Anhui Anli Material Technology Co Ltd
SZSE:300218
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Anhui Anli Material Technology Co Ltd
SZSE:300218
|
CN |
|
Terawulf Inc
NASDAQ:WULF
|
US |
|
N
|
North Copper Shanxi Co Ltd
SZSE:000737
|
CN |
Income Statement
Earnings Waterfall
Anhui Anli Material Technology Co Ltd
Income Statement
Anhui Anli Material Technology Co Ltd
| Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
9
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
24
|
0
|
0
|
6
|
26
|
0
|
0
|
15
|
27
|
22
|
27
|
24
|
24
|
22
|
23
|
23
|
21
|
20
|
20
|
21
|
21
|
21
|
21
|
19
|
17
|
16
|
16
|
15
|
14
|
13
|
12
|
10
|
10
|
6
|
0
|
0
|
|
| Revenue |
854
N/A
|
903
+6%
|
929
+3%
|
965
+4%
|
991
+3%
|
1 015
+2%
|
1 048
+3%
|
1 082
+3%
|
1 111
+3%
|
1 101
-1%
|
1 105
+0%
|
1 146
+4%
|
1 183
+3%
|
1 224
+3%
|
1 266
+3%
|
1 301
+3%
|
1 332
+2%
|
1 346
+1%
|
1 372
+2%
|
1 390
+1%
|
1 376
-1%
|
1 389
+1%
|
1 403
+1%
|
1 381
-2%
|
1 405
+2%
|
1 425
+1%
|
1 423
0%
|
1 473
+4%
|
1 493
+1%
|
1 533
+3%
|
1 590
+4%
|
1 634
+3%
|
1 679
+3%
|
1 690
+1%
|
1 699
+1%
|
1 676
-1%
|
1 695
+1%
|
1 608
-5%
|
1 441
-10%
|
1 509
+5%
|
1 547
+3%
|
1 698
+10%
|
1 946
+15%
|
1 986
+2%
|
2 046
+3%
|
2 088
+2%
|
2 082
0%
|
2 064
-1%
|
1 953
-5%
|
1 902
-3%
|
1 839
-3%
|
1 878
+2%
|
2 000
+7%
|
2 107
+5%
|
2 252
+7%
|
2 371
+5%
|
2 403
+1%
|
2 417
+1%
|
2 376
-2%
|
2 280
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(656)
|
(690)
|
(714)
|
(750)
|
(786)
|
(813)
|
(849)
|
(878)
|
(904)
|
(895)
|
(889)
|
(923)
|
(928)
|
(965)
|
(994)
|
(1 013)
|
(1 052)
|
(1 065)
|
(1 093)
|
(1 120)
|
(1 092)
|
(1 101)
|
(1 107)
|
(1 080)
|
(1 098)
|
(1 141)
|
(1 156)
|
(1 215)
|
(1 245)
|
(1 303)
|
(1 362)
|
(1 378)
|
(1 384)
|
(1 384)
|
(1 377)
|
(1 363)
|
(1 366)
|
(1 314)
|
(1 178)
|
(1 213)
|
(1 263)
|
(1 359)
|
(1 534)
|
(1 581)
|
(1 590)
|
(1 652)
|
(1 689)
|
(1 700)
|
(1 657)
|
(1 623)
|
(1 555)
|
(1 556)
|
(1 594)
|
(1 633)
|
(1 723)
|
(1 804)
|
(1 833)
|
(1 858)
|
(1 822)
|
(1 752)
|
|
| Gross Profit |
198
N/A
|
213
+8%
|
215
+1%
|
215
0%
|
205
-5%
|
202
-1%
|
199
-2%
|
204
+2%
|
207
+1%
|
205
-1%
|
216
+5%
|
223
+3%
|
256
+15%
|
259
+1%
|
272
+5%
|
288
+6%
|
280
-3%
|
281
+0%
|
279
-1%
|
270
-3%
|
284
+5%
|
288
+1%
|
296
+3%
|
300
+1%
|
307
+2%
|
284
-7%
|
267
-6%
|
258
-3%
|
248
-4%
|
230
-7%
|
229
0%
|
256
+12%
|
296
+15%
|
306
+3%
|
322
+5%
|
314
-3%
|
329
+5%
|
294
-10%
|
263
-11%
|
296
+13%
|
283
-4%
|
339
+20%
|
412
+22%
|
405
-2%
|
456
+13%
|
436
-4%
|
392
-10%
|
365
-7%
|
296
-19%
|
279
-5%
|
284
+2%
|
322
+13%
|
407
+26%
|
474
+17%
|
529
+12%
|
567
+7%
|
570
+1%
|
559
-2%
|
554
-1%
|
528
-5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(119)
|
(123)
|
(127)
|
(131)
|
(148)
|
(147)
|
(149)
|
(152)
|
(160)
|
(153)
|
(158)
|
(165)
|
(183)
|
(187)
|
(198)
|
(207)
|
(215)
|
(208)
|
(208)
|
(213)
|
(219)
|
(225)
|
(232)
|
(229)
|
(248)
|
(231)
|
(227)
|
(227)
|
(221)
|
(211)
|
(213)
|
(210)
|
(219)
|
(219)
|
(222)
|
(216)
|
(232)
|
(209)
|
(197)
|
(220)
|
(198)
|
(212)
|
(232)
|
(230)
|
(289)
|
(287)
|
(289)
|
(297)
|
(312)
|
(313)
|
(311)
|
(315)
|
(304)
|
(317)
|
(332)
|
(341)
|
(345)
|
(331)
|
(329)
|
(338)
|
|
| Selling, General & Administrative |
(116)
|
(122)
|
(125)
|
(131)
|
(144)
|
(144)
|
(147)
|
(150)
|
(101)
|
(151)
|
(153)
|
(160)
|
(119)
|
(182)
|
(196)
|
(204)
|
(139)
|
(206)
|
(206)
|
(209)
|
(133)
|
(215)
|
(219)
|
(220)
|
(160)
|
(223)
|
(222)
|
(219)
|
(150)
|
(223)
|
(227)
|
(209)
|
(154)
|
(171)
|
(154)
|
(162)
|
(169)
|
(158)
|
(146)
|
(150)
|
(120)
|
(127)
|
(138)
|
(132)
|
(165)
|
(158)
|
(160)
|
(166)
|
(191)
|
(187)
|
(188)
|
(193)
|
(183)
|
(194)
|
(207)
|
(211)
|
(221)
|
(209)
|
(205)
|
(216)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
(21)
|
(82)
|
(64)
|
(85)
|
(85)
|
(79)
|
(84)
|
(83)
|
(85)
|
(79)
|
(89)
|
(98)
|
(103)
|
(124)
|
(138)
|
(142)
|
(144)
|
(127)
|
(130)
|
(126)
|
(126)
|
(122)
|
(134)
|
(138)
|
(143)
|
(134)
|
(135)
|
(137)
|
(136)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(3)
|
(0)
|
(2)
|
1
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(5)
|
(5)
|
(2)
|
(5)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(10)
|
(13)
|
(10)
|
(2)
|
(8)
|
(6)
|
(8)
|
19
|
13
|
14
|
20
|
29
|
16
|
17
|
32
|
35
|
33
|
32
|
16
|
17
|
4
|
4
|
4
|
15
|
9
|
13
|
12
|
19
|
4
|
4
|
4
|
16
|
9
|
11
|
11
|
25
|
13
|
13
|
15
|
|
| Operating Income |
79
N/A
|
90
+14%
|
88
-3%
|
84
-4%
|
57
-33%
|
55
-2%
|
50
-10%
|
52
+4%
|
47
-10%
|
53
+12%
|
58
+10%
|
58
0%
|
73
+26%
|
72
-1%
|
74
+3%
|
81
+9%
|
66
-19%
|
73
+12%
|
71
-3%
|
57
-19%
|
65
+13%
|
63
-2%
|
64
+1%
|
71
+10%
|
59
-16%
|
53
-11%
|
39
-26%
|
31
-20%
|
27
-14%
|
19
-30%
|
16
-18%
|
46
+199%
|
77
+66%
|
86
+12%
|
101
+16%
|
97
-3%
|
97
-1%
|
85
-12%
|
65
-23%
|
75
+16%
|
85
+13%
|
126
+48%
|
181
+43%
|
175
-3%
|
166
-5%
|
149
-10%
|
103
-31%
|
68
-34%
|
(17)
N/A
|
(33)
-97%
|
(27)
+20%
|
7
N/A
|
102
+1 408%
|
157
+53%
|
197
+26%
|
226
+15%
|
225
0%
|
227
+1%
|
225
-1%
|
190
-15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(9)
|
(12)
|
(11)
|
(10)
|
(5)
|
(10)
|
(9)
|
(9)
|
(9)
|
(13)
|
(15)
|
(12)
|
(8)
|
(6)
|
(8)
|
(14)
|
(18)
|
(25)
|
(25)
|
(16)
|
(14)
|
(18)
|
(16)
|
(22)
|
(9)
|
(12)
|
(21)
|
(29)
|
(43)
|
(51)
|
(48)
|
(57)
|
(58)
|
(52)
|
(46)
|
(27)
|
(16)
|
(18)
|
(20)
|
(29)
|
(21)
|
(25)
|
(23)
|
(19)
|
(20)
|
(23)
|
(19)
|
(13)
|
(9)
|
(14)
|
(16)
|
(17)
|
(31)
|
(26)
|
(25)
|
(27)
|
(10)
|
(9)
|
(10)
|
(10)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(5)
|
187
|
187
|
187
|
181
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
15
|
11
|
16
|
16
|
18
|
17
|
16
|
17
|
19
|
19
|
16
|
32
|
23
|
24
|
26
|
8
|
15
|
13
|
9
|
17
|
17
|
18
|
24
|
21
|
20
|
20
|
18
|
13
|
1
|
(6)
|
(12)
|
(13)
|
0
|
0
|
0
|
1
|
(0)
|
(6)
|
(6)
|
(10)
|
1
|
(11)
|
(15)
|
(12)
|
(0)
|
(5)
|
(0)
|
(1)
|
(0)
|
(6)
|
(5)
|
(4)
|
(0)
|
(10)
|
(12)
|
(11)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
85
N/A
|
90
+6%
|
93
+3%
|
90
-3%
|
70
-22%
|
63
-10%
|
57
-8%
|
60
+5%
|
58
-4%
|
58
+1%
|
59
+2%
|
77
+31%
|
87
+13%
|
89
+3%
|
93
+4%
|
75
-19%
|
61
-18%
|
62
+1%
|
54
-12%
|
58
+6%
|
65
+12%
|
63
-2%
|
73
+15%
|
70
-3%
|
69
-1%
|
62
-11%
|
37
-41%
|
15
-60%
|
(25)
N/A
|
(38)
-53%
|
(44)
-17%
|
(24)
+46%
|
19
N/A
|
35
+88%
|
55
+56%
|
71
+30%
|
75
+5%
|
61
-19%
|
39
-36%
|
37
-5%
|
55
+48%
|
91
+66%
|
142
+57%
|
144
+2%
|
140
-3%
|
309
+120%
|
271
-12%
|
242
-11%
|
156
-36%
|
(53)
N/A
|
(47)
+12%
|
(15)
+69%
|
64
N/A
|
121
+89%
|
160
+32%
|
188
+17%
|
213
+13%
|
217
+2%
|
214
-1%
|
179
-16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(8)
|
(10)
|
(10)
|
(7)
|
(7)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(7)
|
(8)
|
(8)
|
(8)
|
(5)
|
(2)
|
(3)
|
(1)
|
(1)
|
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(4)
|
10
|
11
|
12
|
13
|
3
|
(0)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
2
|
(2)
|
(2)
|
(3)
|
(10)
|
(6)
|
(22)
|
(17)
|
(12)
|
0
|
14
|
12
|
13
|
3
|
3
|
1
|
(9)
|
(19)
|
(17)
|
(17)
|
(11)
|
|
| Income from Continuing Operations |
77
|
82
|
83
|
81
|
63
|
55
|
52
|
55
|
54
|
54
|
55
|
70
|
79
|
82
|
84
|
69
|
59
|
58
|
53
|
57
|
62
|
61
|
69
|
66
|
65
|
56
|
32
|
11
|
(15)
|
(27)
|
(33)
|
(11)
|
22
|
35
|
54
|
72
|
73
|
61
|
38
|
38
|
52
|
89
|
139
|
135
|
135
|
287
|
255
|
230
|
156
|
(40)
|
(35)
|
(1)
|
67
|
124
|
162
|
180
|
195
|
200
|
197
|
168
|
|
| Income to Minority Interest |
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(5)
|
(4)
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(14)
|
(13)
|
(13)
|
(11)
|
1
|
3
|
4
|
4
|
2
|
1
|
(0)
|
(1)
|
(0)
|
(2)
|
(3)
|
|
| Net Income (Common) |
71
N/A
|
76
+8%
|
76
0%
|
75
-2%
|
57
-23%
|
51
-12%
|
48
-5%
|
50
+5%
|
49
-3%
|
49
+1%
|
50
+1%
|
65
+30%
|
74
+14%
|
76
+3%
|
78
+3%
|
64
-19%
|
53
-16%
|
53
-1%
|
47
-10%
|
52
+9%
|
55
+7%
|
54
-2%
|
63
+15%
|
60
-5%
|
58
-2%
|
51
-13%
|
28
-45%
|
7
-74%
|
(17)
N/A
|
(27)
-63%
|
(33)
-20%
|
(11)
+68%
|
23
N/A
|
35
+54%
|
54
+53%
|
71
+31%
|
71
+0%
|
60
-16%
|
37
-38%
|
37
+0%
|
51
+36%
|
86
+70%
|
135
+57%
|
132
-2%
|
132
0%
|
273
+107%
|
242
-12%
|
217
-10%
|
145
-33%
|
(38)
N/A
|
(32)
+16%
|
2
N/A
|
71
+3 087%
|
126
+78%
|
162
+29%
|
179
+11%
|
194
+8%
|
199
+3%
|
195
-2%
|
165
-15%
|
|
| EPS (Diluted) |
0.34
N/A
|
0.36
+6%
|
0.36
N/A
|
0.35
-3%
|
0.3
-14%
|
0.24
-20%
|
0.23
-4%
|
0.24
+4%
|
0.23
-4%
|
0.23
N/A
|
0.23
N/A
|
0.3
+30%
|
0.35
+17%
|
0.36
+3%
|
0.37
+3%
|
0.31
-16%
|
0.25
-19%
|
0.26
+4%
|
0.23
-12%
|
0.24
+4%
|
0.26
+8%
|
0.24
-8%
|
0.28
+17%
|
0.27
-4%
|
0.27
N/A
|
0.24
-11%
|
0.14
-42%
|
0.04
-71%
|
-0.08
N/A
|
-0.12
-50%
|
-0.15
-25%
|
-0.04
+73%
|
0.11
N/A
|
0.16
+45%
|
0.25
+56%
|
0.32
+28%
|
0.33
+3%
|
0.27
-18%
|
0.16
-41%
|
0.16
N/A
|
0.23
+44%
|
0.39
+70%
|
0.62
+59%
|
0.61
-2%
|
0.61
N/A
|
1.27
+108%
|
1.13
-11%
|
1.01
-11%
|
0.67
-34%
|
-0.18
N/A
|
-0.15
+17%
|
0.01
N/A
|
0.33
+3 200%
|
0.58
+76%
|
0.75
+29%
|
0.86
+15%
|
0.89
+3%
|
0.93
+4%
|
0.92
-1%
|
0.77
-16%
|
|