China Steel Chemical Corp
TWSE:1723
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
China Steel Chemical Corp
TWSE:1723
|
TW |
Income Statement
Earnings Waterfall
China Steel Chemical Corp
Income Statement
China Steel Chemical Corp
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
7
|
6
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
5
|
7
|
8
|
10
|
11
|
14
|
16
|
0
|
12
|
8
|
9
|
15
|
22
|
26
|
28
|
30
|
28
|
30
|
31
|
30
|
31
|
30
|
28
|
27
|
27
|
26
|
27
|
25
|
23
|
19
|
15
|
13
|
11
|
14
|
13
|
15
|
20
|
0
|
|
| Revenue |
8 589
N/A
|
7 892
-8%
|
6 823
-14%
|
5 635
-17%
|
5 438
-3%
|
6 178
+14%
|
7 044
+14%
|
7 691
+9%
|
8 385
+9%
|
9 085
+8%
|
9 169
+1%
|
9 283
+1%
|
9 062
-2%
|
8 838
-2%
|
8 783
-1%
|
8 640
-2%
|
8 314
-4%
|
8 104
-3%
|
8 322
+3%
|
8 545
+3%
|
8 820
+3%
|
9 133
+4%
|
9 134
+0%
|
9 120
0%
|
8 904
-2%
|
8 100
-9%
|
7 291
-10%
|
6 383
-12%
|
5 738
-10%
|
5 377
-6%
|
5 126
-5%
|
5 042
-2%
|
5 144
+2%
|
5 605
+9%
|
5 779
+3%
|
6 032
+4%
|
6 242
+3%
|
6 567
+5%
|
7 072
+8%
|
7 825
+11%
|
8 560
+9%
|
8 566
+0%
|
8 413
-2%
|
8 255
-2%
|
7 542
-9%
|
7 122
-6%
|
6 406
-10%
|
5 409
-16%
|
5 364
-1%
|
5 433
+1%
|
6 236
+15%
|
7 370
+18%
|
7 982
+8%
|
8 686
+9%
|
9 977
+15%
|
10 290
+3%
|
10 460
+2%
|
10 358
-1%
|
9 410
-9%
|
8 640
-8%
|
8 318
-4%
|
7 776
-7%
|
7 511
-3%
|
7 773
+3%
|
7 647
-2%
|
7 610
0%
|
7 012
-8%
|
6 302
-10%
|
5 858
-7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 582)
|
(6 161)
|
(5 170)
|
(4 076)
|
(3 745)
|
(4 219)
|
(4 830)
|
(5 298)
|
(5 830)
|
(6 325)
|
(6 433)
|
(6 502)
|
(6 299)
|
(6 151)
|
(6 152)
|
(6 082)
|
(5 862)
|
(5 676)
|
(5 771)
|
(5 822)
|
(6 010)
|
(6 169)
|
(6 126)
|
(6 151)
|
(6 078)
|
(5 653)
|
(5 131)
|
(4 636)
|
(4 192)
|
(3 935)
|
(3 814)
|
(3 700)
|
(3 677)
|
(4 079)
|
(4 239)
|
(4 460)
|
(4 652)
|
(4 854)
|
(5 187)
|
(5 756)
|
(6 403)
|
(6 391)
|
(6 312)
|
(6 186)
|
(5 696)
|
(5 502)
|
(5 021)
|
(4 350)
|
(4 244)
|
(4 268)
|
(4 879)
|
(5 772)
|
(6 368)
|
(6 909)
|
(7 834)
|
(8 061)
|
(8 094)
|
(7 993)
|
(7 146)
|
(6 497)
|
(6 222)
|
(5 782)
|
(5 690)
|
(5 884)
|
(5 827)
|
(5 825)
|
(5 477)
|
(5 042)
|
(4 749)
|
|
| Gross Profit |
2 007
N/A
|
1 732
-14%
|
1 653
-5%
|
1 559
-6%
|
1 693
+9%
|
1 959
+16%
|
2 214
+13%
|
2 393
+8%
|
2 555
+7%
|
2 760
+8%
|
2 736
-1%
|
2 781
+2%
|
2 763
-1%
|
2 687
-3%
|
2 630
-2%
|
2 558
-3%
|
2 453
-4%
|
2 428
-1%
|
2 551
+5%
|
2 722
+7%
|
2 810
+3%
|
2 964
+5%
|
3 008
+1%
|
2 969
-1%
|
2 827
-5%
|
2 447
-13%
|
2 160
-12%
|
1 747
-19%
|
1 546
-12%
|
1 442
-7%
|
1 312
-9%
|
1 342
+2%
|
1 466
+9%
|
1 526
+4%
|
1 539
+1%
|
1 572
+2%
|
1 590
+1%
|
1 713
+8%
|
1 885
+10%
|
2 069
+10%
|
2 157
+4%
|
2 175
+1%
|
2 101
-3%
|
2 069
-2%
|
1 846
-11%
|
1 620
-12%
|
1 385
-14%
|
1 059
-24%
|
1 120
+6%
|
1 166
+4%
|
1 356
+16%
|
1 598
+18%
|
1 614
+1%
|
1 778
+10%
|
2 143
+21%
|
2 229
+4%
|
2 366
+6%
|
2 365
0%
|
2 264
-4%
|
2 143
-5%
|
2 096
-2%
|
1 993
-5%
|
1 821
-9%
|
1 889
+4%
|
1 821
-4%
|
1 785
-2%
|
1 535
-14%
|
1 260
-18%
|
1 109
-12%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(374)
|
(340)
|
(316)
|
(321)
|
(313)
|
(337)
|
(359)
|
(376)
|
(386)
|
(393)
|
(370)
|
(345)
|
(358)
|
(349)
|
(361)
|
(360)
|
(332)
|
(341)
|
(358)
|
(384)
|
(388)
|
(409)
|
(430)
|
(423)
|
(446)
|
(414)
|
(385)
|
(376)
|
(346)
|
(338)
|
(337)
|
(330)
|
(363)
|
(352)
|
(370)
|
(374)
|
(341)
|
(373)
|
(382)
|
(388)
|
(380)
|
(390)
|
(369)
|
(391)
|
(404)
|
(379)
|
(365)
|
(331)
|
(350)
|
(365)
|
(393)
|
(418)
|
(420)
|
(480)
|
(521)
|
(564)
|
(579)
|
(638)
|
(563)
|
(552)
|
(576)
|
(588)
|
(580)
|
(583)
|
(580)
|
(596)
|
(573)
|
(570)
|
(573)
|
|
| Selling, General & Administrative |
(330)
|
(301)
|
(278)
|
(282)
|
(264)
|
(287)
|
(296)
|
(307)
|
(326)
|
(331)
|
(317)
|
(295)
|
(300)
|
(288)
|
(297)
|
(292)
|
(262)
|
(266)
|
(277)
|
(299)
|
(308)
|
(316)
|
(327)
|
(317)
|
(330)
|
(300)
|
(285)
|
(274)
|
(247)
|
(249)
|
(246)
|
(244)
|
(272)
|
(265)
|
(279)
|
(278)
|
(245)
|
(278)
|
(279)
|
(280)
|
(278)
|
(281)
|
(263)
|
(278)
|
(282)
|
(249)
|
(228)
|
(206)
|
(219)
|
(236)
|
(265)
|
(265)
|
(259)
|
(293)
|
(317)
|
(347)
|
(358)
|
(341)
|
(324)
|
(308)
|
(298)
|
(306)
|
(310)
|
(328)
|
(333)
|
(336)
|
(314)
|
(310)
|
(307)
|
|
| Research & Development |
(43)
|
(39)
|
(38)
|
(40)
|
(49)
|
(50)
|
(63)
|
(70)
|
(60)
|
(63)
|
(53)
|
(50)
|
(58)
|
(61)
|
(64)
|
(68)
|
(70)
|
(75)
|
(81)
|
(85)
|
(79)
|
(93)
|
(103)
|
(106)
|
(116)
|
(114)
|
(100)
|
(101)
|
(98)
|
(89)
|
(92)
|
(86)
|
(91)
|
(87)
|
(92)
|
(96)
|
(95)
|
(95)
|
(103)
|
(108)
|
(102)
|
(109)
|
(106)
|
(113)
|
(122)
|
(131)
|
(138)
|
(125)
|
(131)
|
(92)
|
(94)
|
(118)
|
(161)
|
(176)
|
(203)
|
(217)
|
(222)
|
(236)
|
(239)
|
(253)
|
(278)
|
(270)
|
(271)
|
(256)
|
(246)
|
(260)
|
(259)
|
(260)
|
(266)
|
|
| Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(35)
|
(35)
|
0
|
(10)
|
0
|
0
|
0
|
(62)
|
0
|
8
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 633
N/A
|
1 392
-15%
|
1 337
-4%
|
1 237
-7%
|
1 380
+12%
|
1 622
+18%
|
1 855
+14%
|
2 016
+9%
|
2 169
+8%
|
2 367
+9%
|
2 366
0%
|
2 437
+3%
|
2 406
-1%
|
2 338
-3%
|
2 269
-3%
|
2 198
-3%
|
2 120
-4%
|
2 087
-2%
|
2 193
+5%
|
2 338
+7%
|
2 422
+4%
|
2 555
+5%
|
2 578
+1%
|
2 547
-1%
|
2 381
-7%
|
2 034
-15%
|
1 774
-13%
|
1 372
-23%
|
1 200
-13%
|
1 104
-8%
|
974
-12%
|
1 012
+4%
|
1 103
+9%
|
1 175
+6%
|
1 169
0%
|
1 198
+2%
|
1 249
+4%
|
1 340
+7%
|
1 503
+12%
|
1 681
+12%
|
1 776
+6%
|
1 785
+1%
|
1 733
-3%
|
1 678
-3%
|
1 442
-14%
|
1 241
-14%
|
1 020
-18%
|
728
-29%
|
770
+6%
|
801
+4%
|
963
+20%
|
1 180
+22%
|
1 193
+1%
|
1 298
+9%
|
1 622
+25%
|
1 665
+3%
|
1 786
+7%
|
1 727
-3%
|
1 701
-1%
|
1 591
-7%
|
1 519
-4%
|
1 405
-7%
|
1 241
-12%
|
1 306
+5%
|
1 241
-5%
|
1 188
-4%
|
961
-19%
|
689
-28%
|
536
-22%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
87
|
76
|
25
|
54
|
108
|
103
|
105
|
83
|
81
|
80
|
81
|
124
|
127
|
126
|
136
|
120
|
115
|
110
|
113
|
99
|
130
|
135
|
146
|
150
|
160
|
148
|
122
|
159
|
132
|
125
|
135
|
46
|
77
|
41
|
56
|
125
|
112
|
83
|
84
|
52
|
27
|
118
|
108
|
112
|
84
|
21
|
19
|
7
|
6
|
30
|
35
|
23
|
53
|
76
|
70
|
221
|
201
|
189
|
208
|
141
|
152
|
176
|
157
|
104
|
132
|
123
|
97
|
90
|
78
|
|
| Non-Reccuring Items |
(25)
|
(20)
|
(15)
|
(15)
|
(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
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
7
|
(3)
|
0
|
(13)
|
(10)
|
(10)
|
0
|
0
|
(62)
|
0
|
0
|
(74)
|
(20)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
65
|
66
|
65
|
73
|
0
|
4
|
6
|
(1)
|
(1)
|
1
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
26
|
(0)
|
25
|
26
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Total Other Income |
102
|
105
|
97
|
93
|
66
|
55
|
41
|
11
|
(8)
|
12
|
43
|
72
|
111
|
97
|
75
|
58
|
57
|
85
|
81
|
80
|
44
|
30
|
29
|
31
|
28
|
28
|
29
|
35
|
38
|
43
|
37
|
33
|
32
|
43
|
44
|
5
|
4
|
35
|
34
|
76
|
82
|
41
|
43
|
64
|
69
|
87
|
96
|
86
|
77
|
75
|
68
|
70
|
77
|
76
|
85
|
94
|
92
|
142
|
131
|
98
|
74
|
54
|
67
|
86
|
76
|
77
|
83
|
91
|
98
|
|
| Pre-Tax Income |
1 798
N/A
|
1 552
-14%
|
1 444
-7%
|
1 369
-5%
|
1 553
+13%
|
1 780
+15%
|
2 000
+12%
|
2 111
+6%
|
2 242
+6%
|
2 458
+10%
|
2 491
+1%
|
2 633
+6%
|
2 643
+0%
|
2 561
-3%
|
2 480
-3%
|
2 375
-4%
|
2 292
-4%
|
2 282
0%
|
2 387
+5%
|
2 518
+5%
|
2 595
+3%
|
2 719
+5%
|
2 751
+1%
|
2 727
-1%
|
2 568
-6%
|
2 275
-11%
|
1 990
-13%
|
1 630
-18%
|
1 442
-12%
|
1 272
-12%
|
1 150
-10%
|
1 097
-5%
|
1 211
+10%
|
1 258
+4%
|
1 271
+1%
|
1 327
+4%
|
1 365
+3%
|
1 458
+7%
|
1 622
+11%
|
1 809
+12%
|
1 886
+4%
|
1 944
+3%
|
1 884
-3%
|
1 845
-2%
|
1 595
-14%
|
1 350
-15%
|
1 135
-16%
|
828
-27%
|
851
+3%
|
905
+6%
|
1 054
+16%
|
1 263
+20%
|
1 313
+4%
|
1 448
+10%
|
1 775
+23%
|
1 917
+8%
|
2 078
+8%
|
2 057
-1%
|
1 965
-4%
|
1 835
-7%
|
1 733
-6%
|
1 662
-4%
|
1 492
-10%
|
1 495
+0%
|
1 448
-3%
|
1 386
-4%
|
1 139
-18%
|
869
-24%
|
711
-18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(354)
|
(284)
|
(227)
|
(188)
|
(255)
|
(281)
|
(327)
|
(332)
|
(328)
|
(354)
|
(348)
|
(364)
|
(396)
|
(387)
|
(374)
|
(356)
|
(315)
|
(312)
|
(337)
|
(361)
|
(375)
|
(397)
|
(407)
|
(401)
|
(379)
|
(325)
|
(279)
|
(227)
|
(203)
|
(191)
|
(179)
|
(170)
|
(172)
|
(172)
|
(155)
|
(154)
|
(158)
|
(195)
|
(255)
|
(312)
|
(370)
|
(375)
|
(350)
|
(343)
|
(297)
|
(260)
|
(222)
|
(171)
|
(143)
|
(145)
|
(168)
|
(205)
|
(217)
|
(242)
|
(300)
|
(323)
|
(375)
|
(371)
|
(356)
|
(336)
|
(297)
|
(274)
|
(241)
|
(237)
|
(242)
|
(239)
|
(181)
|
(133)
|
(95)
|
|
| Income from Continuing Operations |
1 444
|
1 268
|
1 217
|
1 181
|
1 298
|
1 498
|
1 673
|
1 779
|
1 914
|
2 104
|
2 143
|
2 269
|
2 247
|
2 175
|
2 107
|
2 020
|
1 977
|
1 970
|
2 051
|
2 157
|
2 221
|
2 322
|
2 344
|
2 326
|
2 188
|
1 950
|
1 711
|
1 403
|
1 239
|
1 081
|
971
|
927
|
1 039
|
1 086
|
1 116
|
1 173
|
1 208
|
1 263
|
1 367
|
1 497
|
1 516
|
1 569
|
1 533
|
1 503
|
1 298
|
1 090
|
913
|
657
|
708
|
760
|
886
|
1 057
|
1 097
|
1 206
|
1 475
|
1 594
|
1 703
|
1 686
|
1 609
|
1 498
|
1 436
|
1 387
|
1 251
|
1 257
|
1 206
|
1 147
|
957
|
735
|
616
|
|
| Income to Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(7)
|
(5)
|
(11)
|
(11)
|
(7)
|
(9)
|
(4)
|
(1)
|
(2)
|
(1)
|
1
|
(0)
|
0
|
(0)
|
(2)
|
(8)
|
(27)
|
(29)
|
(38)
|
(48)
|
(42)
|
(37)
|
(26)
|
(7)
|
5
|
(1)
|
(2)
|
(5)
|
(6)
|
(1)
|
4
|
9
|
10
|
10
|
7
|
2
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1 444
N/A
|
1 268
-12%
|
1 217
-4%
|
1 181
-3%
|
1 298
+10%
|
1 498
+15%
|
1 673
+12%
|
1 779
+6%
|
1 914
+8%
|
2 104
+10%
|
2 143
+2%
|
2 269
+6%
|
2 247
-1%
|
2 174
-3%
|
2 105
-3%
|
2 018
-4%
|
1 974
-2%
|
1 963
-1%
|
2 046
+4%
|
2 146
+5%
|
2 210
+3%
|
2 315
+5%
|
2 336
+1%
|
2 322
-1%
|
2 187
-6%
|
1 948
-11%
|
1 710
-12%
|
1 404
-18%
|
1 239
-12%
|
1 081
-13%
|
970
-10%
|
925
-5%
|
1 031
+12%
|
1 060
+3%
|
1 087
+3%
|
1 135
+4%
|
1 160
+2%
|
1 221
+5%
|
1 330
+9%
|
1 471
+11%
|
1 508
+3%
|
1 574
+4%
|
1 532
-3%
|
1 501
-2%
|
1 293
-14%
|
1 084
-16%
|
912
-16%
|
661
-28%
|
717
+8%
|
770
+7%
|
896
+16%
|
1 064
+19%
|
1 098
+3%
|
1 207
+10%
|
1 476
+22%
|
1 594
+8%
|
1 703
+7%
|
1 686
-1%
|
1 609
-5%
|
1 498
-7%
|
1 436
-4%
|
1 387
-3%
|
1 251
-10%
|
1 257
+1%
|
1 206
-4%
|
1 147
-5%
|
957
-16%
|
735
-23%
|
616
-16%
|
|
| EPS (Diluted) |
6.23
N/A
|
5.46
-12%
|
5.28
-3%
|
5.1
-3%
|
5.61
+10%
|
6.49
+16%
|
7.24
+12%
|
7.7
+6%
|
8.28
+8%
|
9.11
+10%
|
9.28
+2%
|
9.82
+6%
|
9.71
-1%
|
9.4
-3%
|
9.1
-3%
|
8.73
-4%
|
8.53
-2%
|
8.5
0%
|
8.86
+4%
|
9.3
+5%
|
9.56
+3%
|
10.03
+5%
|
10.12
+1%
|
10.05
-1%
|
9.46
-6%
|
8.43
-11%
|
7.39
-12%
|
6.06
-18%
|
5.35
-12%
|
4.66
-13%
|
4.18
-10%
|
3.98
-5%
|
4.44
+12%
|
4.56
+3%
|
4.68
+3%
|
4.89
+4%
|
4.99
+2%
|
5.26
+5%
|
5.73
+9%
|
6.33
+10%
|
6.48
+2%
|
6.77
+4%
|
6.59
-3%
|
6.45
-2%
|
5.56
-14%
|
4.66
-16%
|
3.92
-16%
|
2.84
-28%
|
3.08
+8%
|
3.31
+7%
|
3.85
+16%
|
4.58
+19%
|
4.72
+3%
|
5.19
+10%
|
6.35
+22%
|
6.85
+8%
|
7.31
+7%
|
7.25
-1%
|
6.92
-5%
|
6.44
-7%
|
6.17
-4%
|
5.96
-3%
|
5.38
-10%
|
5.41
+1%
|
5.18
-4%
|
4.92
-5%
|
4.11
-16%
|
3.16
-23%
|
2.65
-16%
|
|