Income Statement

Revenue

+10%

+76%

10Y

Currency: CNY

	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	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
Revenue
Interest Expense	162	0	0	0	200	0	0	0	191	0	0	0	186	0	0	0	424	0	0	0	543	0	0	0	361	0	0	0	444	0	0	0	731	0	0	0	832	0	0	0	843	0	0	0	977	0	0	0	923	0	0	0	969	0	0	74	918	0	0	135	1 409	1 219	1 684	1 858	1 900	2 082	1 899	2 002	1 943	1 812	2 221	1 828	2 001	2 004	2 096	2 220	1 949	2 032	1 974	1 960	2 324	2 320	2 357	2 659	2 518	2 486	0	0
Revenue	5 421 N/A	6 427 +19%	7 881 +23%	9 135 +16%	10 627 +16%	11 953 +12%	12 686 +6%	13 216 +4%	13 341 +1%	14 564 +9%	16 941 +16%	21 087 +24%	25 071 +19%	28 461 +14%	31 863 +12%	35 727 +12%	43 337 +21%	49 105 +13%	53 974 +10%	57 972 +7%	53 972 -7%	50 129 -7%	47 388 -5%	45 184 -5%	51 715 +14%	57 737 +12%	67 933 +18%	74 514 +10%	76 441 +3%	85 732 +12%	98 189 +15%	109 170 +11%	117 641 +8%	121 218 +3%	125 391 +3%	132 810 +6%	158 556 +19%	175 761 +11%	179 464 +2%	185 388 +3%	175 890 -5%	171 200 -3%	180 851 +6%	191 382 +6%	198 833 +4%	190 010 -4%	181 442 -5%	166 286 -8%	185 782 +12%	192 166 +3%	200 442 +4%	211 391 +5%	202 308 -4%	208 142 +3%	210 389 +1%	217 175 +3%	205 054 -6%	210 983 +3%	211 275 +0%	212 297 +0%	215 290 +1%	213 538 -1%	215 828 +1%	223 933 +4%	240 360 +7%	247 707 +3%	282 302 +14%	296 403 +5%	318 563 +7%	364 393 +14%	398 372 +9%	428 536 +8%	442 768 +3%	462 886 +5%	471 221 +2%	473 670 +1%	479 938 +1%	485 517 +1%	492 217 +1%	511 335 +4%	521 893 +2%	516 676 -1%	527 458 +2%	518 702 -2%	520 928 +0%	510 022 -2%	504 796 -1%	520 610 +3%
Gross Profit
Cost of Revenue	(4 344)	(4 954)	(6 418)	(7 428)	(8 694)	(9 785)	(9 837)	(10 204)	(9 999)	(10 596)	(11 083)	(13 822)	(17 905)	(21 545)	(26 250)	(30 537)	(36 416)	(41 034)	(45 201)	(48 720)	(47 445)	(45 629)	(43 109)	(42 033)	(46 432)	(51 350)	(61 358)	(66 859)	(68 463)	(76 994)	(88 146)	(98 112)	(107 503)	(111 250)	(116 943)	(126 003)	(151 160)	(168 774)	(172 837)	(178 746)	(169 084)	(165 261)	(174 895)	(185 147)	(192 966)	(184 190)	(175 704)	(161 787)	(181 888)	(188 091)	(196 524)	(206 849)	(195 548)	(200 858)	(203 132)	(208 186)	(196 151)	(202 654)	(202 660)	(204 772)	(208 010)	(206 305)	(208 278)	(215 750)	(231 557)	(240 148)	(274 200)	(287 409)	(308 062)	(351 371)	(380 625)	(411 068)	(426 148)	(446 547)	(457 427)	(461 210)	(467 030)	(473 181)	(481 444)	(499 069)	(509 232)	(503 499)	(510 701)	(502 368)	(503 877)	(492 404)	(489 187)	(504 198)
Gross Profit	1 076 N/A	1 473 +37%	1 463 -1%	1 709 +17%	1 933 +13%	2 169 +12%	2 850 +31%	3 011 +6%	3 342 +11%	3 967 +19%	5 857 +48%	7 265 +24%	7 166 -1%	6 915 -4%	5 613 -19%	5 190 -8%	6 921 +33%	8 072 +17%	8 773 +9%	9 251 +5%	6 527 -29%	4 499 -31%	4 277 -5%	3 150 -26%	5 282 +68%	6 386 +21%	6 574 +3%	7 654 +16%	7 977 +4%	8 738 +10%	10 044 +15%	11 060 +10%	10 138 -8%	9 970 -2%	8 450 -15%	6 808 -19%	7 396 +9%	6 987 -6%	6 626 -5%	6 641 +0%	6 807 +2%	5 938 -13%	5 957 +0%	6 236 +5%	5 868 -6%	5 822 -1%	5 740 -1%	4 501 -22%	3 894 -13%	4 075 +5%	3 916 -4%	4 540 +16%	6 760 +49%	7 284 +8%	7 258 0%	8 989 +24%	8 903 -1%	8 327 -6%	8 612 +3%	7 523 -13%	7 280 -3%	7 232 -1%	7 549 +4%	8 182 +8%	8 803 +8%	7 559 -14%	8 103 +7%	8 994 +11%	10 501 +17%	13 021 +24%	17 746 +36%	17 469 -2%	16 620 -5%	16 338 -2%	13 794 -16%	12 460 -10%	12 908 +4%	12 336 -4%	10 772 -13%	12 266 +14%	12 660 +3%	13 177 +4%	16 757 +27%	16 334 -3%	17 052 +4%	17 618 +3%	15 609 -11%	16 412 +5%
Operating Income
Operating Expenses	(346)	(453)	(223)	(236)	(330)	(385)	(796)	(918)	(963)	(840)	(779)	(747)	(741)	(758)	(738)	(735)	(1 157)	(1 315)	(1 406)	(1 614)	(2 091)	(1 956)	(2 033)	(1 954)	(1 528)	(1 674)	(1 697)	(1 638)	(1 632)	(1 487)	(1 831)	(2 572)	(2 829)	(2 700)	(2 868)	(2 104)	(1 786)	(1 958)	(2 191)	(2 270)	(2 542)	(2 762)	(2 040)	(2 369)	(3 605)	(3 556)	(3 919)	(3 749)	(3 154)	(3 027)	(3 151)	(3 336)	(3 710)	(3 865)	(3 702)	(4 104)	(4 802)	(4 476)	(4 835)	(4 393)	(4 000)	(3 829)	(3 786)	(4 265)	(4 756)	(5 301)	(4 864)	(4 937)	(4 492)	(4 538)	(6 300)	(6 211)	(4 937)	(5 494)	(6 340)	(5 077)	(4 905)	(4 823)	(2 780)	(3 945)	(4 597)	(4 652)	(5 138)	(4 767)	(5 441)	(5 138)	(5 371)	(5 445)
Selling, General & Administrative	(302)	(342)	(356)	(362)	(406)	(431)	(454)	(453)	(427)	(434)	(496)	(614)	(666)	(665)	(632)	(630)	(1 156)	(1 331)	(1 435)	(1 593)	(1 331)	(1 278)	(1 309)	(1 273)	(1 379)	(1 503)	(1 490)	(1 493)	(1 563)	(1 472)	(1 895)	(1 891)	(2 281)	(2 362)	(2 293)	(2 337)	(1 744)	(1 758)	(1 728)	(1 859)	(2 396)	(2 261)	(2 251)	(2 233)	(3 474)	(2 495)	(2 454)	(2 437)	(3 008)	(2 553)	(2 621)	(2 646)	(3 571)	(2 261)	(2 228)	(2 296)	(4 549)	(2 142)	(2 725)	(2 931)	(3 785)	(3 557)	(3 484)	(3 687)	(4 059)	(3 889)	(3 621)	(3 355)	(3 420)	(3 798)	(3 867)	(4 215)	(3 500)	(3 632)	(3 588)	(3 373)	(3 646)	(3 337)	(3 175)	(3 051)	(3 448)	(2 995)	(3 109)	(3 234)	(3 839)	(3 611)	(3 656)	(3 657)
Research & Development	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	0	0	0	0	0	0	0	(150)	0	0	0	(199)	(225)	(311)	(411)	(475)	(670)	(762)	(843)	(651)	(689)	(754)	(815)	(725)	(961)	(916)	(932)	(754)	(846)	(871)	(880)	(862)	(1 133)	(1 201)	(1 271)	(1 013)	(1 187)	(1 134)	(1 291)
Depreciation & Amortization	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	(88)	0	0	0	(100)	0	0	0	(132)	0	0	0	(123)	0	0	0	(175)	0	0	0	(153)	0	0	0	(353)	0	0	0	(523)	0	0	0	(832)	0	0	0	(749)	0	0	0	(492)	0	0	0	(775)	0	0	0
Other Operating Expenses	(44)	(112)	133	125	76	46	(343)	(464)	(536)	(404)	(283)	(133)	(75)	(93)	(106)	(105)	(1)	16	30	(20)	(760)	(678)	(725)	(681)	(148)	(170)	(207)	(143)	(69)	(14)	65	(680)	(549)	(337)	(576)	233	(43)	(200)	(462)	(411)	(58)	(500)	213	(136)	(30)	(1 059)	(1 464)	(1 311)	(14)	(473)	(528)	(688)	(16)	(1 604)	(1 474)	(1 808)	72	(2 334)	(2 110)	(1 462)	137	(47)	8	(168)	132	(742)	(480)	(739)	103	(50)	(1 679)	(1 182)	120	(901)	(1 835)	(772)	245	(641)	1 267	(14)	205	(524)	(828)	(262)	184	(339)	(581)	(497)
Operating Income	731 N/A	1 019 +39%	1 240 +22%	1 472 +19%	1 603 +9%	1 784 +11%	2 053 +15%	2 093 +2%	2 379 +14%	3 128 +31%	5 080 +62%	6 520 +28%	6 425 -1%	6 160 -4%	4 877 -21%	4 456 -9%	5 764 +29%	6 756 +17%	7 368 +9%	7 639 +4%	4 436 -42%	2 545 -43%	2 245 -12%	1 196 -47%	3 755 +214%	4 713 +26%	4 879 +4%	6 018 +23%	6 345 +5%	7 252 +14%	8 213 +13%	8 488 +3%	7 309 -14%	7 269 -1%	5 580 -23%	4 702 -16%	5 610 +19%	5 028 -10%	4 435 -12%	4 372 -1%	4 264 -2%	3 178 -25%	3 919 +23%	3 868 -1%	2 263 -41%	2 266 +0%	1 820 -20%	751 -59%	740 -1%	1 048 +42%	766 -27%	1 206 +57%	3 050 +153%	3 419 +12%	3 556 +4%	4 885 +37%	4 102 -16%	3 853 -6%	3 780 -2%	3 132 -17%	3 280 +5%	3 405 +4%	3 765 +11%	3 919 +4%	4 048 +3%	2 259 -44%	3 239 +43%	4 058 +25%	6 010 +48%	8 484 +41%	11 447 +35%	11 258 -2%	11 683 +4%	10 845 -7%	7 454 -31%	7 382 -1%	8 003 +8%	7 513 -6%	7 992 +6%	8 321 +4%	8 063 -3%	8 525 +6%	11 619 +36%	11 567 0%	11 610 +0%	12 480 +7%	10 238 -18%	10 967 +7%
Pre-Tax Income
Interest Income Expense	(162)	(177)	(195)	(206)	(207)	(211)	(201)	(196)	(167)	(350)	(1 472)	(1 521)	(664)	(484)	691	794	(288)	(395)	(184)	(475)	(1 433)	(1 263)	(1 783)	(1 453)	(646)	(831)	(492)	(726)	(437)	(392)	(60)	(536)	398	246	208	966	575	687	41	369	431	741	1 012	893	1 568	1 276	1 539	1 135	(26)	4	(205)	43	(1 062)	(974)	(892)	(1 946)	(981)	(786)	(669)	(11)	459	(81)	(375)	(521)	(729)	245	(627)	(1 161)	(2 117)	(4 202)	(5 219)	(4 583)	(3 179)	(2 711)	649	487	(402)	287	(737)	(410)	506	0	(2 538)	(2 641)	(2 505)	(3 437)	(1 026)	(1 366)
Non-Reccuring Items	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	(36)	0	0	0	277	0	0	0	(82)	0	(47)	0	(232)	(48)	(55)	(39)	(477)	(66)	(64)	(124)	(233)	0	(2)	43	(610)	(76)	(30)	(32)	(1 231)	57	17	17	(87)	(9)	8	(6)	(216)	16	(8)	7	(354)	(13)	(11)	(12)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(13)	0	0	0	(11)	0	0	0	(4)	0	0	0	(84)	0	0	0	(128)	0	0	0	(38)	0	0	0	(54)	0	0	0	(40)	0	0	0	(27)	(32)	(32)	(32)	0	0	0	(10)	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	(32)	(42)	(51)	(122)	(124)	(113)	(106)	(30)	(36)	(57)	(50)	(85)	(30)	(8)	(16)	19	46	37	27	26	5	(4)	53	45	72	52	88	135	156	93	19	(8)	92	(43)	(18)	(19)	128	113	97	106	139	71	125	147	109	86	61	47	200	197	181	180	122	120	74	66	(29)	(46)	(28)	(23)	32	20	80	122	75	(18)	(86)	(100)	54	(13)	(66)	(96)	29	(123)	(125)	(92)	(22)	(127)	(65)	(90)	27	(43)	(58)	(93)	358	331	338	359
Pre-Tax Income	538 N/A	799 +49%	993 +24%	1 144 +15%	1 272 +11%	1 459 +15%	1 745 +20%	1 865 +7%	2 176 +17%	2 723 +25%	3 560 +31%	4 916 +38%	5 731 +17%	5 667 -1%	5 551 -2%	5 268 -5%	5 509 +5%	6 398 +16%	7 211 +13%	7 191 0%	2 998 -58%	1 278 -57%	515 -60%	(212) N/A	3 176 N/A	3 934 +24%	4 475 +14%	5 426 +21%	5 980 +10%	6 952 +16%	8 171 +18%	7 944 -3%	7 671 -3%	7 473 -3%	5 772 -23%	5 651 -2%	6 275 +11%	5 829 -7%	4 573 -22%	4 847 +6%	4 780 -1%	3 990 -17%	5 056 +27%	4 908 -3%	3 864 -21%	3 628 -6%	3 420 -6%	1 933 -43%	1 164 -40%	1 218 +5%	712 -42%	1 398 +96%	2 028 +45%	2 565 +26%	2 690 +5%	2 994 +11%	2 859 -5%	2 973 +4%	3 028 +2%	3 059 +1%	3 294 +8%	3 277 -1%	3 406 +4%	3 394 0%	3 161 -7%	2 484 -21%	2 523 +2%	2 839 +13%	3 336 +18%	4 193 +26%	6 132 +46%	6 547 +7%	7 301 +12%	8 067 +10%	7 995 -1%	7 794 -3%	7 492 -4%	7 664 +2%	7 198 -6%	7 815 +9%	8 380 +7%	8 498 +1%	9 015 +6%	8 840 -2%	9 109 +3%	9 361 +3%	9 539 +2%	9 948 +4%
Net Income
Tax Provision	(29)	(42)	(53)	(98)	(117)	(169)	(235)	(259)	(299)	(402)	(565)	(773)	(906)	(881)	(801)	(788)	(855)	(1 200)	(1 512)	(1 671)	(801)	(353)	(206)	45	(830)	(1 029)	(1 173)	(1 426)	(1 015)	(1 098)	(1 091)	(899)	(1 060)	(1 008)	(815)	(728)	(980)	(994)	(703)	(880)	(1 138)	(994)	(1 410)	(1 427)	(1 014)	(970)	(844)	(215)	(480)	(470)	(377)	(820)	(1 093)	(1 311)	(1 504)	(1 547)	(1 146)	(979)	(880)	(897)	(840)	(872)	(941)	(973)	(982)	(882)	(851)	(978)	(893)	(1 075)	(1 267)	(1 060)	(1 387)	(1 475)	(1 526)	(1 591)	(1 403)	(1 362)	(1 234)	(1 428)	(1 404)	(1 486)	(1 628)	(1 761)	(1 686)	(1 707)	(1 720)	(1 498)
Income from Continuing Operations	509	757	940	1 046	1 155	1 290	1 510	1 607	1 877	2 322	2 996	4 144	4 825	4 786	4 750	4 480	4 654	5 199	5 700	5 519	2 198	925	309	(166)	2 347	2 905	3 302	4 000	4 965	5 854	7 081	7 046	6 610	6 465	4 956	4 923	5 294	4 837	3 872	3 968	3 642	2 997	3 647	3 482	2 850	2 658	2 576	1 718	685	748	335	578	935	1 254	1 185	1 447	1 713	1 994	2 149	2 162	2 454	2 405	2 465	2 421	2 178	1 602	1 672	1 861	2 444	3 119	4 866	5 488	5 914	6 592	6 469	6 203	6 089	6 303	5 963	6 387	6 975	7 011	7 388	7 079	7 424	7 654	7 819	8 450
Income to Minority Interest	(3)	(11)	(12)	(14)	(12)	(12)	(10)	(20)	(26)	(23)	(38)	(47)	(81)	(97)	(102)	(75)	(121)	(110)	(79)	(116)	88	98	97	93	3	(11)	(32)	(16)	(58)	(59)	(70)	(70)	(61)	(67)	(58)	(49)	(79)	(84)	9	(73)	(77)	(54)	(125)	(62)	1	(20)	(25)	37	(48)	(45)	(122)	(182)	(151)	(130)	(45)	(71)	(108)	(164)	(95)	(92)	(7)	19	5	47	288	282	239	72	(123)	(100)	(249)	(193)	(278)	(342)	(410)	(346)	(95)	(27)	(76)	(179)	(470)	(547)	(626)	(533)	(461)	(454)	(299)	(448)
Net Income (Common)	505 N/A	745 +48%	927 +24%	1 031 +11%	1 144 +11%	1 278 +12%	1 500 +17%	1 586 +6%	1 851 +17%	2 299 +24%	2 958 +29%	4 097 +39%	4 744 +16%	4 688 -1%	4 647 -1%	4 405 -5%	4 534 +3%	5 089 +12%	5 621 +10%	5 403 -4%	2 285 -58%	1 023 -55%	406 -60%	(73) N/A	2 349 N/A	2 894 +23%	3 271 +13%	3 985 +22%	4 907 +23%	5 797 +18%	7 011 +21%	6 975 -1%	6 549 -6%	6 396 -2%	4 897 -23%	4 874 0%	5 216 +7%	4 753 -9%	3 881 -18%	3 895 +0%	3 565 -8%	2 942 -17%	3 521 +20%	3 419 -3%	2 851 -17%	2 638 -7%	2 550 -3%	1 755 -31%	637 -64%	703 +10%	214 -70%	396 +85%	784 +98%	1 124 +43%	1 141 +2%	1 376 +21%	1 606 +17%	1 830 +14%	2 053 +12%	2 070 +1%	2 447 +18%	2 423 -1%	2 469 +2%	2 467 0%	2 466 0%	1 884 -24%	1 911 +1%	1 933 +1%	2 320 +20%	3 019 +30%	4 618 +53%	5 294 +15%	5 636 +6%	6 250 +11%	6 059 -3%	5 857 -3%	5 994 +2%	6 275 +5%	5 887 -6%	6 208 +5%	6 505 +5%	6 465 -1%	6 762 +5%	6 546 -3%	6 962 +6%	7 200 +3%	7 520 +4%	8 001 +6%
EPS (Diluted)	0.19 N/A	0.27 +42%	0.34 +26%	0.38 +12%	0.43 +13%	0.47 +9%	0.55 +17%	0.54 -2%	0.64 +19%	0.81 +27%	1.03 +27%	1.43 +39%	1.62 +13%	1.63 +1%	1.58 -3%	1.52 -4%	1.53 +1%	1.68 +10%	1.87 +11%	1.78 -5%	0.76 -57%	0.33 -57%	0.12 -64%	-0.02 N/A	0.72 N/A	0.88 +22%	1.01 +15%	1.31 +30%	1.48 +13%	1.67 +13%	2.02 +21%	2.01 0%	1.89 -6%	1.84 -3%	1.41 -23%	1.4 -1%	1.51 +8%	1.37 -9%	1.12 -18%	1.13 +1%	1.03 -9%	0.86 -17%	1.03 +20%	1 -3%	0.82 -18%	0.77 -6%	0.74 -4%	0.51 -31%	0.18 -65%	0.21 +17%	0.07 -67%	0.12 +71%	0.23 +92%	0.33 +43%	0.33 N/A	0.4 +21%	0.46 +15%	0.53 +15%	0.6 +13%	0.6 N/A	0.71 +18%	0.7 -1%	0.71 +1%	0.71 N/A	0.71 N/A	0.58 -18%	0.55 -5%	0.56 +2%	0.67 +20%	0.87 +30%	1.34 +54%	1.53 +14%	1.63 +7%	1.81 +11%	1.75 -3%	1.69 -3%	1.73 +2%	1.81 +5%	1.7 -6%	1.79 +5%	1.88 +5%	1.87 -1%	1.95 +4%	1.89 -3%	2.01 +6%	2.09 +4%	2.18 +4%	2.32 +6%

Income Statement Balance Sheet Cash Flow Statement

Jiangxi Copper Co Ltd
XBER:JIX

Income Statement

Earnings Waterfall
Jiangxi Copper Co Ltd

Income Statement
Jiangxi Copper Co Ltd

See Also

Company

Help

Tools

Stocks

Jiangxi Copper Co Ltd XBER:JIX

Income Statement

Earnings Waterfall Jiangxi Copper Co Ltd

Income Statement Jiangxi Copper Co Ltd

See Also

Company

Help

Tools

Stocks

Jiangxi Copper Co Ltd
XBER:JIX

Earnings Waterfall
Jiangxi Copper Co Ltd

Income Statement
Jiangxi Copper Co Ltd