China Datang Corp Renewable Power Co Ltd
XMUN:DT7
China Datang Corp Renewable Power Co Ltd
XMUN:DT7
Price:
0.214
EUR
3.88%
Market Cap:
€2.8B
Income Statement
Earnings Waterfall
China Datang Corp Renewable Power Co Ltd
China Datang Corp Renewable Power Co Ltd
Income Statement
China Datang Corp Renewable Power Co Ltd
China Datang Corp Renewable Power Co Ltd
Currency: CNY
| Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Interest Expense |
772
|
1 052
|
1 328
|
1 657
|
1 975
|
2 112
|
2 136
|
2 220
|
2 260
|
2 140
|
1 970
|
1 823
|
1 742
|
1 772
|
1 895
|
2 022
|
2 139
|
2 213
|
2 183
|
2 210
|
2 141
|
2 025
|
2 120
|
2 159
|
1 909
|
1 733
|
1 708
|
1 662
|
1 610
|
0
|
|
| Revenue |
2 380
N/A
|
3 232
+36%
|
3 829
+18%
|
4 023
+5%
|
4 368
+9%
|
5 077
+16%
|
5 630
+11%
|
5 443
-3%
|
5 186
-5%
|
5 525
+7%
|
5 588
+1%
|
5 656
+1%
|
5 786
+2%
|
6 270
+8%
|
7 104
+13%
|
8 004
+13%
|
8 319
+4%
|
8 446
+2%
|
8 325
-1%
|
8 655
+4%
|
9 372
+8%
|
11 105
+18%
|
11 868
+7%
|
11 538
-3%
|
12 499
+8%
|
13 250
+6%
|
12 802
-3%
|
12 452
-3%
|
12 576
+1%
|
12 795
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||
| Cost of Revenue |
(120)
|
(159)
|
(242)
|
(260)
|
(297)
|
(344)
|
(603)
|
(644)
|
(483)
|
(547)
|
(703)
|
(724)
|
(495)
|
(504)
|
(529)
|
(518)
|
(631)
|
(663)
|
(761)
|
(778)
|
(834)
|
(982)
|
(1 180)
|
(1 165)
|
(1 154)
|
(1 187)
|
(1 320)
|
(1 357)
|
(1 429)
|
(1 447)
|
|
| Gross Profit |
2 260
N/A
|
3 074
+36%
|
3 587
+17%
|
3 763
+5%
|
4 071
+8%
|
4 733
+16%
|
5 028
+6%
|
4 799
-5%
|
4 703
-2%
|
4 978
+6%
|
4 886
-2%
|
4 932
+1%
|
5 292
+7%
|
5 766
+9%
|
6 575
+14%
|
7 486
+14%
|
7 688
+3%
|
7 783
+1%
|
7 564
-3%
|
7 877
+4%
|
8 538
+8%
|
10 123
+19%
|
10 688
+6%
|
10 373
-3%
|
11 345
+9%
|
12 063
+6%
|
11 482
-5%
|
11 095
-3%
|
11 147
+0%
|
11 347
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Expenses |
(739)
|
(928)
|
(1 111)
|
(1 534)
|
(1 976)
|
(2 291)
|
(2 576)
|
(2 592)
|
(2 553)
|
(2 614)
|
(2 802)
|
(2 982)
|
(3 179)
|
(3 359)
|
(3 547)
|
(3 768)
|
(3 728)
|
(4 007)
|
(3 972)
|
(4 119)
|
(4 361)
|
(5 041)
|
(5 484)
|
(5 048)
|
(5 053)
|
(5 753)
|
(6 186)
|
(6 242)
|
(6 426)
|
(6 668)
|
|
| Selling, General & Administrative |
(66)
|
(75)
|
(70)
|
(83)
|
(117)
|
(120)
|
(136)
|
(107)
|
(133)
|
(136)
|
(144)
|
(153)
|
(215)
|
(225)
|
(192)
|
(212)
|
(244)
|
(249)
|
(253)
|
(244)
|
(304)
|
(397)
|
(518)
|
(458)
|
(326)
|
(401)
|
(247)
|
(198)
|
(326)
|
(314)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(8)
|
0
|
(1)
|
(3)
|
(3)
|
0
|
0
|
|
| Depreciation & Amortization |
(886)
|
(1 121)
|
(1 361)
|
(1 606)
|
(1 857)
|
(2 033)
|
(2 206)
|
(2 323)
|
(2 362)
|
(2 378)
|
(2 532)
|
(2 711)
|
(2 818)
|
(3 000)
|
(3 134)
|
(3 289)
|
(3 365)
|
(3 502)
|
(3 553)
|
(3 667)
|
(3 814)
|
(4 105)
|
(4 421)
|
(4 679)
|
(4 969)
|
(5 330)
|
(5 261)
|
(5 425)
|
(5 511)
|
(5 641)
|
|
| Other Operating Expenses |
214
|
267
|
319
|
155
|
(2)
|
(137)
|
(234)
|
(163)
|
(59)
|
(100)
|
(126)
|
(118)
|
(146)
|
(134)
|
(221)
|
(268)
|
(118)
|
(256)
|
(166)
|
(208)
|
(243)
|
(531)
|
(545)
|
98
|
242
|
(21)
|
(675)
|
(616)
|
(589)
|
(713)
|
|
| Operating Income |
1 521
N/A
|
2 146
+41%
|
2 476
+15%
|
2 229
-10%
|
2 096
-6%
|
2 442
+17%
|
2 452
+0%
|
2 207
-10%
|
2 149
-3%
|
2 364
+10%
|
2 084
-12%
|
1 950
-6%
|
2 112
+8%
|
2 407
+14%
|
3 028
+26%
|
3 718
+23%
|
3 961
+7%
|
3 777
-5%
|
3 592
-5%
|
3 758
+5%
|
4 177
+11%
|
5 082
+22%
|
5 205
+2%
|
5 325
+2%
|
6 293
+18%
|
6 310
+0%
|
5 296
-16%
|
4 853
-8%
|
4 721
-3%
|
4 679
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||
| Interest Income Expense |
(786)
|
(1 102)
|
(1 470)
|
(1 739)
|
(1 919)
|
(2 060)
|
(2 096)
|
(2 146)
|
(2 209)
|
(2 096)
|
(1 928)
|
(1 790)
|
(1 710)
|
(1 722)
|
(1 803)
|
(1 927)
|
(2 045)
|
(2 114)
|
(2 078)
|
(2 102)
|
(2 036)
|
(1 940)
|
(2 102)
|
(2 131)
|
(1 857)
|
(1 685)
|
(1 669)
|
(1 628)
|
(1 579)
|
(1 500)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
(2)
|
2
|
(0)
|
(0)
|
(2)
|
(2)
|
(166)
|
(52)
|
(187)
|
(15)
|
(74)
|
5
|
(255)
|
(602)
|
(428)
|
(82)
|
(86)
|
(84)
|
4
|
4
|
(17)
|
(21)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(6)
|
(9)
|
(6)
|
(7)
|
(6)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
|
| Pre-Tax Income |
735
N/A
|
1 044
+42%
|
1 005
-4%
|
490
-51%
|
176
-64%
|
382
+116%
|
360
-6%
|
62
-83%
|
(62)
N/A
|
270
N/A
|
155
-42%
|
160
+3%
|
401
+151%
|
684
+71%
|
1 059
+55%
|
1 739
+64%
|
1 729
-1%
|
1 648
-5%
|
1 440
-13%
|
1 660
+15%
|
1 879
+13%
|
2 531
+35%
|
2 668
+5%
|
3 105
+16%
|
4 344
+40%
|
4 533
+4%
|
3 623
-20%
|
3 222
-11%
|
3 118
-3%
|
3 150
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||
| Tax Provision |
(57)
|
(48)
|
(35)
|
38
|
10
|
(56)
|
(53)
|
(47)
|
(66)
|
(113)
|
(92)
|
(94)
|
(108)
|
(130)
|
(156)
|
(265)
|
(303)
|
(289)
|
(296)
|
(328)
|
(327)
|
(425)
|
(376)
|
(320)
|
(452)
|
(573)
|
(530)
|
(496)
|
(500)
|
(605)
|
|
| Income from Continuing Operations |
678
|
996
|
970
|
528
|
187
|
326
|
307
|
15
|
(128)
|
157
|
63
|
66
|
293
|
554
|
903
|
1 474
|
1 426
|
1 359
|
1 144
|
1 332
|
1 553
|
2 106
|
2 292
|
2 785
|
3 891
|
3 960
|
3 094
|
2 726
|
2 618
|
2 545
|
|
| Income to Minority Interest |
(222)
|
(307)
|
(241)
|
(111)
|
(74)
|
(86)
|
(71)
|
(23)
|
(23)
|
(81)
|
(49)
|
(52)
|
(95)
|
(112)
|
(175)
|
(255)
|
(217)
|
(213)
|
(208)
|
(287)
|
(366)
|
(336)
|
(260)
|
(292)
|
(406)
|
(418)
|
(340)
|
(300)
|
(240)
|
(244)
|
|
| Net Income (Common) |
456
N/A
|
689
+51%
|
730
+6%
|
417
-43%
|
112
-73%
|
240
+114%
|
237
-1%
|
(9)
N/A
|
(150)
-1 587%
|
76
N/A
|
14
-82%
|
14
+2%
|
198
+1 316%
|
384
+94%
|
612
+59%
|
1 103
+80%
|
1 093
-1%
|
1 030
-6%
|
820
-20%
|
926
+13%
|
927
+0%
|
1 319
+42%
|
1 511
+15%
|
1 954
+29%
|
2 929
+50%
|
2 942
+0%
|
2 240
-24%
|
1 995
-11%
|
1 924
-4%
|
1 877
-2%
|
|
| EPS (Diluted) |
0.09
N/A
|
0.09
N/A
|
0.1
+11%
|
0.05
-50%
|
0.02
-60%
|
0.03
+50%
|
0.03
N/A
|
0
N/A
|
-0.02
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
0.05
+67%
|
0.08
+60%
|
0.15
+87%
|
0.15
N/A
|
0.14
-7%
|
0.11
-21%
|
0.13
+18%
|
0.13
N/A
|
0.18
+38%
|
0.21
+17%
|
0.27
+29%
|
0.4
+48%
|
0.4
N/A
|
0.31
-23%
|
0.27
-13%
|
0.26
-4%
|
0.26
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
