Zhengzhou Coal Industry & Electric Power Co Ltd
SSE:600121

Watchlist Manager
Zhengzhou Coal Industry & Electric Power Co Ltd Logo
Zhengzhou Coal Industry & Electric Power Co Ltd
SSE:600121
Watchlist
Price: 4.29 CNY -1.61% Market Closed
Market Cap: ¥5.2B

Income Statement

Earnings Waterfall
Zhengzhou Coal Industry & Electric Power Co Ltd

Income Statement
Zhengzhou Coal Industry & Electric Power Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2002 Mar-2003 Jun-2003 Sep-2003 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
26
0
0
0
37
0
0
0
38
0
0
0
31
0
0
0
17
0
0
0
8
0
0
0
0
0
0
0
25
0
0
0
32
0
0
0
141
0
0
0
212
0
0
0
301
0
0
0
288
0
0
0
235
0
0
0
232
0
0
42
193
0
0
90
300
105
0
120
293
235
296
292
299
297
276
255
236
245
250
260
205
209
215
219
204
192
195
190
219
215
0
0
Revenue
831
N/A
861
+4%
881
+2%
915
+4%
908
-1%
929
+2%
1 032
+11%
1 097
+6%
1 281
+17%
1 452
+13%
1 488
+2%
1 590
+7%
1 484
-7%
1 478
0%
1 844
+25%
2 155
+17%
2 602
+21%
3 014
+16%
3 246
+8%
3 510
+8%
3 682
+5%
3 783
+3%
4 058
+7%
4 386
+8%
4 539
+3%
4 592
+1%
4 593
+0%
5 074
+10%
6 184
+22%
7 044
+14%
7 973
+13%
8 135
+2%
9 776
+20%
11 453
+17%
12 866
+12%
14 766
+15%
18 537
+26%
20 994
+13%
23 354
+11%
22 700
-3%
20 139
-11%
21 336
+6%
21 104
-1%
21 978
+4%
20 550
-6%
19 178
-7%
16 604
-13%
18 069
+9%
19 495
+8%
18 977
-3%
19 590
+3%
16 960
-13%
11 996
-29%
10 833
-10%
10 114
-7%
9 904
-2%
9 494
-4%
9 055
-5%
7 499
-17%
6 399
-15%
5 712
-11%
5 381
-6%
5 188
-4%
4 863
-6%
4 810
-1%
4 688
-3%
4 452
-5%
4 142
-7%
3 596
-13%
3 183
-11%
2 797
-12%
2 616
-6%
2 793
+7%
3 034
+9%
3 079
+1%
2 929
-5%
3 212
+10%
3 473
+8%
3 942
+13%
4 300
+9%
4 423
+3%
4 509
+2%
4 369
-3%
4 324
-1%
4 323
0%
4 283
-1%
4 294
+0%
4 387
+2%
4 205
-4%
4 034
-4%
3 880
-4%
3 678
-5%
Gross Profit
Cost of Revenue
(575)
(597)
(624)
(647)
(635)
(655)
(667)
(703)
(854)
(953)
(987)
(1 027)
(1 010)
(1 002)
(1 371)
(1 699)
(2 045)
(2 437)
(2 582)
(2 794)
(2 936)
(3 137)
(3 452)
(3 734)
(3 864)
(3 803)
(3 918)
(4 491)
(5 617)
(6 457)
(7 329)
(7 460)
(9 104)
(10 709)
(12 111)
(14 013)
(16 104)
(18 388)
(20 294)
(19 319)
(18 055)
(18 355)
(18 379)
(19 342)
(18 875)
(17 672)
(15 129)
(16 807)
(18 412)
(18 175)
(19 114)
(16 749)
(11 843)
(10 706)
(9 874)
(9 314)
(8 296)
(7 479)
(5 580)
(4 244)
(3 790)
(3 715)
(3 546)
(3 364)
(3 262)
(3 345)
(3 233)
(3 110)
(2 854)
(2 575)
(2 427)
(2 290)
(2 606)
(2 661)
(2 596)
(2 403)
(2 195)
(2 343)
(2 589)
(2 861)
(2 948)
(3 051)
(3 047)
(3 113)
(3 094)
(3 229)
(3 283)
(3 289)
(3 281)
(3 265)
(3 243)
(3 240)
Gross Profit
256
N/A
264
+3%
258
-2%
268
+4%
273
+2%
274
+0%
365
+33%
394
+8%
427
+8%
499
+17%
500
+0%
563
+13%
474
-16%
476
+0%
473
-1%
457
-3%
557
+22%
577
+4%
664
+15%
716
+8%
746
+4%
646
-13%
607
-6%
652
+8%
674
+3%
789
+17%
674
-15%
583
-14%
567
-3%
587
+4%
643
+10%
675
+5%
672
0%
745
+11%
755
+1%
753
0%
2 433
+223%
2 605
+7%
3 060
+17%
3 381
+11%
2 084
-38%
2 982
+43%
2 725
-9%
2 635
-3%
1 675
-36%
1 506
-10%
1 475
-2%
1 261
-14%
1 082
-14%
802
-26%
475
-41%
212
-55%
153
-28%
127
-17%
240
+89%
590
+146%
1 198
+103%
1 577
+32%
1 919
+22%
2 156
+12%
1 922
-11%
1 666
-13%
1 642
-1%
1 500
-9%
1 549
+3%
1 343
-13%
1 219
-9%
1 032
-15%
742
-28%
609
-18%
369
-39%
325
-12%
188
-42%
373
+98%
483
+29%
526
+9%
1 018
+94%
1 131
+11%
1 353
+20%
1 439
+6%
1 476
+3%
1 458
-1%
1 322
-9%
1 211
-8%
1 229
+1%
1 054
-14%
1 011
-4%
1 098
+9%
924
-16%
769
-17%
637
-17%
438
-31%
Operating Income
Operating Expenses
(107)
(115)
(112)
(118)
(114)
(115)
(140)
(151)
(157)
(190)
(195)
(236)
(217)
(214)
(229)
(227)
(312)
(355)
(393)
(427)
(373)
(375)
(362)
(384)
(480)
(481)
(445)
(403)
(377)
(394)
(422)
(459)
(464)
(460)
(481)
(488)
(1 026)
(1 082)
(1 219)
(1 348)
(1 133)
(1 343)
(1 325)
(1 266)
(933)
(861)
(859)
(851)
(880)
(783)
(758)
(722)
(708)
(656)
(558)
(523)
(634)
(1 385)
(1 421)
(1 440)
(754)
(711)
(694)
(674)
(713)
(594)
(597)
(611)
(937)
(1 065)
(1 087)
(1 127)
(745)
(835)
(695)
(729)
(624)
(579)
(709)
(691)
(763)
(673)
(721)
(758)
(727)
(622)
(654)
(673)
(428)
(698)
(668)
(542)
Selling, General & Administrative
(107)
(116)
(113)
(120)
(116)
(118)
(143)
(154)
(162)
(196)
(203)
(244)
(224)
(219)
(232)
(228)
(284)
(327)
(365)
(399)
(367)
(369)
(357)
(379)
(409)
(410)
(374)
(332)
(376)
(393)
(421)
(457)
(463)
(454)
(475)
(481)
(886)
(1 068)
(1 199)
(1 328)
(976)
(1 321)
(1 310)
(1 250)
(780)
(848)
(846)
(838)
(742)
(740)
(675)
(639)
(591)
(577)
(525)
(493)
(538)
(477)
(493)
(508)
(676)
(607)
(603)
(583)
(640)
(477)
(482)
(495)
(853)
(869)
(873)
(907)
(672)
(751)
(599)
(646)
(558)
(586)
(715)
(661)
(676)
(643)
(686)
(737)
(642)
(605)
(600)
(613)
(630)
(604)
(578)
(452)
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
(37)
0
0
0
(45)
0
0
0
(45)
0
0
0
(33)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
(0)
(1)
(3)
(3)
(3)
(4)
(10)
(13)
(13)
(14)
(12)
(10)
(13)
(22)
(13)
(16)
(17)
(25)
(41)
(46)
(57)
(69)
(73)
(81)
(85)
(75)
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
(102)
0
0
0
(113)
0
0
0
(106)
0
0
0
(107)
0
0
0
(110)
0
0
0
(88)
0
0
0
(74)
0
0
0
(65)
0
0
0
(67)
0
0
0
(51)
0
0
0
(52)
0
0
0
(47)
0
0
0
(47)
0
0
0
(46)
0
0
0
Other Operating Expenses
1
1
2
2
2
3
3
3
5
6
8
9
8
6
3
0
(29)
(28)
(28)
(28)
(5)
(5)
(5)
(5)
(70)
(70)
(70)
(71)
0
0
0
0
(1)
(7)
(7)
(7)
(1)
(15)
(20)
(21)
2
(22)
(16)
(16)
(1)
(14)
(14)
(14)
3
(43)
(83)
(83)
(7)
(79)
(33)
(30)
(8)
(909)
(928)
(931)
(3)
(104)
(91)
(91)
(5)
(117)
(115)
(115)
(15)
(193)
(211)
(216)
(11)
(72)
(83)
(69)
(2)
18
18
(8)
(28)
(13)
(18)
4
3
29
3
8
321
(12)
(4)
(16)
Operating Income
149
N/A
149
0%
146
-2%
151
+3%
159
+5%
159
+0%
225
+42%
244
+8%
270
+11%
310
+15%
305
-1%
327
+7%
257
-22%
262
+2%
244
-7%
230
-6%
245
+7%
222
-9%
271
+22%
288
+7%
373
+29%
272
-27%
244
-10%
268
+10%
195
-27%
308
+58%
230
-25%
180
-22%
191
+6%
193
+1%
221
+15%
216
-2%
208
-4%
285
+37%
274
-4%
265
-3%
1 407
+431%
1 523
+8%
1 841
+21%
2 033
+10%
951
-53%
1 639
+72%
1 400
-15%
1 370
-2%
742
-46%
644
-13%
615
-5%
410
-33%
203
-50%
19
-91%
(283)
N/A
(510)
-80%
(555)
-9%
(529)
+5%
(318)
+40%
67
N/A
564
+744%
191
-66%
498
+161%
716
+44%
1 168
+63%
955
-18%
948
-1%
826
-13%
836
+1%
749
-10%
622
-17%
421
-32%
(196)
N/A
(456)
-133%
(717)
-57%
(801)
-12%
(557)
+30%
(462)
+17%
(212)
+54%
(203)
+4%
394
N/A
552
+40%
644
+17%
748
+16%
713
-5%
785
+10%
600
-24%
453
-25%
502
+11%
432
-14%
357
-17%
425
+19%
496
+17%
71
-86%
(30)
N/A
(104)
-245%
Pre-Tax Income
Interest Income Expense
(25)
(29)
(28)
(32)
(32)
(35)
(31)
(30)
(32)
(31)
(33)
(30)
34
43
45
47
(14)
(15)
(14)
(11)
(4)
(6)
(10)
(14)
(25)
(26)
(23)
(26)
(16)
(20)
(22)
(21)
(26)
(22)
(25)
(29)
(123)
(152)
(198)
(221)
(185)
(275)
(294)
(333)
(288)
(285)
(282)
(277)
71
278
375
392
76
(154)
(241)
(248)
(218)
(219)
(187)
(162)
(164)
(155)
(224)
(241)
(268)
(253)
(212)
(224)
(272)
(295)
(288)
(263)
(214)
(205)
(174)
(174)
(153)
(176)
(210)
(251)
(219)
(260)
(249)
(216)
(159)
(133)
(110)
11
10
344
314
205
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
(17)
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
(825)
0
0
0
(3)
0
0
0
2
0
(1)
(1)
(96)
(1)
0
0
(42)
0
34
34
(6)
0
0
0
20
0
14
17
19
0
0
0
(5)
0
0
(1)
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
(12)
0
0
0
(8)
0
0
0
(32)
0
0
0
(2)
0
0
0
(2)
0
0
(0)
(2)
0
0
(5)
(4)
0
(7)
(3)
(1)
0
(1)
(0)
(2)
(2)
(2)
(2)
(2)
0
(2)
(4)
(5)
0
(4)
0
(6)
0
0
0
0
0
0
0
48
0
0
0
2
0
0
0
1
0
0
0
7
0
0
0
8
0
0
0
Total Other Income
(4)
(4)
(3)
(1)
2
2
2
4
4
5
6
6
4
0
(3)
(2)
(4)
(2)
1
(4)
0
(15)
(17)
(20)
(1)
(9)
(10)
(4)
(1)
(34)
(34)
(34)
(2)
(4)
(4)
(2)
(10)
(13)
(14)
(15)
(3)
(8)
(4)
(1)
(3)
(5)
0
(4)
21
21
14
14
(8)
(10)
(3)
(13)
(7)
7
18
41
44
52
51
33
33
4
3
22
(124)
(128)
(127)
(93)
(18)
29
21
(77)
(73)
(69)
(70)
(40)
(21)
(21)
(20)
(16)
(19)
(12)
(11)
(17)
(41)
(32)
(29)
(9)
Pre-Tax Income
120
N/A
116
-3%
115
-2%
118
+3%
129
+10%
126
-2%
196
+56%
217
+10%
241
+11%
284
+18%
279
-2%
304
+9%
295
-3%
306
+4%
287
-6%
275
-4%
227
-18%
205
-10%
258
+26%
273
+6%
356
+30%
251
-30%
217
-13%
234
+8%
161
-31%
273
+69%
197
-28%
149
-24%
141
-6%
139
-2%
165
+19%
162
-2%
178
+10%
259
+46%
246
-5%
234
-5%
1 254
+435%
1 358
+8%
1 628
+20%
1 797
+10%
762
-58%
1 357
+78%
1 103
-19%
1 031
-7%
448
-57%
354
-21%
327
-8%
126
-61%
293
+132%
317
+8%
105
-67%
(105)
N/A
(489)
-364%
(695)
-42%
(564)
+19%
(195)
+65%
(488)
-150%
(21)
+96%
327
N/A
591
+81%
1 040
+76%
852
-18%
771
-10%
618
-20%
596
-4%
500
-16%
412
-18%
217
-47%
(688)
N/A
(880)
-28%
(1 132)
-29%
(1 157)
-2%
(783)
+32%
(639)
+18%
(330)
+48%
(420)
-27%
164
N/A
306
+87%
364
+19%
457
+26%
493
+8%
503
+2%
345
-32%
238
-31%
351
+47%
287
-18%
236
-18%
419
+77%
468
+12%
383
-18%
255
-33%
91
-64%
Net Income
Tax Provision
(40)
(39)
(37)
(39)
(44)
(43)
(66)
(73)
(83)
(97)
(95)
(103)
(99)
(103)
(95)
(91)
(74)
(66)
(85)
(91)
(99)
(83)
(66)
(64)
(46)
(69)
(51)
(37)
(47)
(47)
(53)
(54)
(51)
(79)
(72)
(64)
(343)
(363)
(430)
(480)
(196)
(340)
(312)
(310)
(237)
(225)
(214)
(183)
(130)
(155)
(143)
(124)
(111)
(60)
(45)
(47)
(66)
(110)
(152)
(217)
(185)
(194)
(214)
(211)
(190)
(159)
(140)
(99)
(96)
(78)
(42)
(49)
(80)
(84)
(86)
(84)
(172)
(204)
(247)
(248)
(175)
(175)
(156)
(135)
(133)
(114)
(105)
(130)
(108)
(113)
(108)
(94)
Income from Continuing Operations
80
78
77
79
85
83
130
144
158
187
184
200
196
204
192
184
153
139
173
182
258
167
152
170
115
204
146
112
94
91
112
108
127
180
174
170
911
995
1 199
1 317
566
1 017
791
721
211
128
113
(57)
163
162
(38)
(229)
(600)
(755)
(609)
(243)
(554)
(131)
175
374
855
658
557
407
406
341
272
119
(784)
(958)
(1 174)
(1 207)
(863)
(723)
(416)
(504)
(8)
103
117
209
318
328
189
103
218
174
131
288
360
270
147
(3)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
1
3
4
4
5
4
5
4
5
21
22
23
23
2
(66)
(66)
(66)
(293)
(279)
(334)
(369)
(157)
(300)
(290)
(304)
(168)
(147)
(140)
(120)
(100)
(77)
(20)
38
55
65
44
(15)
(74)
(148)
(204)
(246)
(227)
(217)
(233)
(230)
(238)
(206)
(191)
(172)
(136)
(117)
(71)
(63)
(81)
(106)
(106)
(106)
(207)
(235)
(298)
(296)
(250)
(246)
(220)
(189)
(186)
(173)
(136)
(145)
(77)
(81)
(99)
(109)
Net Income (Common)
80
N/A
78
-3%
77
0%
79
+2%
85
+8%
83
-2%
130
+56%
144
+11%
158
+10%
187
+18%
184
-2%
200
+9%
196
-2%
204
+4%
192
-6%
184
-4%
153
-17%
139
-9%
173
+25%
183
+6%
261
+43%
171
-34%
156
-9%
174
+12%
119
-32%
208
+75%
150
-28%
117
-22%
115
-1%
113
-2%
135
+19%
131
-3%
129
-1%
114
-12%
109
-4%
105
-4%
618
+491%
716
+16%
865
+21%
949
+10%
409
-57%
717
+75%
501
-30%
417
-17%
43
-90%
(18)
N/A
(28)
-51%
(177)
-536%
62
N/A
85
+37%
(58)
N/A
(191)
-232%
(544)
-185%
(690)
-27%
(565)
+18%
(258)
+54%
(628)
-143%
(279)
+56%
(30)
+89%
128
N/A
627
+388%
442
-30%
324
-27%
177
-45%
169
-5%
136
-20%
81
-41%
(54)
N/A
(919)
-1 615%
(1 075)
-17%
(1 245)
-16%
(1 269)
-2%
(944)
+26%
(829)
+12%
(522)
+37%
(610)
-17%
(215)
+65%
(133)
+38%
(181)
-36%
(87)
+52%
68
N/A
82
+20%
(31)
N/A
(86)
-176%
32
N/A
1
-96%
(4)
N/A
143
N/A
283
+97%
189
-33%
48
-74%
(113)
N/A
EPS (Diluted)
0.08
N/A
0.09
+12%
0.08
-11%
0.08
N/A
0.09
+12%
0.09
N/A
0.14
+56%
0.15
+7%
0.16
+7%
0.18
+12%
0.18
N/A
0.2
+11%
0.26
+30%
0.26
N/A
0.24
-8%
0.24
N/A
0.2
-17%
0.18
-10%
0.23
+28%
0.25
+9%
0.35
+40%
0.24
-31%
0.22
-8%
0.24
+9%
0.16
-33%
0.28
+75%
0.2
-29%
0.16
-20%
0.15
-6%
0.16
+7%
0.19
+19%
0.18
-5%
0.17
-6%
0.16
-6%
0.15
-6%
0.14
-7%
0.82
+486%
0.94
+15%
1.14
+21%
1.25
+10%
0.36
-71%
0.63
+75%
0.44
-30%
0.37
-16%
0.04
-89%
-0.02
N/A
-0.02
N/A
-0.14
-600%
0.05
N/A
0.07
+40%
-0.05
N/A
-0.16
-220%
-0.45
-181%
-0.57
-27%
-0.47
+18%
-0.22
+53%
-0.52
-136%
-0.23
+56%
-0.02
+91%
0.11
N/A
0.51
+364%
0.36
-29%
0.26
-28%
0.14
-46%
0.14
N/A
0.11
-21%
0.07
-36%
-0.04
N/A
-0.75
-1 775%
-0.88
-17%
-1.02
-16%
-1.04
-2%
-0.77
+26%
-0.68
+12%
-0.43
+37%
-0.5
-16%
-0.18
+64%
-0.11
+39%
-0.15
-36%
-0.07
+53%
0.06
N/A
0.07
+17%
-0.03
N/A
-0.07
-133%
0.03
N/A
0
N/A
0
N/A
0.12
N/A
0.23
+92%
0.15
-35%
0.04
-73%
-0.09
N/A