Maanshan Iron & Steel Co Ltd banner
M

Maanshan Iron & Steel Co Ltd
SSE:600808

Watchlist Manager
Maanshan Iron & Steel Co Ltd
SSE:600808
Watchlist
Price: 3.94 CNY -1.25% Market Closed
Market Cap: ¥30.3B

Income Statement

Earnings Waterfall
Maanshan Iron & Steel Co Ltd

Income Statement
Maanshan Iron & Steel Co Ltd

Rotate your device to view
Income Statement
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
105
0
0
0
225
0
0
0
362
0
0
0
296
0
0
0
1 156
0
0
0
1 840
0
0
0
1 004
0
0
0
914
0
0
0
1 449
0
0
0
1 586
0
0
0
1 274
0
0
0
1 316
0
0
0
1 058
0
0
0
889
0
0
198
919
0
0
209
880
542
819
795
788
796
708
635
643
644
660
704
654
622
563
520
473
464
454
469
507
549
577
599
594
584
0
0
Revenue
15 740
N/A
18 824
+20%
21 486
+14%
23 863
+11%
26 770
+12%
28 796
+8%
30 626
+6%
32 267
+5%
32 083
-1%
31 231
-3%
32 146
+3%
33 441
+4%
35 410
+6%
37 723
+7%
39 716
+5%
44 050
+11%
50 671
+15%
58 286
+15%
67 363
+16%
73 500
+9%
71 260
-3%
65 233
-8%
56 959
-13%
51 493
-10%
51 860
+1%
54 610
+5%
60 112
+10%
62 704
+4%
64 981
+4%
71 207
+10%
76 456
+7%
82 654
+8%
86 854
+5%
85 831
-1%
84 278
-2%
80 452
-5%
74 404
-8%
72 701
-2%
70 771
-3%
70 842
+0%
73 849
+4%
69 702
-6%
65 762
-6%
61 891
-6%
59 821
-3%
57 926
-3%
54 405
-6%
50 115
-8%
45 109
-10%
42 588
-6%
42 663
+0%
43 374
+2%
48 275
+11%
56 386
+17%
62 462
+11%
68 149
+9%
73 228
+7%
74 199
+1%
78 103
+5%
83 480
+7%
81 952
-2%
81 361
-1%
78 915
-3%
76 416
-3%
78 263
+2%
76 751
-2%
78 665
+2%
78 892
+0%
81 614
+3%
89 293
+9%
101 048
+13%
109 218
+8%
113 851
+4%
116 546
+2%
113 354
-3%
107 347
-5%
102 154
-5%
98 310
-4%
94 767
-4%
96 759
+2%
98 938
+2%
96 593
-2%
92 965
-4%
86 534
-7%
81 817
-5%
80 850
-1%
76 885
-5%
77 876
+1%
Gross Profit
Cost of Revenue
(11 824)
(13 686)
(15 819)
(18 317)
(21 001)
(23 543)
(25 040)
(26 855)
(27 514)
(27 435)
(28 707)
(29 860)
(31 209)
(33 152)
(35 122)
(39 346)
(45 556)
(52 546)
(60 064)
(65 625)
(65 932)
(61 951)
(55 894)
(50 814)
(49 326)
(50 475)
(55 373)
(58 837)
(61 439)
(68 197)
(73 814)
(79 818)
(83 593)
(82 921)
(82 190)
(78 992)
(73 000)
(70 953)
(68 121)
(67 322)
(71 608)
(66 703)
(63 158)
(58 877)
(56 540)
(54 375)
(50 910)
(48 404)
(47 070)
(42 660)
(41 222)
(40 292)
(43 548)
(50 056)
(56 338)
(61 024)
(63 698)
(64 800)
(67 068)
(71 278)
(70 549)
(71 446)
(70 157)
(69 488)
(71 601)
(69 921)
(72 411)
(72 188)
(73 846)
(80 366)
(87 108)
(92 980)
(100 267)
(102 634)
(103 658)
(101 464)
(99 840)
(97 983)
(97 592)
(98 767)
(98 301)
(95 085)
(90 683)
(86 379)
(83 460)
(81 872)
(76 807)
(75 986)
Gross Profit
3 916
N/A
5 139
+31%
5 667
+10%
5 546
-2%
5 769
+4%
5 254
-9%
5 587
+6%
5 413
-3%
4 569
-16%
3 796
-17%
3 439
-9%
3 582
+4%
4 201
+17%
4 572
+9%
4 595
+1%
4 704
+2%
5 115
+9%
5 741
+12%
7 299
+27%
7 875
+8%
5 327
-32%
3 281
-38%
1 064
-68%
679
-36%
2 534
+273%
4 135
+63%
4 740
+15%
3 867
-18%
3 542
-8%
3 009
-15%
2 641
-12%
2 835
+7%
3 261
+15%
2 909
-11%
2 087
-28%
1 459
-30%
1 404
-4%
1 748
+25%
2 650
+52%
3 520
+33%
2 241
-36%
2 999
+34%
2 604
-13%
3 014
+16%
3 280
+9%
3 551
+8%
3 494
-2%
1 710
-51%
(1 961)
N/A
(73)
+96%
1 441
N/A
3 082
+114%
4 727
+53%
6 329
+34%
6 123
-3%
7 124
+16%
9 530
+34%
9 399
-1%
11 035
+17%
12 201
+11%
11 402
-7%
9 915
-13%
8 759
-12%
6 930
-21%
6 662
-4%
6 831
+3%
6 254
-8%
6 704
+7%
7 768
+16%
8 928
+15%
13 941
+56%
16 240
+16%
13 584
-16%
13 912
+2%
9 696
-30%
5 883
-39%
2 314
-61%
326
-86%
(2 825)
N/A
(2 008)
+29%
637
N/A
1 508
+137%
2 282
+51%
155
-93%
(1 643)
N/A
(1 022)
+38%
78
N/A
1 890
+2 322%
Operating Income
Operating Expenses
(767)
(791)
(930)
(909)
(1 349)
(1 387)
(1 334)
(1 182)
(1 046)
(1 060)
(1 049)
(1 156)
(1 255)
(1 208)
(1 285)
(1 303)
(1 368)
(1 383)
(1 474)
(1 492)
(1 484)
(3 247)
(3 158)
(3 164)
(1 382)
(1 465)
(1 512)
(1 541)
(1 471)
(1 506)
(1 538)
(1 605)
(1 616)
(2 300)
(2 961)
(3 516)
(1 759)
(4 784)
(4 352)
(4 005)
(1 981)
(2 776)
(2 749)
(2 777)
(2 186)
(2 705)
(2 911)
(3 069)
(2 448)
(4 101)
(4 343)
(4 203)
(2 989)
(3 118)
(2 608)
(2 454)
(2 837)
(2 780)
(3 269)
(3 298)
(3 844)
(3 897)
(3 906)
(4 236)
(4 687)
(4 559)
(4 664)
(4 756)
(4 856)
(5 212)
(6 450)
(7 488)
(6 746)
(7 415)
(7 645)
(7 035)
(3 578)
(3 589)
(2 418)
(1 553)
(2 148)
(2 719)
(2 182)
(2 113)
(2 214)
(2 628)
(2 629)
(2 627)
Selling, General & Administrative
(824)
(861)
(979)
(940)
(1 379)
(1 420)
(1 405)
(1 282)
(1 139)
(1 164)
(1 176)
(1 196)
(1 229)
(1 283)
(1 304)
(1 364)
(1 329)
(1 347)
(1 438)
(1 458)
(1 460)
(1 450)
(1 348)
(1 353)
(1 368)
(1 406)
(1 451)
(1 479)
(1 446)
(1 485)
(1 532)
(1 599)
(1 581)
(1 623)
(1 696)
(1 675)
(1 728)
(1 767)
(1 739)
(1 782)
(1 880)
(1 720)
(1 719)
(1 747)
(2 007)
(2 023)
(2 117)
(2 152)
(2 301)
(2 108)
(2 418)
(2 438)
(2 703)
(2 447)
(2 173)
(2 137)
(2 716)
(2 259)
(2 304)
(2 362)
(3 096)
(2 387)
(2 383)
(2 561)
(3 813)
(3 341)
(3 388)
(3 140)
(2 980)
(2 372)
(2 608)
(2 877)
(2 200)
(1 554)
(1 167)
(922)
(1 867)
(1 462)
(1 373)
(1 152)
(1 432)
(1 315)
(1 205)
(1 197)
(1 399)
(1 157)
(1 165)
(1 209)
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
(36)
0
0
0
(38)
0
0
0
(57)
0
(17)
(102)
(255)
0
(467)
(457)
(801)
(939)
(775)
(907)
(846)
(913)
(1 128)
(1 432)
(1 623)
(2 159)
(3 223)
(3 996)
(3 955)
(4 676)
(4 525)
(4 166)
(1 080)
(2 539)
(1 568)
(914)
(1 132)
(1 191)
(1 097)
(1 097)
(999)
(1 084)
(1 143)
(1 107)
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
(54)
0
0
0
(86)
0
0
0
(75)
0
0
0
(182)
0
0
0
(70)
0
0
0
(96)
0
0
0
(112)
0
0
0
(321)
0
0
0
(699)
0
0
0
(223)
0
0
0
(283)
0
0
0
(312)
0
0
0
Other Operating Expenses
57
71
50
32
30
31
70
100
92
104
128
40
(25)
75
18
61
(39)
(36)
(35)
(35)
(24)
(1 797)
(1 809)
(1 811)
(14)
(59)
(59)
(62)
(25)
(21)
(6)
(6)
(35)
(677)
(1 264)
(1 841)
(30)
(3 017)
(2 614)
(2 224)
(47)
(1 056)
(1 031)
(1 031)
(56)
(684)
(794)
(917)
(35)
(1 992)
(1 925)
(1 765)
(47)
(669)
(416)
(213)
204
(521)
(496)
(477)
150
(571)
(748)
(767)
84
(304)
(146)
(183)
69
(679)
(618)
(614)
108
(1 185)
(1 953)
(1 947)
(409)
412
523
513
699
(213)
121
182
497
(387)
(321)
(311)
Operating Income
3 150
N/A
4 350
+38%
4 739
+9%
4 638
-2%
4 420
-5%
3 866
-13%
4 252
+10%
4 231
0%
3 524
-17%
2 737
-22%
2 391
-13%
2 425
+1%
2 946
+21%
3 363
+14%
3 309
-2%
3 402
+3%
3 747
+10%
4 358
+16%
5 826
+34%
6 382
+10%
3 844
-40%
34
-99%
(2 094)
N/A
(2 484)
-19%
1 152
N/A
2 672
+132%
3 229
+21%
2 327
-28%
2 071
-11%
1 505
-27%
1 105
-27%
1 232
+11%
1 645
+34%
609
-63%
(874)
N/A
(2 058)
-135%
(355)
+83%
(3 037)
-755%
(1 703)
+44%
(485)
+72%
260
N/A
223
-14%
(145)
N/A
237
N/A
1 095
+362%
846
-23%
584
-31%
(1 358)
N/A
(4 409)
-225%
(4 174)
+5%
(2 903)
+30%
(1 122)
+61%
1 738
N/A
3 211
+85%
3 515
+9%
4 670
+33%
6 693
+43%
6 619
-1%
7 766
+17%
8 904
+15%
7 559
-15%
6 019
-20%
4 853
-19%
2 693
-45%
1 975
-27%
2 271
+15%
1 590
-30%
1 948
+23%
2 912
+49%
3 716
+28%
7 491
+102%
8 752
+17%
6 838
-22%
6 497
-5%
2 051
-68%
(1 152)
N/A
(1 264)
-10%
(3 262)
-158%
(5 243)
-61%
(3 561)
+32%
(1 511)
+58%
(1 211)
+20%
100
N/A
(1 957)
N/A
(3 857)
-97%
(3 650)
+5%
(2 551)
+30%
(737)
+71%
Pre-Tax Income
Interest Income Expense
(150)
(153)
(177)
(246)
(398)
(362)
(399)
(359)
(167)
(295)
(266)
(266)
(258)
(298)
(431)
(650)
(880)
(1 132)
(1 296)
(1 451)
(1 353)
(1 313)
(1 157)
(894)
(720)
(637)
(647)
(586)
(488)
(532)
(489)
(570)
(791)
(1 074)
(1 276)
(1 413)
(819)
(756)
(652)
(579)
(818)
(898)
(929)
(950)
(1 037)
(1 045)
(996)
(967)
(684)
(633)
(522)
(451)
(451)
(425)
(400)
(249)
(256)
(148)
(107)
(75)
(34)
110
190
186
73
2
(36)
(57)
(93)
(99)
8
189
198
390
368
269
133
185
413
213
(267)
(240)
(664)
(651)
(531)
(555)
(543)
(510)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
73
0
0
0
(35)
0
0
0
(1 797)
0
0
0
(58)
0
0
0
(18)
0
0
0
(677)
0
0
0
(2 722)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(39)
0
(43)
(43)
(788)
(172)
(124)
(108)
560
324
319
263
(216)
(86)
(138)
(101)
48
590
652
636
(40)
363
643
662
562
327
37
42
183
137
151
146
(363)
(331)
(333)
(378)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(137)
0
0
0
(3)
0
0
0
17
0
0
0
(7)
0
0
0
(19)
0
0
0
10
0
0
0
434
0
0
0
(82)
0
1
0
33
0
0
0
(51)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(177)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(11)
(8)
(1)
(16)
8
6
3
(2)
(34)
(13)
(20)
(15)
45
58
(23)
(10)
102
(32)
60
99
115
120
170
131
172
195
184
191
152
142
114
101
162
142
160
169
140
158
165
157
447
903
897
903
536
492
511
581
334
344
348
268
172
47
45
23
159
202
234
233
154
251
333
333
466
372
445
446
391
229
(6)
(8)
20
(394)
(456)
(455)
8
(50)
(2)
(1)
(1)
(8)
(13)
(15)
(79)
(95)
(94)
(97)
Pre-Tax Income
2 988
N/A
4 189
+40%
4 560
+9%
4 376
-4%
4 030
-8%
3 508
-13%
3 855
+10%
3 868
+0%
3 322
-14%
2 429
-27%
2 105
-13%
2 144
+2%
2 806
+31%
3 123
+11%
2 854
-9%
2 741
-4%
2 797
+2%
3 193
+14%
4 589
+44%
5 030
+10%
806
-84%
(1 159)
N/A
(3 080)
-166%
(3 247)
-5%
563
N/A
2 229
+296%
2 766
+24%
1 932
-30%
1 711
-11%
1 115
-35%
729
-35%
762
+5%
320
-58%
(323)
N/A
(1 990)
-516%
(3 301)
-66%
(3 746)
-13%
(3 634)
+3%
(2 189)
+40%
(907)
+59%
322
N/A
229
-29%
(176)
N/A
191
N/A
512
+168%
293
-43%
100
-66%
(1 743)
N/A
(4 727)
-171%
(4 462)
+6%
(3 077)
+31%
(1 305)
+58%
1 369
N/A
2 833
+107%
3 117
+10%
4 401
+41%
5 809
+32%
6 501
+12%
7 769
+20%
8 953
+15%
8 239
-8%
6 703
-19%
5 694
-15%
3 474
-39%
2 298
-34%
2 560
+11%
1 862
-27%
2 237
+20%
3 081
+38%
4 436
+44%
8 145
+84%
9 569
+17%
7 016
-27%
6 856
-2%
2 606
-62%
(677)
N/A
(561)
+17%
(2 800)
-399%
(4 795)
-71%
(3 306)
+31%
(1 597)
+52%
(1 322)
+17%
(426)
+68%
(2 477)
-481%
(4 830)
-95%
(4 630)
+4%
(3 521)
+24%
(1 722)
+51%
Net Income
Tax Provision
(194)
(374)
(418)
(395)
(441)
(374)
(447)
(449)
(434)
(295)
(256)
(264)
(347)
(405)
(332)
(314)
(221)
(393)
(845)
(1 015)
(75)
208
757
975
(29)
(259)
(412)
(397)
(520)
(337)
(247)
(259)
(116)
(84)
(66)
(41)
(54)
(77)
(60)
(79)
(114)
(122)
(56)
(43)
(248)
(219)
(432)
(420)
(378)
(367)
(237)
(248)
(112)
(175)
(388)
(591)
(737)
(808)
(745)
(812)
(1 181)
(1 107)
(1 075)
(921)
(584)
(578)
(567)
(551)
(503)
(652)
(1 526)
(1 745)
(1 022)
(1 181)
(34)
245
(259)
74
(74)
(35)
(43)
(81)
(92)
(79)
(154)
(115)
(110)
(144)
Income from Continuing Operations
2 794
3 814
4 142
3 980
3 588
3 134
3 407
3 419
2 888
2 135
1 850
1 881
2 459
2 718
2 522
2 427
2 576
2 800
3 744
4 015
731
(950)
(2 322)
(2 271)
534
1 971
2 355
1 536
1 192
778
482
503
204
(407)
(2 056)
(3 342)
(3 801)
(3 711)
(2 249)
(986)
208
107
(232)
148
264
74
(332)
(2 163)
(5 104)
(4 829)
(3 314)
(1 553)
1 257
2 659
2 730
3 811
5 072
5 693
7 024
8 140
7 058
5 595
4 618
2 553
1 714
1 982
1 295
1 686
2 578
3 783
6 618
7 823
5 994
5 676
2 572
(432)
(819)
(2 726)
(4 869)
(3 341)
(1 640)
(1 402)
(518)
(2 556)
(4 984)
(4 745)
(3 631)
(1 867)
Income to Minority Interest
(1)
(2)
(3)
(6)
(13)
(21)
(29)
(38)
(41)
(39)
(41)
(46)
(58)
(67)
(75)
(80)
(101)
(106)
(136)
(123)
(21)
(5)
(5)
(40)
(141)
(157)
(124)
(105)
(90)
(91)
(112)
(121)
(121)
(97)
(77)
(51)
(63)
(71)
(55)
(70)
(51)
(11)
(9)
12
(43)
(2)
47
135
300
272
199
83
(28)
(181)
(311)
(602)
(943)
(1 048)
(1 111)
(1 168)
(1 115)
(988)
(960)
(730)
(586)
(559)
(498)
(464)
(595)
(667)
(804)
(871)
(662)
(601)
(456)
(99)
(38)
105
348
221
313
273
282
292
324
253
42
(174)
Net Income (Common)
2 793
N/A
3 813
+37%
4 139
+9%
3 974
-4%
3 576
-10%
3 113
-13%
3 380
+9%
3 383
+0%
2 848
-16%
2 097
-26%
1 809
-14%
1 835
+1%
2 401
+31%
2 651
+10%
2 447
-8%
2 347
-4%
2 475
+5%
2 694
+9%
3 609
+34%
3 893
+8%
710
-82%
(955)
N/A
(2 329)
-144%
(2 314)
+1%
392
N/A
1 812
+362%
2 230
+23%
1 431
-36%
1 102
-23%
687
-38%
370
-46%
382
+3%
82
-79%
(504)
N/A
(2 133)
-323%
(3 393)
-59%
(3 863)
-14%
(3 781)
+2%
(2 303)
+39%
(1 055)
+54%
157
N/A
97
-38%
(240)
N/A
161
N/A
221
+37%
72
-67%
(285)
N/A
(2 028)
-612%
(4 804)
-137%
(4 557)
+5%
(3 115)
+32%
(1 469)
+53%
1 229
N/A
2 479
+102%
2 420
-2%
3 209
+33%
4 129
+29%
4 645
+12%
5 914
+27%
6 973
+18%
5 943
-15%
4 610
-22%
3 660
-21%
1 825
-50%
1 128
-38%
1 422
+26%
796
-44%
1 221
+53%
1 983
+62%
3 116
+57%
5 814
+87%
6 952
+20%
5 332
-23%
5 075
-5%
2 116
-58%
(530)
N/A
(858)
-62%
(2 621)
-206%
(4 521)
-73%
(3 121)
+31%
(1 327)
+57%
(1 129)
+15%
(236)
+79%
(2 264)
-858%
(4 659)
-106%
(4 492)
+4%
(3 589)
+20%
(2 041)
+43%
EPS (Diluted)
0.43
N/A
0.58
+35%
0.63
+9%
0.61
-3%
0.55
-10%
0.48
-13%
0.52
+8%
0.52
N/A
0.44
-15%
0.33
-25%
0.29
-12%
0.29
N/A
0.37
+28%
0.37
N/A
0.33
-11%
0.31
-6%
0.35
+13%
0.36
+3%
0.51
+42%
0.55
+8%
0.1
-82%
-0.14
N/A
-0.3
-114%
-0.3
N/A
0.05
N/A
0.23
+360%
0.29
+26%
0.19
-34%
0.14
-26%
0.09
-36%
0.05
-44%
0.05
N/A
0.01
-80%
-0.06
N/A
-0.28
-367%
-0.44
-57%
-0.5
-14%
-0.49
+2%
-0.29
+41%
-0.13
+55%
0.02
N/A
0.01
-50%
-0.04
N/A
0.01
N/A
0.03
+200%
0
N/A
-0.04
N/A
-0.26
-550%
-0.62
-138%
-0.59
+5%
-0.41
+31%
-0.2
+51%
0.16
N/A
0.32
+100%
0.32
N/A
0.42
+31%
0.54
+29%
0.6
+11%
0.76
+27%
0.9
+18%
0.77
-14%
0.6
-22%
0.48
-20%
0.24
-50%
0.15
-38%
0.19
+27%
0.11
-42%
0.17
+55%
0.26
+53%
0.42
+62%
0.76
+81%
0.9
+18%
0.69
-23%
0.65
-6%
0.27
-58%
-0.07
N/A
-0.11
-57%
-0.34
-209%
-0.59
-74%
-0.41
+31%
-0.17
+59%
-0.15
+12%
-0.03
+80%
-0.29
-867%
-0.61
-110%
-0.62
-2%
-0.47
+24%
-0.27
+43%