C

Chongqing Water Group Co Ltd
SSE:601158

Watchlist Manager
Chongqing Water Group Co Ltd
SSE:601158
Watchlist
Price: 4.57 CNY 0.22% Market Closed
Market Cap: ¥21.9B

Income Statement

Earnings Waterfall
Chongqing Water Group Co Ltd

Income Statement
Chongqing Water Group Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
118
0
0
0
107
0
0
0
101
0
0
0
112
0
0
0
154
0
0
0
220
0
0
0
99
0
0
0
74
0
0
20
94
67
73
59
31
25
25
24
29
22
43
60
84
101
109
124
154
172
181
191
165
174
192
201
256
265
284
291
297
300
0
0
Revenue
2 729
N/A
2 827
+4%
2 969
+5%
3 072
+3%
3 280
+7%
3 412
+4%
3 524
+3%
3 667
+4%
3 775
+3%
3 884
+3%
4 025
+4%
4 054
+1%
3 969
-2%
3 955
0%
3 952
0%
4 153
+5%
4 000
-4%
4 179
+4%
4 317
+3%
4 187
-3%
4 137
-1%
3 992
-3%
3 884
-3%
3 916
+1%
4 488
+15%
4 576
+2%
4 663
+2%
4 887
+5%
4 454
-9%
4 361
-2%
4 310
-1%
4 076
-5%
4 482
+10%
4 585
+2%
4 764
+4%
4 992
+5%
5 171
+4%
5 296
+2%
5 437
+3%
5 641
+4%
5 639
0%
5 669
+1%
5 675
+0%
5 980
+5%
6 350
+6%
6 673
+5%
6 933
+4%
7 228
+4%
7 252
+0%
7 411
+2%
7 526
+2%
7 376
-2%
7 779
+5%
7 823
+1%
8 025
+3%
8 142
+1%
7 254
-11%
7 112
-2%
6 840
-4%
6 579
-4%
6 999
+6%
7 131
+2%
7 234
+1%
7 444
+3%
Gross Profit
Cost of Revenue
(1 341)
(1 404)
(1 463)
(1 498)
(1 611)
(1 698)
(1 794)
(1 968)
(2 047)
(2 131)
(2 261)
(2 200)
(2 111)
(2 116)
(2 059)
(2 206)
(2 012)
(2 141)
(2 184)
(2 004)
(2 303)
(2 236)
(2 207)
(2 269)
(2 493)
(2 516)
(2 601)
(2 816)
(2 799)
(2 883)
(2 885)
(2 718)
(2 426)
(2 557)
(2 691)
(2 836)
(3 014)
(3 217)
(3 277)
(3 404)
(3 269)
(3 416)
(3 429)
(3 434)
(3 579)
(3 784)
(3 940)
(4 220)
(4 252)
(4 485)
(4 503)
(4 450)
(5 000)
(5 264)
(5 619)
(5 867)
(5 430)
(5 553)
(5 465)
(5 376)
(5 043)
(5 197)
(5 261)
(5 540)
Gross Profit
1 388
N/A
1 424
+3%
1 506
+6%
1 575
+5%
1 670
+6%
1 714
+3%
1 730
+1%
1 698
-2%
1 729
+2%
1 753
+1%
1 764
+1%
1 854
+5%
1 857
+0%
1 840
-1%
1 893
+3%
1 947
+3%
1 987
+2%
2 038
+3%
2 133
+5%
2 183
+2%
1 834
-16%
1 756
-4%
1 677
-5%
1 647
-2%
1 996
+21%
2 059
+3%
2 061
+0%
2 071
+0%
1 655
-20%
1 478
-11%
1 425
-4%
1 358
-5%
2 056
+51%
2 028
-1%
2 073
+2%
2 156
+4%
2 157
+0%
2 079
-4%
2 160
+4%
2 237
+4%
2 369
+6%
2 253
-5%
2 246
0%
2 546
+13%
2 771
+9%
2 889
+4%
2 994
+4%
3 008
+0%
3 000
0%
2 926
-2%
3 023
+3%
2 926
-3%
2 779
-5%
2 559
-8%
2 405
-6%
2 275
-5%
1 824
-20%
1 559
-15%
1 375
-12%
1 203
-13%
1 956
+63%
1 934
-1%
1 974
+2%
1 904
-4%
Operating Income
Operating Expenses
(319)
(333)
(354)
(361)
(406)
(415)
(439)
(471)
(504)
(520)
(534)
(550)
(552)
(551)
(571)
(568)
(598)
(726)
(742)
(775)
(738)
(722)
(727)
(723)
(808)
(860)
(852)
(872)
(871)
(471)
(341)
(296)
(62)
(301)
(407)
(349)
(599)
(806)
(846)
(871)
(840)
(726)
(733)
(780)
(948)
(961)
(1 004)
(847)
(1 015)
(880)
(926)
(1 026)
(687)
(554)
(486)
(362)
(751)
(607)
(624)
(877)
(1 033)
(900)
(903)
(908)
Selling, General & Administrative
(315)
(328)
(348)
(369)
(400)
(413)
(438)
(448)
(467)
(482)
(495)
(506)
(524)
(539)
(552)
(563)
(551)
(580)
(596)
(615)
(694)
(702)
(722)
(726)
(766)
(785)
(782)
(795)
(846)
(800)
(791)
(805)
(843)
(817)
(825)
(845)
(914)
(895)
(921)
(957)
(1 030)
(1 006)
(1 005)
(1 011)
(1 083)
(1 138)
(1 175)
(1 219)
(1 331)
(1 260)
(1 299)
(1 367)
(960)
(894)
(834)
(715)
(1 005)
(956)
(956)
(945)
(974)
(945)
(949)
(960)
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
(1)
(1)
(1)
0
(2)
(2)
(3)
(4)
(5)
(5)
(4)
(5)
(5)
(5)
(5)
(5)
(3)
(4)
(3)
(4)
(3)
(4)
(4)
(6)
(10)
(10)
(15)
(16)
(19)
(21)
(18)
(19)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(27)
0
0
0
(31)
0
0
0
(40)
0
0
0
(41)
0
0
0
(38)
0
0
0
(46)
0
0
0
(52)
0
0
0
(56)
0
0
0
(55)
0
0
0
(60)
0
0
0
(69)
0
0
0
(91)
0
0
0
(111)
0
0
0
Other Operating Expenses
(4)
(5)
(7)
7
(7)
(3)
(0)
(23)
(37)
(38)
(39)
(44)
(1)
(11)
(19)
(5)
(15)
(146)
(147)
(160)
(4)
(20)
(5)
3
(0)
(75)
(70)
(77)
13
329
451
509
828
517
419
497
369
91
79
90
252
285
277
235
195
182
176
377
379
384
377
345
345
344
353
358
356
359
348
85
71
66
65
70
Operating Income
1 069
N/A
1 091
+2%
1 152
+6%
1 214
+5%
1 263
+4%
1 299
+3%
1 292
-1%
1 227
-5%
1 225
0%
1 234
+1%
1 230
0%
1 304
+6%
1 305
+0%
1 289
-1%
1 323
+3%
1 379
+4%
1 390
+1%
1 312
-6%
1 391
+6%
1 408
+1%
1 096
-22%
1 034
-6%
950
-8%
923
-3%
1 188
+29%
1 200
+1%
1 209
+1%
1 199
-1%
784
-35%
1 007
+28%
1 084
+8%
1 062
-2%
1 994
+88%
1 727
-13%
1 666
-4%
1 806
+8%
1 558
-14%
1 273
-18%
1 314
+3%
1 366
+4%
1 530
+12%
1 528
0%
1 514
-1%
1 766
+17%
1 823
+3%
1 928
+6%
1 990
+3%
2 161
+9%
1 986
-8%
2 046
+3%
2 098
+3%
1 900
-9%
2 092
+10%
2 005
-4%
1 920
-4%
1 913
0%
1 074
-44%
952
-11%
751
-21%
326
-57%
923
+183%
1 034
+12%
1 070
+3%
996
-7%
Pre-Tax Income
Interest Income Expense
10
(75)
(88)
(52)
(59)
(21)
74
105
243
278
287
323
422
444
494
553
499
342
272
240
211
249
294
240
222
154
40
63
105
126
223
269
218
233
224
206
192
241
204
173
166
116
147
185
194
238
241
217
182
143
144
123
110
78
61
45
(203)
127
84
43
(54)
(77)
(114)
(31)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
(143)
0
0
0
(53)
0
0
0
(40)
0
0
0
(21)
1
1
2
(7)
1
1
24
(284)
0
23
(1)
27
(2)
(2)
(2)
(8)
223
223
241
228
21
52
34
26
33
2
2
342
19
30
10
45
44
33
51
Gain/Loss on Disposition of Assets
(13)
0
0
0
(6)
0
0
0
24
0
0
0
(8)
0
0
(0)
(3)
(1)
(1)
(0)
(5)
(5)
(4)
(4)
(4)
(3)
2
2
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
Total Other Income
109
102
101
108
139
133
126
178
143
159
172
120
154
155
125
218
203
200
248
172
185
189
183
199
200
201
207
216
245
233
172
134
33
46
51
50
68
43
44
49
56
53
58
52
75
67
65
70
74
60
57
62
69
66
71
83
86
85
84
75
92
65
60
60
Pre-Tax Income
1 175
N/A
1 117
-5%
1 165
+4%
1 269
+9%
1 338
+5%
1 411
+6%
1 492
+6%
1 510
+1%
1 634
+8%
1 672
+2%
1 689
+1%
1 747
+3%
1 870
+7%
1 887
+1%
1 942
+3%
2 150
+11%
1 945
-10%
1 854
-5%
1 910
+3%
1 819
-5%
1 434
-21%
1 467
+2%
1 424
-3%
1 358
-5%
1 566
+15%
1 551
-1%
1 458
-6%
1 480
+1%
1 113
-25%
1 367
+23%
1 481
+8%
1 466
-1%
2 238
+53%
2 008
-10%
1 942
-3%
2 086
+7%
1 534
-26%
1 558
+2%
1 585
+2%
1 588
+0%
1 779
+12%
1 695
-5%
1 716
+1%
2 001
+17%
2 084
+4%
2 457
+18%
2 519
+3%
2 689
+7%
2 469
-8%
2 269
-8%
2 350
+4%
2 120
-10%
2 298
+8%
2 183
-5%
2 054
-6%
2 043
-1%
1 299
-36%
1 183
-9%
950
-20%
454
-52%
1 007
+122%
1 065
+6%
1 049
-2%
1 076
+3%
Net Income
Tax Provision
(160)
(152)
(97)
(74)
(42)
(16)
(31)
(35)
(25)
(24)
(23)
(15)
20
20
24
21
(66)
(66)
(69)
(71)
15
12
15
13
(14)
(14)
(26)
(24)
(44)
(43)
(146)
(159)
(173)
(185)
(103)
(125)
(142)
(145)
(148)
(147)
(115)
(108)
(110)
(278)
(307)
(380)
(480)
(425)
(393)
(375)
(393)
(352)
(379)
(363)
(356)
(362)
(204)
(190)
(151)
(73)
(215)
(220)
(216)
(233)
Income from Continuing Operations
1 015
965
1 068
1 195
1 296
1 396
1 461
1 475
1 609
1 648
1 666
1 732
1 889
1 907
1 967
2 171
1 879
1 788
1 840
1 749
1 449
1 478
1 438
1 371
1 552
1 537
1 433
1 456
1 069
1 324
1 335
1 307
2 065
1 823
1 839
1 961
1 392
1 413
1 437
1 441
1 664
1 587
1 606
1 723
1 777
2 077
2 039
2 263
2 076
1 894
1 958
1 767
1 919
1 820
1 698
1 681
1 095
993
800
381
792
845
833
843
Income to Minority Interest
(1)
(1)
(2)
(2)
(3)
(3)
(2)
(1)
(0)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(2)
1
0
1
2
(0)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
30
31
31
31
(1)
(1)
(2)
(4)
(3)
(3)
(3)
(1)
2
1
1
1
(9)
(11)
(12)
(13)
(6)
(7)
(7)
(7)
(7)
(7)
(6)
(8)
Net Income (Common)
1 014
N/A
964
-5%
1 066
+11%
1 193
+12%
1 294
+8%
1 393
+8%
1 459
+5%
1 475
+1%
1 609
+9%
1 648
+2%
1 665
+1%
1 731
+4%
1 889
+9%
1 907
+1%
1 966
+3%
2 170
+10%
1 877
-13%
1 787
-5%
1 839
+3%
1 747
-5%
1 450
-17%
1 478
+2%
1 439
-3%
1 373
-5%
1 552
+13%
1 537
-1%
1 432
-7%
1 454
+2%
1 068
-27%
1 323
+24%
1 334
+1%
1 307
-2%
2 064
+58%
1 821
-12%
1 837
+1%
1 959
+7%
1 422
-27%
1 444
+2%
1 468
+2%
1 472
+0%
1 663
+13%
1 586
-5%
1 605
+1%
1 720
+7%
1 774
+3%
2 074
+17%
2 036
-2%
2 262
+11%
2 078
-8%
1 895
-9%
1 959
+3%
1 768
-10%
1 910
+8%
1 809
-5%
1 686
-7%
1 668
-1%
1 089
-35%
986
-9%
792
-20%
374
-53%
785
+110%
838
+7%
827
-1%
835
+1%
EPS (Diluted)
0.24
N/A
0.22
-8%
0.23
+5%
0.25
+9%
0.28
+12%
0.29
+4%
0.31
+7%
0.32
+3%
0.34
+6%
0.35
+3%
0.35
N/A
0.36
+3%
0.39
+8%
0.4
+3%
0.41
+2%
0.45
+10%
0.39
-13%
0.37
-5%
0.38
+3%
0.36
-5%
0.3
-17%
0.3
N/A
0.3
N/A
0.29
-3%
0.32
+10%
0.32
N/A
0.29
-9%
0.29
N/A
0.22
-24%
0.27
+23%
0.28
+4%
0.28
N/A
0.43
+54%
0.39
-9%
0.39
N/A
0.41
+5%
0.3
-27%
0.3
N/A
0.31
+3%
0.31
N/A
0.35
+13%
0.3
-14%
0.33
+10%
0.36
+9%
0.37
+3%
0.44
+19%
0.43
-2%
0.48
+12%
0.43
-10%
0.39
-9%
0.41
+5%
0.37
-10%
0.4
+8%
0.38
-5%
0.35
-8%
0.35
N/A
0.23
-34%
0.21
-9%
0.17
-19%
0.08
-53%
0.16
+100%
0.17
+6%
0.17
N/A
0.17
N/A