Income Statement

Revenue

+9%

+41%

10Y

Currency: CNY

	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	0	0	25	0	0	0	38	0	0	0	67	0	0	0	49	0	0	0	51	0	0	0	60	0	0	0	81	0	0	0	92	0	0	0	97	0	0	0	85	0	0	0	26	0	0	2	7	25	49	74	95	94	93	88	91	91	89	89	90	93	98	99	100	99	98	123	129	134	137	134	124	142	153	155	164	180	0	0
Revenue	734 N/A	824 +12%	1 025 +24%	1 123 +10%	1 308 +16%	1 405 +7%	1 555 +11%	1 551 0%	1 579 +2%	1 557 -1%	1 357 -13%	1 364 +1%	1 338 -2%	1 346 +1%	1 472 +9%	1 507 +2%	1 569 +4%	1 612 +3%	1 597 -1%	1 700 +6%	1 674 -1%	1 687 +1%	1 632 -3%	1 560 -4%	1 440 -8%	1 427 -1%	1 472 +3%	1 547 +5%	1 621 +5%	1 710 +5%	1 830 +7%	1 792 -2%	1 827 +2%	1 802 -1%	1 878 +4%	1 841 -2%	1 804 -2%	1 816 +1%	1 666 -8%	1 614 -3%	1 614 +0%	1 476 -9%	1 455 -1%	1 455 +0%	1 523 +5%	1 584 +4%	1 447 -9%	1 589 +10%	1 589 0%	1 561 -2%	1 835 +18%	1 887 +3%	1 918 +2%	1 935 +1%	1 933 0%	1 944 +1%	1 981 +2%	1 979 0%	1 990 +1%	2 007 +1%	2 038 +2%	2 156 +6%	2 348 +9%	2 421 +3%	2 506 +4%	2 562 +2%	2 677 +4%	2 640 -1%	2 676 +1%	2 806 +5%	2 904 +3%	3 227 +11%	3 467 +7%	3 525 +2%	3 453 -2%	3 432 -1%	3 195 -7%	2 794 -13%
Gross Profit
Cost of Revenue	(400)	(490)	(684)	(797)	(955)	(1 029)	(1 161)	(1 176)	(1 228)	(1 225)	(1 042)	(1 066)	(1 039)	(1 052)	(1 144)	(1 157)	(1 210)	(1 243)	(1 242)	(1 310)	(1 286)	(1 283)	(1 251)	(1 202)	(1 130)	(1 151)	(1 214)	(1 265)	(1 310)	(1 338)	(1 333)	(1 303)	(1 301)	(1 269)	(1 240)	(1 197)	(1 144)	(1 066)	(949)	(879)	(795)	(676)	(585)	(645)	(758)	(868)	(730)	(798)	(760)	(745)	(898)	(917)	(917)	(930)	(956)	(1 012)	(1 042)	(1 117)	(1 134)	(1 228)	(1 309)	(1 368)	(1 464)	(1 502)	(1 562)	(1 580)	(1 638)	(1 604)	(1 591)	(1 694)	(1 726)	(1 885)	(2 019)	(2 131)	(2 044)	(2 183)	(2 116)	(1 849)
Gross Profit	335 N/A	334 0%	341 +2%	326 -4%	353 +8%	376 +6%	394 +5%	375 -5%	350 -7%	332 -5%	315 -5%	297 -6%	299 +1%	294 -2%	327 +11%	350 +7%	360 +3%	369 +3%	355 -4%	390 +10%	388 0%	405 +4%	381 -6%	358 -6%	311 -13%	275 -11%	259 -6%	282 +9%	311 +10%	371 +19%	497 +34%	489 -2%	526 +8%	533 +1%	637 +20%	644 +1%	660 +2%	750 +14%	717 -4%	734 +2%	819 +12%	801 -2%	870 +9%	811 -7%	765 -6%	717 -6%	717 +0%	792 +10%	829 +5%	816 -2%	938 +15%	970 +3%	1 001 +3%	1 006 +0%	977 -3%	932 -5%	939 +1%	862 -8%	857 -1%	778 -9%	729 -6%	789 +8%	884 +12%	919 +4%	943 +3%	982 +4%	1 040 +6%	1 036 0%	1 085 +5%	1 113 +3%	1 178 +6%	1 342 +14%	1 448 +8%	1 394 -4%	1 409 +1%	1 249 -11%	1 078 -14%	945 -12%
Operating Income
Operating Expenses	(200)	(211)	(224)	(232)	(234)	(232)	(237)	(239)	(243)	(286)	(287)	(308)	(312)	(278)	(260)	(289)	(296)	(301)	(281)	(298)	(301)	(314)	(305)	(322)	(339)	(330)	(385)	(382)	(379)	(405)	(417)	(406)	(408)	(404)	(493)	(488)	(487)	(531)	(520)	(526)	(571)	(534)	(540)	(487)	(456)	(470)	(538)	(495)	(511)	(513)	(546)	(544)	(535)	(529)	(552)	(534)	(552)	(501)	(483)	(465)	(449)	(505)	(514)	(507)	(538)	(539)	(581)	(598)	(584)	(604)	(637)	(621)	(614)	(598)	(604)	(594)	(535)	(479)
Selling, General & Administrative	(201)	(211)	(224)	(230)	(235)	(234)	(231)	(233)	(238)	(249)	(285)	(290)	(292)	(286)	(258)	(262)	(269)	(279)	(280)	(286)	(295)	(304)	(303)	(308)	(311)	(316)	(363)	(372)	(380)	(395)	(395)	(399)	(398)	(400)	(467)	(464)	(477)	(510)	(500)	(516)	(549)	(513)	(506)	(481)	(454)	(479)	(523)	(505)	(520)	(528)	(533)	(551)	(543)	(537)	(540)	(548)	(569)	(509)	(492)	(477)	(459)	(526)	(517)	(529)	(559)	(561)	(591)	(593)	(579)	(590)	(650)	(643)	(638)	(619)	(599)	(583)	(523)	(468)
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	(1)	0	(1)	(2)	(3)	(4)	(5)	(9)	(10)	(11)	(13)	(11)	(10)	(8)	(7)	(6)	(6)	(6)	(5)	(4)	(5)	(5)	0	(4)	(3)	(3)	(4)	(5)	(6)	(6)	(6)
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	(20)	0	0	0	(20)	0	0	0	(21)	0	0	0	(17)	0	0	0	(32)	0	0	0	(27)	0	0	0	(31)	0	0	0	(34)	0	0	0	(22)	0	0	0	(20)	0	0	0	(23)	0	0	0	(22)	0	0	0	(23)	0	0	0
Other Operating Expenses	0	(0)	(0)	(2)	1	1	(6)	(6)	(5)	(37)	(2)	(18)	(21)	8	(3)	(26)	(27)	(22)	(1)	(13)	(7)	(11)	(2)	(14)	(28)	(14)	(3)	(10)	1	(11)	(3)	(8)	(10)	(4)	(4)	(24)	(11)	(21)	(2)	(11)	(22)	(21)	(2)	(6)	(2)	9	12	12	10	16	19	10	11	12	31	24	28	22	43	22	19	28	29	28	27	27	38	(1)	0	(14)	39	25	26	25	22	(5)	(5)	(5)
Operating Income	134 N/A	123 -8%	117 -5%	94 -20%	119 +27%	143 +20%	157 +10%	136 -13%	107 -21%	45 -58%	28 -38%	(11) N/A	(13) -17%	16 N/A	67 +318%	61 -9%	64 +5%	68 +6%	74 +8%	91 +23%	87 -5%	90 +4%	76 -16%	35 -53%	(29) N/A	(55) -92%	(126) -130%	(100) +21%	(68) +32%	(34) +50%	79 N/A	83 +4%	118 +43%	128 +9%	144 +13%	156 +8%	173 +11%	219 +27%	197 -10%	208 +5%	248 +19%	267 +8%	331 +24%	324 -2%	309 -5%	246 -20%	180 -27%	297 +65%	318 +7%	303 -5%	391 +29%	426 +9%	466 +9%	477 +2%	425 -11%	398 -6%	388 -3%	361 -7%	374 +3%	314 -16%	281 -10%	284 +1%	370 +30%	412 +11%	405 -2%	444 +9%	459 +4%	438 -5%	501 +14%	509 +1%	541 +6%	722 +33%	834 +16%	795 -5%	805 +1%	655 -19%	544 -17%	466 -14%
Pre-Tax Income
Interest Income Expense	(13)	(19)	(24)	(31)	(34)	(35)	(33)	(40)	(49)	(56)	(63)	(68)	(63)	(58)	(49)	(49)	(51)	(52)	(50)	(53)	(52)	(55)	(58)	(63)	(70)	(75)	(80)	(89)	(93)	(96)	(91)	(92)	(96)	(94)	(96)	(101)	(102)	(102)	(82)	(71)	(50)	(27)	(11)	2	17	19	19	(9)	(38)	(65)	(84)	(83)	(85)	(80)	(77)	(72)	(59)	(53)	(72)	(49)	(55)	(55)	(60)	(63)	(62)	(62)	(84)	(42)	(21)	(31)	(37)	(53)	(79)	(79)	(96)	(119)	(133)	(141)
Non-Reccuring Items	0	0	(3)	0	0	0	(5)	0	0	0	(36)	0	0	0	(5)	0	0	0	(9)	0	0	0	(5)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(12)	0	0	0	(7)	0	2	0	2	4	2	2	(5)	0	0	0	(2)	0	0	0	(1)	3	3	3	(4)	0	1	1	(38)	0	0	0	(17)	0	0	0	(27)	4	4	5
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	(0)	0	0	0	(3)	0	0	0	(1)	0	0	0	(4)	0	0	0	(0)	0	0	0	(4)	0	0	0	21	0	0	0	(1)	0	0	0	(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	0	0	0
Total Other Income	1	0	11	11	11	8	(4)	(4)	(5)	(2)	(2)	(5)	(4)	(2)	9	8	9	8	8	3	3	3	(1)	0	0	(3)	(1)	(4)	(2)	1	4	25	27	23	3	1	(2)	3	5	3	6	6	8	1	(3)	(5)	(1)	(9)	(8)	(9)	2	1	(0)	(0)	(2)	(5)	(2)	(3)	11	11	8	9	12	11	12	13	(13)	(13)	(14)	(14)	0	1	1	(0)	(1)	(7)	(6)	4
Pre-Tax Income	122 N/A	104 -15%	102 -2%	74 -28%	97 +30%	116 +20%	116 +0%	92 -20%	54 -42%	(13) N/A	(75) -502%	(84) -11%	(79) +5%	(44) +44%	21 N/A	21 -1%	22 +6%	24 +8%	19 -19%	41 +114%	37 -9%	38 +1%	12 -67%	(28) N/A	(98) -257%	(133) -35%	(210) -58%	(193) +8%	(163) +16%	(129) +21%	13 N/A	15 +15%	49 +227%	57 +16%	50 -12%	56 +12%	68 +22%	120 +75%	106 -11%	140 +32%	204 +46%	246 +20%	320 +30%	327 +2%	325 -1%	261 -20%	200 -24%	283 +42%	274 -3%	230 -16%	304 +32%	344 +13%	381 +11%	396 +4%	344 -13%	321 -7%	327 +2%	305 -7%	312 +2%	278 -11%	237 -15%	240 +1%	319 +33%	361 +13%	355 -1%	395 +11%	324 -18%	383 +18%	467 +22%	463 -1%	486 +5%	670 +38%	756 +13%	716 -5%	680 -5%	533 -22%	409 -23%	334 -18%
Net Income
Tax Provision	(19)	(16)	(16)	(12)	(16)	(19)	(13)	(10)	(3)	2	8	9	7	6	(7)	(7)	(6)	(6)	(5)	(10)	(10)	(11)	(9)	(4)	(3)	(2)	23	20	23	20	(16)	(15)	(19)	(19)	(16)	(21)	(20)	(28)	7	6	(14)	(17)	(60)	(59)	(50)	(41)	(40)	(49)	(50)	(48)	(51)	(61)	(63)	(64)	(58)	(55)	(63)	(56)	(52)	(47)	(44)	(46)	(53)	(59)	(58)	(66)	(66)	(67)	(67)	(62)	(67)	(72)	(72)	(70)	(75)	(68)	(59)	(56)
Income from Continuing Operations	103	87	86	62	81	97	103	83	50	(10)	(67)	(75)	(72)	(38)	14	14	15	18	14	31	27	27	3	(31)	(101)	(135)	(187)	(173)	(140)	(109)	(3)	(0)	30	38	34	35	49	91	113	147	191	229	260	267	275	220	160	235	225	182	253	283	318	333	286	266	264	250	260	231	193	194	266	302	297	329	257	316	400	401	419	598	683	646	605	465	350	278
Income to Minority Interest	0	0	0	0	0	0	0	1	0	0	10	12	15	16	7	7	6	4	5	9	11	14	19	17	17	18	22	27	33	41	40	38	33	29	22	25	27	27	(11)	(16)	(18)	(23)	10	5	(1)	(2)	2	(5)	(6)	(6)	(14)	(17)	(21)	(23)	(24)	(21)	(25)	(25)	(28)	(25)	(20)	(19)	(16)	(18)	1	9	17	25	14	16	64	64	69	74	70	75	68	55
Net Income (Common)	103 N/A	87 -15%	86 -1%	62 -28%	81 +31%	97 +20%	103 +6%	84 -19%	51 -40%	(10) N/A	(58) -464%	(63) -9%	(57) +9%	(22) +61%	21 N/A	20 -4%	21 +4%	22 +2%	20 -10%	40 +107%	39 -4%	41 +6%	22 -47%	(14) N/A	(84) -524%	(117) -39%	(165) -41%	(147) +11%	(107) +27%	(69) +36%	37 N/A	38 +1%	63 +67%	67 +6%	56 -17%	60 +7%	75 +26%	118 +57%	103 -13%	131 +28%	173 +32%	206 +19%	270 +31%	272 +1%	274 +0%	217 -21%	162 -25%	230 +42%	219 -5%	177 -19%	239 +35%	266 +11%	297 +12%	309 +4%	263 -15%	245 -7%	239 -2%	225 -6%	232 +3%	205 -11%	172 -16%	175 +2%	249 +42%	284 +14%	298 +5%	338 +13%	274 -19%	341 +24%	413 +21%	418 +1%	482 +15%	661 +37%	752 +14%	720 -4%	675 -6%	539 -20%	418 -23%	333 -20%
EPS (Diluted)	0.27 N/A	0.23 -15%	0.23 N/A	0.17 -26%	0.22 +29%	0.26 +18%	0.28 +8%	0.23 -18%	0.14 -39%	-0.02 N/A	-0.15 -650%	-0.17 -13%	-0.16 +6%	-0.06 +63%	0.06 N/A	0.06 N/A	0.06 N/A	0.06 N/A	0.05 -17%	0.11 +120%	0.11 N/A	0.11 N/A	0.06 -45%	-0.04 N/A	-0.23 -475%	-0.32 -39%	-0.45 -41%	-0.4 +11%	-0.29 +28%	-0.18 +38%	0.1 N/A	0.1 N/A	0.16 +60%	0.17 +6%	0.15 -12%	0.15 N/A	0.2 +33%	0.31 +55%	0.18 -42%	0.23 +28%	0.32 +39%	0.36 +12%	0.48 +33%	0.48 N/A	0.49 +2%	0.39 -20%	0.29 -26%	0.3 +3%	0.28 -7%	0.25 -11%	0.31 +24%	0.35 +13%	0.39 +11%	0.41 +5%	0.35 -15%	0.33 -6%	0.32 -3%	0.3 -6%	0.3 N/A	0.27 -10%	0.23 -15%	0.23 N/A	0.33 +43%	0.37 +12%	0.39 +5%	0.44 +13%	0.34 -23%	0.39 +15%	0.46 +18%	0.45 -2%	0.52 +16%	0.72 +38%	0.82 +14%	0.78 -5%	0.73 -6%	0.59 -19%	0.45 -24%	0.36 -20%

Income Statement Balance Sheet Cash Flow Statement

Yunnan Energy Investment Co Ltd
SZSE:002053

Income Statement

Earnings Waterfall
Yunnan Energy Investment Co Ltd

Income Statement
Yunnan Energy Investment Co Ltd

See Also

Company

Help

Tools

Stocks

Yunnan Energy Investment Co Ltd SZSE:002053

Income Statement

Earnings Waterfall Yunnan Energy Investment Co Ltd

Income Statement Yunnan Energy Investment Co Ltd

See Also

Company

Help

Tools

Stocks

Yunnan Energy Investment Co Ltd
SZSE:002053

Earnings Waterfall
Yunnan Energy Investment Co Ltd

Income Statement
Yunnan Energy Investment Co Ltd