North Copper Co., Ltd. (SHE: 000737)
China
· Delayed Price · Currency is CNY 7.61
-0.16 (-2.06%)
Sep 9, 2024, 1:44 PM CST
North Copper Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 17,164 | 9,231 | 10,573 | 9,835 | 7,090 | 1,200 | Upgrade
|
| Other Revenue | 43.13 | 91.86 | 104.37 | 129.58 | 1,438 | 14.97 | Upgrade
|
| Revenue | 17,207 | 9,323 | 10,677 | 9,965 | 8,528 | 1,215 | Upgrade
|
| Revenue Growth (YoY) | 82.65% | -12.69% | 7.15% | 16.85% | 602.07% | -33.53% | Upgrade
|
| Cost of Revenue | 15,499 | 8,009 | 9,489 | 8,176 | 7,157 | 998.6 | Upgrade
|
| Gross Profit | 1,708 | 1,314 | 1,188 | 1,789 | 1,371 | 216.06 | Upgrade
|
| Selling, General & Admin | 243.2 | 219.99 | 207.12 | 336.77 | 325.72 | 189.11 | Upgrade
|
| Research & Development | 35.3 | 22.5 | 1.43 | 4.35 | 5.83 | 6.36 | Upgrade
|
| Other Operating Expenses | 118.66 | 113.08 | 121.13 | 124.31 | 106.27 | 19.12 | Upgrade
|
| Operating Expenses | 397.22 | 355.47 | 329.85 | 467.14 | 438.71 | 215.49 | Upgrade
|
| Operating Income | 1,311 | 958.36 | 857.93 | 1,322 | 932.09 | 0.57 | Upgrade
|
| Interest Expense | -83.36 | -160.44 | -142.9 | -198.93 | -289.03 | -46.19 | Upgrade
|
| Interest & Investment Income | 28.58 | 19.79 | 12.18 | 18.86 | 69 | 3.16 | Upgrade
|
| Currency Exchange Gain (Loss) | -2.2 | -7.93 | -2.52 | -0.06 | 8.03 | 0.85 | Upgrade
|
| Other Non Operating Income (Expenses) | -165.98 | -12.13 | -14.18 | -20.67 | -45.09 | -8.26 | Upgrade
|
| EBT Excluding Unusual Items | 1,088 | 797.65 | 710.5 | 1,121 | 675 | -49.87 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -1.12 | -23.57 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.03 | - | 2.18 | -0.02 | 114.26 | 14.25 | Upgrade
|
| Asset Writedown | -77.22 | 5.33 | -11.09 | -8.25 | -12 | -0.19 | Upgrade
|
| Other Unusual Items | 6.37 | 20.45 | 6.12 | 3.73 | 9.81 | 2.77 | Upgrade
|
| Pretax Income | 1,017 | 823.43 | 706.59 | 1,093 | 787.07 | -33.05 | Upgrade
|
| Income Tax Expense | 243.82 | 204.6 | 151.87 | 256.44 | 166.96 | 13.81 | Upgrade
|
| Earnings From Continuing Operations | 773.01 | 618.82 | 554.72 | 836.47 | 620.11 | -46.85 | Upgrade
|
| Net Income to Company | 773.01 | 618.82 | 554.72 | 836.47 | 620.11 | -46.85 | Upgrade
|
| Minority Interest in Earnings | - | - | - | 0.21 | -1.51 | -1.72 | Upgrade
|
| Net Income | 773.01 | 618.82 | 554.72 | 836.68 | 618.6 | -48.57 | Upgrade
|
| Net Income to Common | 773.01 | 618.82 | 554.72 | 836.68 | 618.6 | -48.57 | Upgrade
|
| Net Income Growth | 128.93% | 11.56% | -33.70% | 35.26% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 1,773 | 1,773 | 1,772 | 1,691 | 1,691 | 549 | Upgrade
|
| Shares Outstanding (Diluted) | 1,773 | 1,773 | 1,772 | 1,691 | 1,691 | 549 | Upgrade
|
| Shares Change (YoY) | 0.06% | 0.05% | 4.79% | 0.01% | 208.14% | 0.01% | Upgrade
|
| EPS (Basic) | 0.44 | 0.35 | 0.31 | 0.49 | 0.37 | -0.09 | Upgrade
|
| EPS (Diluted) | 0.44 | 0.35 | 0.31 | 0.49 | 0.37 | -0.09 | Upgrade
|
| EPS Growth | 128.79% | 11.50% | -36.73% | 35.24% | - | - | Upgrade
|
| Free Cash Flow | -2,332 | -2,931 | 920.69 | -1.88 | 985.25 | -12.85 | Upgrade
|
| Free Cash Flow Per Share | -1.32 | -1.65 | 0.52 | -0.00 | 0.58 | -0.02 | Upgrade
|
| Dividend Per Share | 0.100 | 0.100 | - | - | - | - | Upgrade
|
| Gross Margin | 9.93% | 14.09% | 11.12% | 17.95% | 16.07% | 17.79% | Upgrade
|
| Operating Margin | 7.62% | 10.28% | 8.04% | 13.26% | 10.93% | 0.05% | Upgrade
|
| Profit Margin | 4.49% | 6.64% | 5.20% | 8.40% | 7.25% | -4.00% | Upgrade
|
| Free Cash Flow Margin | -13.55% | -31.44% | 8.62% | -0.02% | 11.55% | -1.06% | Upgrade
|
| EBITDA | 1,660 | 1,238 | 1,121 | 1,616 | 1,216 | 65.74 | Upgrade
|
| EBITDA Margin | 9.64% | 13.28% | 10.50% | 16.21% | 14.26% | 5.41% | Upgrade
|
| D&A For EBITDA | 348.85 | 280.03 | 262.95 | 293.95 | 283.75 | 65.17 | Upgrade
|
| EBIT | 1,311 | 958.36 | 857.93 | 1,322 | 932.09 | 0.57 | Upgrade
|
| EBIT Margin | 7.62% | 10.28% | 8.04% | 13.26% | 10.93% | 0.05% | Upgrade
|
| Effective Tax Rate | 23.98% | 24.85% | 21.49% | 23.46% | 21.21% | - | Upgrade
|
| Revenue as Reported | 4,785 | 9,323 | 10,677 | 9,965 | 8,528 | 1,215 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.