Huaneng Lancang River Hydropower Inc
SSE:600025
Huaneng Lancang River Hydropower Inc
SSE:600025
Price:
10.55
CNY
-0.28%
Market Closed
Market Cap:
¥196.6B
Income Statement
Earnings Waterfall
Huaneng Lancang River Hydropower Inc
Huaneng Lancang River Hydropower Inc
Income Statement
Huaneng Lancang River Hydropower Inc
Huaneng Lancang River Hydropower Inc
Currency: CNY
| 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 |
909
|
3 505
|
0
|
0
|
1 947
|
4 136
|
3 448
|
4 646
|
4 689
|
4 499
|
4 390
|
4 194
|
3 956
|
3 838
|
3 665
|
3 517
|
3 456
|
3 370
|
3 289
|
3 229
|
3 128
|
3 266
|
3 196
|
3 051
|
3 109
|
2 780
|
2 847
|
2 865
|
2 737
|
2 704
|
2 674
|
0
|
0
|
|
| Revenue |
11 870
N/A
|
12 847
+8%
|
12 531
-2%
|
12 836
+2%
|
15 054
+17%
|
15 516
+3%
|
16 989
+9%
|
19 635
+16%
|
20 518
+4%
|
20 801
+1%
|
19 466
-6%
|
18 283
-6%
|
19 211
+5%
|
19 253
+0%
|
19 987
+4%
|
21 041
+5%
|
20 050
-5%
|
20 202
+1%
|
20 306
+1%
|
21 474
+6%
|
21 469
0%
|
23 581
+10%
|
20 933
-11%
|
19 339
-8%
|
22 490
+16%
|
23 461
+4%
|
24 149
+3%
|
26 015
+8%
|
24 741
-5%
|
24 882
+1%
|
25 847
+4%
|
25 960
+0%
|
26 105
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 903)
|
(6 799)
|
(7 093)
|
(7 137)
|
(7 536)
|
(7 676)
|
(8 291)
|
(9 001)
|
(9 217)
|
(9 194)
|
(9 233)
|
(9 072)
|
(9 277)
|
(9 077)
|
(9 560)
|
(9 774)
|
(9 600)
|
(9 219)
|
(9 572)
|
(9 597)
|
(9 534)
|
(10 556)
|
(9 382)
|
(8 954)
|
(10 140)
|
(10 342)
|
(10 943)
|
(11 691)
|
(11 321)
|
(11 068)
|
(11 830)
|
(12 045)
|
(12 320)
|
|
| Gross Profit |
4 967
N/A
|
6 048
+22%
|
5 438
-10%
|
5 699
+5%
|
7 519
+32%
|
7 841
+4%
|
8 698
+11%
|
10 634
+22%
|
11 302
+6%
|
11 607
+3%
|
10 233
-12%
|
9 211
-10%
|
9 935
+8%
|
10 176
+2%
|
10 428
+2%
|
11 267
+8%
|
10 450
-7%
|
10 982
+5%
|
10 734
-2%
|
11 876
+11%
|
11 935
+0%
|
13 025
+9%
|
11 550
-11%
|
10 385
-10%
|
12 351
+19%
|
13 120
+6%
|
13 206
+1%
|
14 323
+8%
|
13 419
-6%
|
13 813
+3%
|
14 016
+1%
|
13 915
-1%
|
13 784
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
875
|
842
|
846
|
479
|
227
|
(78)
|
(318)
|
(422)
|
(445)
|
(665)
|
(380)
|
(421)
|
(437)
|
(852)
|
(701)
|
(672)
|
(726)
|
(871)
|
(557)
|
(580)
|
(536)
|
(1 005)
|
(554)
|
(571)
|
(685)
|
(1 140)
|
(879)
|
(937)
|
(905)
|
(1 093)
|
(805)
|
(743)
|
(772)
|
|
| Selling, General & Administrative |
(222)
|
(451)
|
(227)
|
(232)
|
(235)
|
(467)
|
(259)
|
(294)
|
(320)
|
(601)
|
(389)
|
(452)
|
(468)
|
(771)
|
(672)
|
(638)
|
(642)
|
(700)
|
(435)
|
(389)
|
(393)
|
(765)
|
(422)
|
(458)
|
(530)
|
(892)
|
(641)
|
(702)
|
(677)
|
(889)
|
(679)
|
(657)
|
(712)
|
|
| Research & Development |
(4)
|
(8)
|
0
|
0
|
(5)
|
(9)
|
(8)
|
(10)
|
(11)
|
(15)
|
(13)
|
(13)
|
(13)
|
(43)
|
(47)
|
(50)
|
(104)
|
(131)
|
(135)
|
(212)
|
(160)
|
(185)
|
(151)
|
(125)
|
(173)
|
(187)
|
(192)
|
(188)
|
(175)
|
(151)
|
(149)
|
(110)
|
(85)
|
|
| Depreciation & Amortization |
0
|
(18)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1 102
|
1 319
|
1 073
|
710
|
467
|
419
|
(51)
|
(119)
|
(114)
|
1
|
22
|
44
|
45
|
14
|
17
|
16
|
20
|
12
|
14
|
21
|
17
|
17
|
19
|
12
|
18
|
9
|
(47)
|
(46)
|
(53)
|
16
|
22
|
24
|
25
|
|
| Operating Income |
5 842
N/A
|
6 891
+18%
|
6 284
-9%
|
6 177
-2%
|
7 746
+25%
|
7 763
+0%
|
8 380
+8%
|
10 212
+22%
|
10 857
+6%
|
10 942
+1%
|
9 853
-10%
|
8 790
-11%
|
9 498
+8%
|
9 324
-2%
|
9 726
+4%
|
10 595
+9%
|
9 724
-8%
|
10 111
+4%
|
10 177
+1%
|
11 296
+11%
|
11 399
+1%
|
12 020
+5%
|
10 996
-9%
|
9 814
-11%
|
11 666
+19%
|
11 980
+3%
|
12 327
+3%
|
13 387
+9%
|
12 514
-7%
|
12 721
+2%
|
13 212
+4%
|
13 172
0%
|
13 012
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 588)
|
(3 583)
|
(3 570)
|
(3 503)
|
(3 637)
|
(3 973)
|
(399)
|
(635)
|
(661)
|
(4 059)
|
(4 068)
|
(3 914)
|
(3 626)
|
(3 581)
|
(3 311)
|
(3 255)
|
(3 103)
|
(2 931)
|
(2 851)
|
(2 774)
|
(2 873)
|
(2 923)
|
(2 557)
|
(2 298)
|
(2 349)
|
(2 497)
|
(2 501)
|
(2 556)
|
(2 316)
|
(2 332)
|
(2 308)
|
(2 250)
|
(2 242)
|
|
| Non-Reccuring Items |
8
|
(16)
|
0
|
(16)
|
(20)
|
3 597
|
9
|
9
|
12
|
(1)
|
0
|
4
|
1
|
(66)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(0)
|
(2)
|
0
|
0
|
2
|
(57)
|
0
|
0
|
(0)
|
14
|
0
|
1
|
1
|
|
| Gain/Loss on Disposition of Assets |
0
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Total Other Income |
(365)
|
(488)
|
(423)
|
(516)
|
(523)
|
(506)
|
(582)
|
(586)
|
(558)
|
(612)
|
(487)
|
(280)
|
(206)
|
(23)
|
(21)
|
(21)
|
(37)
|
(39)
|
(45)
|
(71)
|
(39)
|
13
|
(24)
|
4
|
(13)
|
(6)
|
(9)
|
(11)
|
(1)
|
(35)
|
(35)
|
(43)
|
(67)
|
|
| Pre-Tax Income |
1 896
N/A
|
2 796
+47%
|
2 291
-18%
|
2 142
-6%
|
3 566
+66%
|
6 880
+93%
|
7 408
+8%
|
9 000
+21%
|
9 650
+7%
|
6 270
-35%
|
5 298
-16%
|
4 600
-13%
|
5 667
+23%
|
5 653
0%
|
6 395
+13%
|
7 319
+14%
|
6 584
-10%
|
7 134
+8%
|
7 281
+2%
|
8 452
+16%
|
8 487
+0%
|
9 113
+7%
|
8 414
-8%
|
7 520
-11%
|
9 307
+24%
|
9 420
+1%
|
9 817
+4%
|
10 820
+10%
|
10 197
-6%
|
10 365
+2%
|
10 869
+5%
|
10 881
+0%
|
10 704
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(357)
|
(425)
|
(391)
|
(401)
|
(505)
|
(830)
|
(908)
|
(1 050)
|
(901)
|
(334)
|
(207)
|
(93)
|
(277)
|
(370)
|
(451)
|
(752)
|
(813)
|
(853)
|
(881)
|
(919)
|
(995)
|
(1 151)
|
(1 017)
|
(931)
|
(1 129)
|
(1 177)
|
(1 219)
|
(1 335)
|
(1 425)
|
(1 453)
|
(1 487)
|
(1 496)
|
(1 408)
|
|
| Income from Continuing Operations |
1 539
|
2 371
|
1 900
|
1 741
|
3 062
|
6 050
|
6 500
|
7 949
|
8 749
|
5 937
|
5 091
|
4 508
|
5 390
|
5 283
|
5 944
|
6 567
|
5 772
|
6 281
|
6 400
|
7 533
|
7 492
|
7 963
|
7 397
|
6 589
|
8 177
|
8 243
|
8 598
|
9 485
|
8 772
|
8 912
|
9 382
|
9 384
|
9 296
|
|
| Income to Minority Interest |
(206)
|
(182)
|
(173)
|
(203)
|
(242)
|
(248)
|
(232)
|
(198)
|
(326)
|
(392)
|
(404)
|
(391)
|
(364)
|
(449)
|
(455)
|
(426)
|
(422)
|
(443)
|
(422)
|
(547)
|
(552)
|
(728)
|
(535)
|
(477)
|
(637)
|
(605)
|
(698)
|
(831)
|
(612)
|
(615)
|
(643)
|
(648)
|
(685)
|
|
| Net Income (Common) |
1 333
N/A
|
2 189
+64%
|
1 727
-21%
|
1 538
-11%
|
2 820
+83%
|
5 803
+106%
|
6 268
+8%
|
7 816
+25%
|
8 418
+8%
|
5 544
-34%
|
4 686
-15%
|
4 104
-12%
|
5 004
+22%
|
4 860
-3%
|
5 454
+12%
|
6 120
+12%
|
5 400
-12%
|
5 760
+7%
|
5 940
+3%
|
6 840
+15%
|
6 840
N/A
|
6 660
-3%
|
6 300
-5%
|
5 760
-9%
|
6 660
+16%
|
7 200
+8%
|
7 380
+3%
|
7 920
+7%
|
7 740
-2%
|
7 920
+2%
|
8 460
+7%
|
8 460
N/A
|
8 280
-2%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.14
+75%
|
0.11
-21%
|
0.1
-9%
|
0.17
+70%
|
0.32
+88%
|
0.35
+9%
|
0.44
+26%
|
0.47
+7%
|
0.31
-34%
|
0.27
-13%
|
0.23
-15%
|
0.28
+22%
|
0.27
-4%
|
0.3
+11%
|
0.34
+13%
|
0.3
-12%
|
0.32
+7%
|
0.33
+3%
|
0.38
+15%
|
0.38
N/A
|
0.37
-3%
|
0.35
-5%
|
0.32
-9%
|
0.37
+16%
|
0.4
+8%
|
0.41
+2%
|
0.44
+7%
|
0.43
-2%
|
0.44
+2%
|
0.47
+7%
|
0.47
N/A
|
0.46
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
