Harbin Electric Co Ltd
HKEX:1133
Income Statement
Earnings Waterfall
Harbin Electric Co Ltd
Revenue
|
29.3B
CNY
|
Cost of Revenue
|
-25.9B
CNY
|
Gross Profit
|
3.3B
CNY
|
Operating Expenses
|
-2.4B
CNY
|
Operating Income
|
918.6m
CNY
|
Other Expenses
|
-343.8m
CNY
|
Net Income
|
574.8m
CNY
|
Income Statement
Harbin Electric Co Ltd
Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 179
N/A
|
5 144
+23%
|
6 930
+35%
|
10 216
+47%
|
13 699
+34%
|
18 464
+35%
|
22 857
+24%
|
29 098
+27%
|
29 371
+1%
|
27 649
-6%
|
28 541
+3%
|
29 904
+5%
|
29 889
0%
|
28 629
-4%
|
30 316
+6%
|
28 815
-5%
|
28 900
+0%
|
28 487
-1%
|
25 036
-12%
|
25 995
+4%
|
24 300
-7%
|
20 501
-16%
|
22 423
+9%
|
23 794
+6%
|
24 220
+2%
|
14 976
-38%
|
31 293
+109%
|
33 294
+6%
|
31 981
-4%
|
27 982
-13%
|
26 302
-6%
|
23 460
-11%
|
22 901
-2%
|
22 518
-2%
|
24 000
+7%
|
26 175
+9%
|
21 570
-18%
|
21 514
0%
|
24 984
+16%
|
26 876
+8%
|
29 250
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 564)
|
(4 491)
|
(6 266)
|
(9 453)
|
(12 634)
|
(16 601)
|
(20 393)
|
(25 859)
|
(25 821)
|
(23 321)
|
(23 745)
|
(25 896)
|
(26 315)
|
(24 964)
|
(26 242)
|
(24 666)
|
(24 228)
|
(22 778)
|
(19 388)
|
(20 415)
|
(19 320)
|
(16 180)
|
(18 092)
|
(20 654)
|
(21 579)
|
(13 064)
|
(27 106)
|
(28 523)
|
(27 778)
|
(24 037)
|
(22 888)
|
(20 238)
|
(19 439)
|
(19 325)
|
(21 067)
|
(23 436)
|
(22 212)
|
(21 797)
|
(21 796)
|
(24 129)
|
(25 933)
|
|
Gross Profit |
615
N/A
|
653
+6%
|
664
+2%
|
763
+15%
|
1 065
+40%
|
1 863
+75%
|
2 464
+32%
|
3 239
+31%
|
3 550
+10%
|
4 328
+22%
|
4 795
+11%
|
4 007
-16%
|
3 575
-11%
|
3 666
+3%
|
4 075
+11%
|
4 150
+2%
|
4 673
+13%
|
5 711
+22%
|
5 649
-1%
|
5 580
-1%
|
4 980
-11%
|
4 321
-13%
|
4 332
+0%
|
3 141
-27%
|
2 641
-16%
|
1 912
-28%
|
4 187
+119%
|
4 771
+14%
|
4 203
-12%
|
3 946
-6%
|
3 414
-13%
|
3 222
-6%
|
3 463
+7%
|
3 193
-8%
|
2 933
-8%
|
2 739
-7%
|
(642)
N/A
|
(283)
+56%
|
3 188
N/A
|
2 747
-14%
|
3 318
+21%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(439)
|
(478)
|
(512)
|
(550)
|
(646)
|
(1 136)
|
(1 410)
|
(1 551)
|
(1 538)
|
(2 095)
|
(2 538)
|
(2 262)
|
(2 325)
|
(2 535)
|
(2 669)
|
(2 633)
|
(2 783)
|
(4 076)
|
(4 376)
|
(3 552)
|
(3 221)
|
(3 190)
|
(3 175)
|
(4 200)
|
(3 630)
|
(1 632)
|
(3 044)
|
(2 589)
|
(3 523)
|
(3 140)
|
(3 308)
|
(3 003)
|
(3 273)
|
(2 962)
|
(2 789)
|
(2 723)
|
(3 654)
|
(3 896)
|
(2 938)
|
(2 478)
|
(2 399)
|
|
Selling, General & Administrative |
(530)
|
(585)
|
(624)
|
(684)
|
(863)
|
(1 357)
|
(1 611)
|
(1 909)
|
(1 916)
|
(2 301)
|
(2 774)
|
(2 579)
|
(2 538)
|
(2 715)
|
(2 859)
|
(3 170)
|
(3 489)
|
(3 598)
|
(3 775)
|
(3 966)
|
(3 630)
|
(3 599)
|
(3 674)
|
(3 869)
|
(3 896)
|
(1 520)
|
(2 556)
|
(2 481)
|
(3 095)
|
(2 869)
|
(2 740)
|
(2 482)
|
(2 554)
|
(2 375)
|
(2 076)
|
(2 143)
|
(2 788)
|
(3 099)
|
(2 098)
|
(1 762)
|
(1 632)
|
|
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
|
(113)
|
(296)
|
(112)
|
(292)
|
(318)
|
(592)
|
(720)
|
(688)
|
(702)
|
(977)
|
(977)
|
(671)
|
(678)
|
(727)
|
(789)
|
(999)
|
|
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
|
(192)
|
0
|
(182)
|
0
|
(151)
|
0
|
(133)
|
0
|
(130)
|
0
|
(125)
|
0
|
(142)
|
0
|
0
|
|
Other Operating Expenses |
92
|
107
|
112
|
133
|
216
|
222
|
203
|
359
|
378
|
206
|
237
|
318
|
212
|
179
|
189
|
537
|
707
|
(478)
|
(601)
|
413
|
409
|
410
|
499
|
(331)
|
267
|
0
|
(0)
|
4
|
46
|
46
|
175
|
200
|
102
|
115
|
393
|
397
|
(70)
|
(118)
|
30
|
73
|
231
|
|
Operating Income |
178
N/A
|
176
-1%
|
152
-14%
|
213
+40%
|
419
+97%
|
728
+74%
|
1 055
+45%
|
1 688
+60%
|
2 012
+19%
|
2 233
+11%
|
2 257
+1%
|
1 745
-23%
|
1 249
-28%
|
1 130
-10%
|
1 405
+24%
|
1 516
+8%
|
1 890
+25%
|
1 634
-14%
|
1 272
-22%
|
2 028
+59%
|
1 760
-13%
|
1 132
-36%
|
1 156
+2%
|
(1 059)
N/A
|
(988)
+7%
|
280
N/A
|
1 143
+308%
|
2 181
+91%
|
680
-69%
|
806
+19%
|
106
-87%
|
219
+107%
|
190
-13%
|
231
+21%
|
144
-38%
|
16
-89%
|
(4 296)
N/A
|
(4 178)
+3%
|
251
N/A
|
269
+7%
|
919
+242%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(119)
|
(105)
|
(64)
|
(43)
|
(37)
|
(32)
|
(30)
|
(145)
|
(157)
|
(117)
|
(181)
|
(172)
|
(152)
|
(145)
|
(142)
|
(106)
|
(354)
|
6
|
405
|
(257)
|
(358)
|
(331)
|
(589)
|
1 688
|
1 272
|
(129)
|
(413)
|
(417)
|
(214)
|
(104)
|
104
|
112
|
(47)
|
(114)
|
(110)
|
(24)
|
31
|
(39)
|
(95)
|
(111)
|
(34)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
15
|
(28)
|
(918)
|
(31)
|
(389)
|
(34)
|
(218)
|
(1)
|
(2)
|
3
|
18
|
(34)
|
(38)
|
(4)
|
0
|
(40)
|
|
Gain/Loss on Disposition of Assets |
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
|
4
|
(11)
|
(14)
|
3
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(2)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(269)
|
0
|
60
|
(34)
|
(181)
|
(94)
|
(50)
|
(19)
|
37
|
75
|
64
|
40
|
57
|
99
|
91
|
54
|
96
|
(75)
|
|
Pre-Tax Income |
57
N/A
|
70
+23%
|
88
+26%
|
169
+92%
|
381
+125%
|
696
+83%
|
1 025
+47%
|
1 543
+51%
|
1 855
+20%
|
2 116
+14%
|
2 076
-2%
|
1 573
-24%
|
1 097
-30%
|
985
-10%
|
1 263
+28%
|
1 410
+12%
|
1 536
+9%
|
1 640
+7%
|
1 677
+2%
|
1 771
+6%
|
1 402
-21%
|
801
-43%
|
567
-29%
|
365
-36%
|
284
-22%
|
230
-19%
|
657
+186%
|
651
-1%
|
343
-47%
|
264
-23%
|
157
-41%
|
149
-5%
|
217
+46%
|
179
-18%
|
77
-57%
|
66
-14%
|
(4 200)
N/A
|
(4 164)
+1%
|
206
N/A
|
254
+24%
|
769
+203%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(14)
|
(17)
|
(27)
|
(47)
|
(137)
|
(229)
|
(273)
|
(287)
|
(331)
|
(360)
|
(290)
|
(203)
|
(227)
|
(291)
|
(272)
|
(244)
|
(257)
|
(276)
|
(415)
|
(375)
|
(163)
|
(158)
|
(231)
|
(279)
|
(114)
|
(166)
|
(127)
|
(82)
|
(85)
|
(54)
|
(59)
|
(100)
|
(79)
|
(61)
|
(42)
|
99
|
80
|
(76)
|
(82)
|
(154)
|
|
Income from Continuing Operations |
43
|
57
|
71
|
142
|
334
|
559
|
797
|
1 271
|
1 568
|
1 785
|
1 717
|
1 284
|
894
|
758
|
971
|
1 137
|
1 292
|
1 383
|
1 402
|
1 357
|
1 027
|
638
|
409
|
134
|
5
|
116
|
492
|
524
|
261
|
179
|
103
|
91
|
117
|
100
|
16
|
24
|
(4 101)
|
(4 084)
|
129
|
172
|
615
|
|
Income to Minority Interest |
(3)
|
(3)
|
(6)
|
(24)
|
(71)
|
(94)
|
(155)
|
(246)
|
(284)
|
(257)
|
(245)
|
(241)
|
(194)
|
(151)
|
(134)
|
(114)
|
(137)
|
(154)
|
(50)
|
64
|
78
|
78
|
62
|
432
|
517
|
14
|
(78)
|
(117)
|
(67)
|
(79)
|
(31)
|
(19)
|
(11)
|
4
|
(23)
|
(26)
|
(42)
|
(41)
|
(31)
|
(41)
|
(41)
|
|
Net Income (Common) |
40
N/A
|
53
+33%
|
64
+21%
|
117
+83%
|
262
+124%
|
465
+77%
|
642
+38%
|
1 025
+60%
|
1 284
+25%
|
1 528
+19%
|
1 471
-4%
|
1 042
-29%
|
700
-33%
|
607
-13%
|
838
+38%
|
1 025
+22%
|
1 155
+13%
|
1 228
+6%
|
1 352
+10%
|
1 421
+5%
|
1 105
-22%
|
716
-35%
|
471
-34%
|
566
+20%
|
522
-8%
|
130
-75%
|
413
+218%
|
408
-1%
|
194
-52%
|
100
-48%
|
71
-29%
|
72
+1%
|
106
+47%
|
104
-2%
|
(7)
N/A
|
(2)
+73%
|
(4 142)
-209 576%
|
(4 125)
+0%
|
99
N/A
|
132
+34%
|
575
+336%
|
|
EPS (Diluted) |
0.03
N/A
|
0.05
+67%
|
0.06
+20%
|
0.1
+67%
|
0.22
+120%
|
0.39
+77%
|
0.52
+33%
|
0.8
+54%
|
0.95
+19%
|
1.12
+18%
|
1.07
-4%
|
0.76
-29%
|
0.51
-33%
|
0.44
-14%
|
0.6
+36%
|
0.74
+23%
|
0.84
+14%
|
0.89
+6%
|
0.98
+10%
|
1.03
+5%
|
0.8
-22%
|
0.52
-35%
|
0.34
-35%
|
0.41
+21%
|
0.38
-7%
|
0.09
-76%
|
0.3
+233%
|
0.3
N/A
|
0.11
-63%
|
0.05
-55%
|
0.04
-20%
|
0.04
N/A
|
0.06
+50%
|
0.06
N/A
|
0
N/A
|
0
N/A
|
-2.43
N/A
|
-2.42
+0%
|
0.06
N/A
|
0.08
+33%
|
0.31
+288%
|