Yue Yuen Industrial (Holdings) Ltd
HKEX:551
Income Statement
Earnings Waterfall
Yue Yuen Industrial (Holdings) Ltd
Revenue
|
7.9B
USD
|
Cost of Revenue
|
-6B
USD
|
Gross Profit
|
1.9B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
406.3m
USD
|
Other Expenses
|
-131.6m
USD
|
Net Income
|
274.7m
USD
|
Income Statement
Yue Yuen Industrial (Holdings) Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 583
N/A
|
7 707
+2%
|
7 835
+2%
|
7 959
+2%
|
8 013
+1%
|
8 147
+2%
|
8 308
+2%
|
8 355
+1%
|
8 435
+1%
|
8 496
+1%
|
8 470
0%
|
8 451
0%
|
8 481
+0%
|
8 553
+1%
|
8 648
+1%
|
8 905
+3%
|
9 121
+2%
|
9 308
+2%
|
9 443
+1%
|
9 555
+1%
|
9 695
+1%
|
9 887
+2%
|
9 997
+1%
|
10 063
+1%
|
10 105
+0%
|
9 595
-5%
|
9 120
-5%
|
8 672
-5%
|
8 445
-3%
|
8 969
+6%
|
9 166
+2%
|
8 799
-4%
|
8 533
-3%
|
8 434
-1%
|
8 436
+0%
|
9 064
+7%
|
8 970
-1%
|
8 683
-3%
|
8 415
-3%
|
7 985
-5%
|
7 890
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 936)
|
(5 992)
|
(6 081)
|
(6 190)
|
(6 240)
|
(6 354)
|
(6 460)
|
(6 463)
|
(6 463)
|
(6 467)
|
(6 398)
|
(6 339)
|
(6 348)
|
(6 390)
|
(6 444)
|
(6 630)
|
(6 770)
|
(6 906)
|
(7 032)
|
(7 122)
|
(7 249)
|
(7 394)
|
(7 469)
|
(7 537)
|
(7 592)
|
(7 291)
|
(7 047)
|
(6 770)
|
(6 614)
|
(6 918)
|
(6 930)
|
(6 664)
|
(6 485)
|
(6 453)
|
(6 530)
|
(6 918)
|
(6 833)
|
(6 617)
|
(6 396)
|
(6 096)
|
(5 965)
|
|
Gross Profit |
1 647
N/A
|
1 715
+4%
|
1 754
+2%
|
1 769
+1%
|
1 774
+0%
|
1 793
+1%
|
1 847
+3%
|
1 892
+2%
|
1 972
+4%
|
2 029
+3%
|
2 073
+2%
|
2 112
+2%
|
2 133
+1%
|
2 163
+1%
|
2 205
+2%
|
2 276
+3%
|
2 351
+3%
|
2 403
+2%
|
2 411
+0%
|
2 433
+1%
|
2 446
+1%
|
2 493
+2%
|
2 527
+1%
|
2 526
0%
|
2 513
-1%
|
2 304
-8%
|
2 073
-10%
|
1 902
-8%
|
1 831
-4%
|
2 050
+12%
|
2 236
+9%
|
2 135
-5%
|
2 048
-4%
|
1 981
-3%
|
1 906
-4%
|
2 146
+13%
|
2 137
0%
|
2 067
-3%
|
2 019
-2%
|
1 889
-6%
|
1 925
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 237)
|
(1 259)
|
(1 403)
|
(1 421)
|
(1 446)
|
(1 463)
|
(1 410)
|
(1 463)
|
(1 552)
|
(1 567)
|
(1 575)
|
(1 552)
|
(1 525)
|
(1 545)
|
(1 599)
|
(1 653)
|
(1 755)
|
(1 805)
|
(1 870)
|
(1 954)
|
(1 926)
|
(2 012)
|
(2 012)
|
(1 999)
|
(2 024)
|
(1 963)
|
(1 942)
|
(1 888)
|
(1 826)
|
(1 902)
|
(1 884)
|
(1 879)
|
(1 901)
|
(1 847)
|
(1 801)
|
(1 803)
|
(1 732)
|
(1 677)
|
(1 659)
|
(1 578)
|
(1 519)
|
|
Selling, General & Administrative |
(1 200)
|
(1 216)
|
(1 246)
|
(1 257)
|
(1 273)
|
(1 323)
|
(1 380)
|
(1 413)
|
(1 474)
|
(1 485)
|
(1 473)
|
(1 476)
|
(1 445)
|
(1 461)
|
(1 501)
|
(1 559)
|
(1 608)
|
(1 690)
|
(1 742)
|
(1 773)
|
(1 799)
|
(1 859)
|
(1 887)
|
(1 897)
|
(1 889)
|
(1 851)
|
(1 728)
|
(1 665)
|
(1 611)
|
(1 677)
|
(1 766)
|
(1 783)
|
(1 801)
|
(1 764)
|
(1 715)
|
(1 691)
|
(1 595)
|
(1 549)
|
(1 521)
|
(1 479)
|
(1 437)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(177)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(166)
|
0
|
0
|
0
|
(210)
|
0
|
0
|
0
|
(206)
|
0
|
0
|
0
|
(209)
|
0
|
0
|
0
|
(187)
|
0
|
0
|
0
|
(185)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(38)
|
(43)
|
(157)
|
(164)
|
12
|
(140)
|
(30)
|
(50)
|
87
|
(81)
|
(102)
|
(76)
|
92
|
(84)
|
(98)
|
(94)
|
80
|
(116)
|
(128)
|
(181)
|
99
|
(154)
|
(125)
|
(102)
|
89
|
(112)
|
(214)
|
(222)
|
(13)
|
(224)
|
(118)
|
(95)
|
86
|
(83)
|
(87)
|
(112)
|
52
|
(128)
|
(139)
|
(99)
|
(82)
|
|
Operating Income |
410
N/A
|
456
+11%
|
351
-23%
|
348
-1%
|
327
-6%
|
330
+1%
|
437
+33%
|
429
-2%
|
420
-2%
|
463
+10%
|
498
+8%
|
560
+13%
|
607
+8%
|
618
+2%
|
606
-2%
|
623
+3%
|
596
-4%
|
598
+0%
|
541
-9%
|
479
-11%
|
520
+9%
|
481
-8%
|
515
+7%
|
527
+2%
|
489
-7%
|
341
-30%
|
131
-62%
|
14
-89%
|
5
-63%
|
149
+2 671%
|
352
+137%
|
257
-27%
|
147
-43%
|
134
-9%
|
104
-22%
|
342
+229%
|
405
+18%
|
390
-4%
|
360
-8%
|
311
-14%
|
406
+31%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
34
|
18
|
19
|
28
|
57
|
75
|
86
|
69
|
76
|
40
|
47
|
42
|
57
|
59
|
42
|
36
|
54
|
12
|
(6)
|
(28)
|
(64)
|
(60)
|
(56)
|
(49)
|
(31)
|
(36)
|
(39)
|
(27)
|
(43)
|
3
|
17
|
(11)
|
23
|
(46)
|
(45)
|
(21)
|
15
|
(15)
|
(23)
|
(31)
|
(22)
|
|
Non-Reccuring Items |
11
|
11
|
11
|
(22)
|
(4)
|
0
|
(8)
|
(6)
|
(12)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(16)
|
0
|
(3)
|
(3)
|
(17)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(22)
|
(15)
|
(11)
|
0
|
(2)
|
(12)
|
21
|
1
|
62
|
68
|
31
|
0
|
(2)
|
(5)
|
(2)
|
6
|
|
Pre-Tax Income |
454
N/A
|
485
+7%
|
381
-22%
|
354
-7%
|
380
+7%
|
405
+7%
|
515
+27%
|
493
-4%
|
484
-2%
|
503
+4%
|
544
+8%
|
603
+11%
|
652
+8%
|
677
+4%
|
648
-4%
|
659
+2%
|
635
-4%
|
609
-4%
|
533
-12%
|
449
-16%
|
440
-2%
|
421
-4%
|
460
+9%
|
475
+3%
|
448
-6%
|
283
-37%
|
77
-73%
|
(24)
N/A
|
(51)
-117%
|
149
N/A
|
358
+140%
|
267
-25%
|
175
-34%
|
150
-14%
|
127
-15%
|
353
+177%
|
413
+17%
|
372
-10%
|
333
-11%
|
278
-16%
|
390
+40%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(25)
|
(40)
|
(38)
|
(34)
|
(37)
|
(38)
|
(52)
|
(57)
|
(66)
|
(75)
|
(76)
|
(78)
|
(76)
|
(75)
|
(67)
|
(77)
|
(86)
|
(87)
|
(94)
|
(92)
|
(98)
|
(97)
|
(94)
|
(93)
|
(95)
|
(84)
|
(56)
|
(39)
|
(21)
|
(47)
|
(83)
|
(55)
|
(33)
|
(20)
|
(20)
|
(77)
|
(120)
|
(110)
|
(111)
|
(95)
|
(81)
|
|
Income from Continuing Operations |
429
|
445
|
343
|
320
|
343
|
367
|
464
|
436
|
418
|
428
|
468
|
525
|
576
|
603
|
580
|
581
|
549
|
522
|
440
|
357
|
341
|
324
|
366
|
381
|
353
|
200
|
21
|
(62)
|
(72)
|
102
|
275
|
212
|
142
|
130
|
108
|
276
|
293
|
262
|
222
|
183
|
309
|
|
Income to Minority Interest |
6
|
(2)
|
(1)
|
(7)
|
(12)
|
(16)
|
(24)
|
(28)
|
(28)
|
(32)
|
(40)
|
(42)
|
(42)
|
(39)
|
(36)
|
(30)
|
(30)
|
(32)
|
(29)
|
(29)
|
(34)
|
(37)
|
(43)
|
(50)
|
(52)
|
(31)
|
(24)
|
(21)
|
(18)
|
(51)
|
(59)
|
(49)
|
(27)
|
(12)
|
12
|
10
|
3
|
(3)
|
(17)
|
(19)
|
(34)
|
|
Net Income (Common) |
435
N/A
|
443
+2%
|
342
-23%
|
313
-8%
|
331
+6%
|
351
+6%
|
440
+25%
|
408
-7%
|
390
-4%
|
395
+1%
|
429
+8%
|
483
+13%
|
535
+11%
|
564
+5%
|
544
-3%
|
552
+1%
|
519
-6%
|
490
-6%
|
411
-16%
|
328
-20%
|
307
-6%
|
287
-6%
|
323
+12%
|
332
+3%
|
301
-9%
|
169
-44%
|
(2)
N/A
|
(83)
-3 870%
|
(91)
-9%
|
51
N/A
|
216
+325%
|
163
-25%
|
115
-29%
|
118
+3%
|
120
+1%
|
286
+138%
|
296
+4%
|
259
-13%
|
205
-21%
|
164
-20%
|
275
+68%
|
|
EPS (Diluted) |
0.26
N/A
|
0.26
N/A
|
0.2
-23%
|
0.18
-10%
|
0.19
+6%
|
0.2
+5%
|
0.25
+25%
|
0.23
-8%
|
0.23
N/A
|
0.23
N/A
|
0.25
+9%
|
0.29
+16%
|
0.32
+10%
|
0.34
+6%
|
0.33
-3%
|
0.33
N/A
|
0.31
-6%
|
0.29
-6%
|
0.24
-17%
|
0.19
-21%
|
0.19
N/A
|
0.17
-11%
|
0.2
+18%
|
0.2
N/A
|
0.19
-5%
|
0.1
-47%
|
0
N/A
|
-0.05
N/A
|
-0.06
-20%
|
0.03
N/A
|
0.13
+333%
|
0.1
-23%
|
0.07
-30%
|
0.07
N/A
|
0.07
N/A
|
0.18
+157%
|
0.18
N/A
|
0.16
-11%
|
0.13
-19%
|
0.1
-23%
|
0.17
+70%
|