Shanghai Kaichuang Marine International Co Ltd
SSE:600097
Income Statement
Earnings Waterfall
Shanghai Kaichuang Marine International Co Ltd
Revenue
|
2B
CNY
|
Cost of Revenue
|
-1.4B
CNY
|
Gross Profit
|
626.7m
CNY
|
Operating Expenses
|
-488.1m
CNY
|
Operating Income
|
138.7m
CNY
|
Other Expenses
|
9.7m
CNY
|
Net Income
|
148.4m
CNY
|
Income Statement
Shanghai Kaichuang Marine International Co 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 |
816
N/A
|
775
-5%
|
818
+6%
|
854
+4%
|
831
-3%
|
769
-7%
|
685
-11%
|
622
-9%
|
675
+9%
|
736
+9%
|
702
-5%
|
928
+32%
|
1 149
+24%
|
1 343
+17%
|
1 638
+22%
|
1 721
+5%
|
1 788
+4%
|
1 835
+3%
|
1 928
+5%
|
1 933
+0%
|
1 910
-1%
|
1 921
+1%
|
2 027
+6%
|
2 160
+7%
|
2 212
+2%
|
2 199
-1%
|
2 168
-1%
|
2 044
-6%
|
1 969
-4%
|
1 980
+1%
|
1 938
-2%
|
1 967
+1%
|
1 980
+1%
|
1 869
-6%
|
1 783
-5%
|
1 704
-4%
|
1 941
+14%
|
1 990
+3%
|
1 934
-3%
|
1 923
-1%
|
2 015
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(705)
|
(688)
|
(680)
|
(712)
|
(738)
|
(638)
|
(589)
|
(549)
|
(609)
|
(657)
|
(598)
|
(724)
|
(915)
|
(983)
|
(1 179)
|
(1 184)
|
(1 138)
|
(1 145)
|
(1 173)
|
(1 109)
|
(1 204)
|
(1 172)
|
(1 262)
|
(1 374)
|
(1 473)
|
(1 408)
|
(1 440)
|
(1 380)
|
(1 281)
|
(1 222)
|
(1 167)
|
(1 233)
|
(1 309)
|
(1 247)
|
(1 182)
|
(1 157)
|
(1 345)
|
(1 395)
|
(1 401)
|
(1 332)
|
(1 388)
|
|
Gross Profit |
110
N/A
|
87
-21%
|
139
+59%
|
142
+3%
|
93
-34%
|
131
+41%
|
96
-27%
|
73
-24%
|
66
-10%
|
79
+20%
|
104
+32%
|
204
+96%
|
234
+15%
|
360
+54%
|
459
+27%
|
536
+17%
|
649
+21%
|
690
+6%
|
755
+9%
|
824
+9%
|
706
-14%
|
749
+6%
|
765
+2%
|
786
+3%
|
739
-6%
|
792
+7%
|
728
-8%
|
664
-9%
|
688
+4%
|
758
+10%
|
771
+2%
|
734
-5%
|
672
-9%
|
622
-7%
|
601
-3%
|
547
-9%
|
596
+9%
|
596
0%
|
533
-11%
|
591
+11%
|
627
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(164)
|
(173)
|
(203)
|
(214)
|
(172)
|
(206)
|
(215)
|
(209)
|
(200)
|
(240)
|
(260)
|
(358)
|
(380)
|
(414)
|
(459)
|
(441)
|
(483)
|
(513)
|
(555)
|
(575)
|
(547)
|
(573)
|
(592)
|
(620)
|
(632)
|
(535)
|
(634)
|
(598)
|
(548)
|
(589)
|
(599)
|
(589)
|
(543)
|
(386)
|
(499)
|
(478)
|
(461)
|
(497)
|
(486)
|
(513)
|
(488)
|
|
Selling, General & Administrative |
(110)
|
(116)
|
(145)
|
(161)
|
(171)
|
(163)
|
(168)
|
(162)
|
(196)
|
(196)
|
(200)
|
(313)
|
(372)
|
(425)
|
(484)
|
(457)
|
(481)
|
(502)
|
(548)
|
(564)
|
(542)
|
(557)
|
(575)
|
(602)
|
(620)
|
(659)
|
(611)
|
(581)
|
(548)
|
(575)
|
(589)
|
(580)
|
(537)
|
(534)
|
(515)
|
(498)
|
(522)
|
(516)
|
(500)
|
(527)
|
(525)
|
|
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
|
(1)
|
(0)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(6)
|
|
Other Operating Expenses |
(54)
|
(57)
|
(58)
|
(53)
|
(0)
|
(43)
|
(47)
|
(48)
|
(0)
|
(44)
|
(59)
|
(44)
|
(4)
|
11
|
25
|
16
|
4
|
(10)
|
(7)
|
(12)
|
2
|
(17)
|
(17)
|
(19)
|
8
|
123
|
(23)
|
(17)
|
13
|
(14)
|
(10)
|
(10)
|
11
|
148
|
16
|
20
|
71
|
19
|
15
|
16
|
44
|
|
Operating Income |
(54)
N/A
|
(86)
-60%
|
(64)
+26%
|
(72)
-12%
|
(79)
-10%
|
(75)
+5%
|
(119)
-59%
|
(137)
-15%
|
(134)
+2%
|
(160)
-20%
|
(156)
+3%
|
(154)
+1%
|
(146)
+5%
|
(54)
+63%
|
(0)
+99%
|
95
N/A
|
166
+75%
|
177
+7%
|
200
+13%
|
248
+24%
|
160
-36%
|
176
+10%
|
173
-1%
|
166
-4%
|
107
-36%
|
256
+141%
|
94
-63%
|
66
-29%
|
141
+112%
|
170
+21%
|
172
+2%
|
145
-16%
|
129
-11%
|
235
+83%
|
102
-57%
|
69
-32%
|
135
+95%
|
98
-27%
|
47
-53%
|
78
+68%
|
139
+77%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(14)
|
(14)
|
(11)
|
(12)
|
(12)
|
(10)
|
(11)
|
(11)
|
(10)
|
(12)
|
(20)
|
(12)
|
(22)
|
(33)
|
(31)
|
(28)
|
(21)
|
(10)
|
(6)
|
0
|
(12)
|
(13)
|
(19)
|
(15)
|
(22)
|
(17)
|
2
|
16
|
18
|
19
|
7
|
1
|
2
|
(8)
|
(14)
|
(14)
|
(17)
|
(20)
|
(17)
|
(18)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
141
|
0
|
150
|
150
|
(8)
|
0
|
134
|
134
|
111
|
0
|
(6)
|
(6)
|
(1)
|
32
|
32
|
32
|
47
|
|
Gain/Loss on Disposition of Assets |
(18)
|
0
|
(18)
|
(18)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
|
Total Other Income |
188
|
160
|
172
|
181
|
198
|
154
|
115
|
62
|
35
|
(98)
|
(106)
|
(106)
|
141
|
138
|
140
|
140
|
(0)
|
(1)
|
(0)
|
(4)
|
(0)
|
(4)
|
(0)
|
(1)
|
(1)
|
(1)
|
(6)
|
(7)
|
(1)
|
(6)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Pre-Tax Income |
103
N/A
|
60
-42%
|
76
+26%
|
81
+7%
|
106
+32%
|
67
-37%
|
(15)
N/A
|
(86)
-460%
|
(110)
-28%
|
(269)
-144%
|
(277)
-3%
|
(282)
-2%
|
10
N/A
|
62
+496%
|
105
+70%
|
204
+93%
|
137
-32%
|
155
+13%
|
187
+21%
|
239
+28%
|
157
-34%
|
160
+2%
|
161
+0%
|
146
-9%
|
232
+58%
|
233
+0%
|
221
-5%
|
212
-4%
|
148
-30%
|
181
+22%
|
323
+78%
|
284
-12%
|
240
-15%
|
237
-1%
|
87
-63%
|
48
-45%
|
119
+150%
|
112
-6%
|
57
-49%
|
93
+63%
|
167
+79%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(7)
|
(11)
|
(11)
|
(13)
|
(15)
|
(11)
|
(14)
|
(16)
|
(14)
|
(49)
|
(48)
|
(44)
|
(47)
|
(2)
|
(3)
|
(38)
|
(34)
|
(42)
|
(41)
|
(3)
|
(2)
|
(10)
|
(10)
|
(12)
|
(13)
|
(4)
|
|
Income from Continuing Operations |
103
|
60
|
76
|
81
|
106
|
67
|
(15)
|
(86)
|
(110)
|
(270)
|
(278)
|
(284)
|
8
|
59
|
101
|
197
|
126
|
145
|
174
|
224
|
146
|
147
|
145
|
133
|
183
|
184
|
177
|
165
|
146
|
178
|
285
|
249
|
198
|
196
|
84
|
46
|
110
|
103
|
45
|
81
|
163
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(5)
|
(4)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(14)
|
(13)
|
(11)
|
(7)
|
(3)
|
(3)
|
(5)
|
(10)
|
(5)
|
(6)
|
(7)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(2)
|
(15)
|
|
Net Income (Common) |
103
N/A
|
60
-42%
|
76
+26%
|
81
+7%
|
106
+32%
|
67
-37%
|
(15)
N/A
|
(86)
-460%
|
(111)
-28%
|
(270)
-144%
|
(278)
-3%
|
(284)
-2%
|
8
N/A
|
59
+643%
|
99
+68%
|
192
+94%
|
123
-36%
|
139
+13%
|
167
+20%
|
218
+30%
|
140
-36%
|
140
0%
|
131
-6%
|
119
-9%
|
171
+44%
|
177
+3%
|
174
-2%
|
162
-7%
|
141
-13%
|
168
+19%
|
280
+66%
|
244
-13%
|
191
-22%
|
192
+0%
|
79
-59%
|
40
-49%
|
106
+162%
|
97
-8%
|
41
-57%
|
78
+89%
|
148
+89%
|
|
EPS (Diluted) |
0.51
N/A
|
0.3
-41%
|
0.37
+23%
|
0.39
+5%
|
0.52
+33%
|
0.33
-37%
|
-0.07
N/A
|
-0.42
-500%
|
-0.55
-31%
|
-1.33
-142%
|
-1.37
-3%
|
-1.4
-2%
|
0.04
N/A
|
0.29
+625%
|
0.49
+69%
|
0.95
+94%
|
0.51
-46%
|
0.57
+12%
|
0.69
+21%
|
0.9
+30%
|
0.58
-36%
|
0.58
N/A
|
0.55
-5%
|
0.5
-9%
|
0.71
+42%
|
0.74
+4%
|
0.72
-3%
|
0.66
-8%
|
0.59
-11%
|
0.6
+2%
|
1.16
+93%
|
1.01
-13%
|
0.79
-22%
|
0.8
+1%
|
0.33
-59%
|
0.17
-48%
|
0.44
+159%
|
0.4
-9%
|
0.17
-58%
|
0.33
+94%
|
0.62
+88%
|