Zhejiang Yankon Group Co Ltd
SSE:600261
Income Statement
Earnings Waterfall
Zhejiang Yankon Group Co Ltd
Revenue
|
3.1B
CNY
|
Cost of Revenue
|
-2.1B
CNY
|
Gross Profit
|
1.1B
CNY
|
Operating Expenses
|
-871.5m
CNY
|
Operating Income
|
188m
CNY
|
Other Expenses
|
9.3m
CNY
|
Net Income
|
197.3m
CNY
|
Income Statement
Zhejiang Yankon Group Co Ltd
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 086
N/A
|
3 169
+3%
|
3 265
+3%
|
3 229
-1%
|
3 199
-1%
|
3 251
+2%
|
3 416
+5%
|
3 627
+6%
|
3 968
+9%
|
4 258
+7%
|
4 368
+3%
|
4 484
+3%
|
4 388
-2%
|
4 393
+0%
|
4 512
+3%
|
4 670
+3%
|
4 822
+3%
|
5 038
+4%
|
5 313
+5%
|
5 406
+2%
|
5 546
+3%
|
5 616
+1%
|
5 430
-3%
|
5 485
+1%
|
5 455
-1%
|
5 316
-3%
|
5 042
-5%
|
5 042
+0%
|
4 967
-1%
|
4 821
-3%
|
4 882
+1%
|
4 619
-5%
|
4 364
-6%
|
4 264
-2%
|
4 209
-1%
|
4 095
-3%
|
3 927
-4%
|
3 731
-5%
|
3 530
-5%
|
3 270
-7%
|
3 143
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 525)
|
(2 513)
|
(2 550)
|
(2 514)
|
(2 462)
|
(2 495)
|
(2 621)
|
(2 771)
|
(3 021)
|
(3 241)
|
(3 284)
|
(3 330)
|
(3 216)
|
(3 216)
|
(3 315)
|
(3 467)
|
(3 646)
|
(3 831)
|
(4 100)
|
(4 214)
|
(4 303)
|
(4 292)
|
(4 069)
|
(3 974)
|
(3 807)
|
(3 637)
|
(3 395)
|
(3 343)
|
(3 281)
|
(3 206)
|
(3 273)
|
(3 172)
|
(3 090)
|
(3 125)
|
(3 079)
|
(3 025)
|
(2 897)
|
(2 669)
|
(2 507)
|
(2 251)
|
(2 083)
|
|
Gross Profit |
561
N/A
|
656
+17%
|
715
+9%
|
715
+0%
|
738
+3%
|
757
+3%
|
796
+5%
|
857
+8%
|
947
+11%
|
1 017
+7%
|
1 085
+7%
|
1 155
+6%
|
1 172
+1%
|
1 178
+1%
|
1 198
+2%
|
1 203
+0%
|
1 177
-2%
|
1 208
+3%
|
1 213
+0%
|
1 192
-2%
|
1 242
+4%
|
1 325
+7%
|
1 361
+3%
|
1 512
+11%
|
1 648
+9%
|
1 679
+2%
|
1 647
-2%
|
1 699
+3%
|
1 686
-1%
|
1 615
-4%
|
1 609
0%
|
1 447
-10%
|
1 274
-12%
|
1 139
-11%
|
1 130
-1%
|
1 069
-5%
|
1 031
-4%
|
1 062
+3%
|
1 024
-4%
|
1 020
0%
|
1 059
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(399)
|
(529)
|
(553)
|
(525)
|
(552)
|
(465)
|
(481)
|
(521)
|
(740)
|
(708)
|
(868)
|
(924)
|
(761)
|
(757)
|
(784)
|
(740)
|
(717)
|
(714)
|
(748)
|
(820)
|
(876)
|
(913)
|
(966)
|
(970)
|
(1 031)
|
(1 030)
|
(1 151)
|
(1 185)
|
(1 189)
|
(970)
|
(1 023)
|
(970)
|
(932)
|
(941)
|
(966)
|
(985)
|
(972)
|
(940)
|
(898)
|
(873)
|
(871)
|
|
Selling, General & Administrative |
(358)
|
(400)
|
(438)
|
(430)
|
(454)
|
(324)
|
(452)
|
(492)
|
(556)
|
(519)
|
(681)
|
(726)
|
(718)
|
(545)
|
(687)
|
(658)
|
(592)
|
(505)
|
(683)
|
(756)
|
(815)
|
(668)
|
(779)
|
(742)
|
(792)
|
(802)
|
(805)
|
(839)
|
(862)
|
(753)
|
(799)
|
(759)
|
(733)
|
(761)
|
(786)
|
(811)
|
(800)
|
(783)
|
(816)
|
(787)
|
(795)
|
|
Research & Development |
0
|
(102)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(158)
|
0
|
0
|
0
|
(183)
|
0
|
0
|
(50)
|
(197)
|
0
|
0
|
(52)
|
(210)
|
(147)
|
(201)
|
(208)
|
(207)
|
(208)
|
(198)
|
(187)
|
(177)
|
(190)
|
(183)
|
(177)
|
(146)
|
(149)
|
(147)
|
(136)
|
(128)
|
(132)
|
(123)
|
(117)
|
|
Depreciation & Amortization |
0
|
(23)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(41)
|
(4)
|
(116)
|
(95)
|
(97)
|
(3)
|
(29)
|
(28)
|
(185)
|
(4)
|
(187)
|
(198)
|
(43)
|
(3)
|
(97)
|
(81)
|
(74)
|
26
|
(65)
|
(64)
|
(9)
|
27
|
(39)
|
(26)
|
(31)
|
44
|
(138)
|
(148)
|
(140)
|
35
|
(34)
|
(28)
|
(22)
|
43
|
(30)
|
(27)
|
(36)
|
40
|
50
|
37
|
41
|
|
Operating Income |
163
N/A
|
127
-22%
|
161
+27%
|
190
+18%
|
186
-2%
|
292
+57%
|
315
+8%
|
336
+7%
|
207
-38%
|
309
+49%
|
217
-30%
|
230
+6%
|
410
+78%
|
420
+2%
|
413
-2%
|
463
+12%
|
460
-1%
|
494
+7%
|
465
-6%
|
373
-20%
|
367
-2%
|
412
+12%
|
396
-4%
|
542
+37%
|
617
+14%
|
649
+5%
|
496
-24%
|
514
+4%
|
497
-3%
|
645
+30%
|
586
-9%
|
477
-19%
|
342
-28%
|
198
-42%
|
164
-17%
|
84
-49%
|
59
-30%
|
121
+106%
|
126
+3%
|
146
+17%
|
188
+28%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(5)
|
(2)
|
1
|
5
|
20
|
17
|
20
|
71
|
108
|
96
|
124
|
86
|
108
|
100
|
49
|
11
|
(33)
|
(79)
|
(11)
|
39
|
49
|
155
|
152
|
112
|
111
|
19
|
(16)
|
(5)
|
(35)
|
(27)
|
(50)
|
(33)
|
(1)
|
(69)
|
20
|
20
|
88
|
150
|
117
|
54
|
|
Non-Reccuring Items |
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(42)
|
0
|
(0)
|
0
|
(6)
|
2
|
5
|
5
|
(30)
|
7
|
4
|
6
|
(167)
|
1
|
1
|
(0)
|
(43)
|
124
|
127
|
130
|
133
|
25
|
22
|
18
|
(0)
|
1
|
1
|
1
|
|
Gain/Loss on Disposition of Assets |
0
|
23
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
2
|
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
|
|
Total Other Income |
65
|
159
|
149
|
149
|
148
|
29
|
26
|
35
|
112
|
124
|
125
|
130
|
61
|
58
|
46
|
35
|
29
|
29
|
43
|
40
|
34
|
22
|
4
|
1
|
(3)
|
4
|
(7)
|
(6)
|
(2)
|
2
|
(2)
|
(7)
|
(11)
|
(2)
|
(2)
|
0
|
2
|
3
|
2
|
1
|
0
|
|
Pre-Tax Income |
228
N/A
|
290
+27%
|
308
+6%
|
341
+11%
|
339
0%
|
340
+0%
|
358
+5%
|
390
+9%
|
389
0%
|
428
+10%
|
438
+2%
|
484
+11%
|
557
+15%
|
546
-2%
|
560
+2%
|
546
-2%
|
500
-8%
|
483
-3%
|
431
-11%
|
407
-5%
|
445
+9%
|
453
+2%
|
562
+24%
|
699
+24%
|
732
+5%
|
597
-18%
|
508
-15%
|
493
-3%
|
491
0%
|
570
+16%
|
681
+19%
|
547
-20%
|
428
-22%
|
328
-23%
|
118
-64%
|
126
+7%
|
99
-21%
|
213
+115%
|
278
+31%
|
265
-5%
|
243
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(58)
|
(63)
|
(72)
|
(71)
|
(46)
|
(49)
|
(53)
|
(60)
|
(69)
|
(71)
|
(81)
|
(84)
|
(83)
|
(84)
|
(73)
|
(72)
|
(69)
|
(62)
|
(61)
|
(66)
|
(57)
|
(76)
|
(95)
|
(98)
|
(98)
|
(86)
|
(94)
|
(84)
|
(85)
|
(98)
|
(60)
|
(44)
|
(14)
|
16
|
6
|
(1)
|
(35)
|
(44)
|
(42)
|
(45)
|
|
Income from Continuing Operations |
213
|
232
|
245
|
269
|
268
|
294
|
309
|
337
|
329
|
359
|
367
|
403
|
473
|
463
|
476
|
474
|
429
|
414
|
369
|
346
|
379
|
396
|
486
|
605
|
634
|
500
|
422
|
400
|
407
|
485
|
582
|
486
|
384
|
315
|
134
|
132
|
98
|
177
|
234
|
223
|
198
|
|
Income to Minority Interest |
(2)
|
0
|
2
|
(2)
|
(3)
|
(6)
|
(5)
|
(5)
|
15
|
13
|
9
|
8
|
(16)
|
(11)
|
(8)
|
(7)
|
(8)
|
(13)
|
(13)
|
(14)
|
(13)
|
(12)
|
(13)
|
(20)
|
(16)
|
(15)
|
(12)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
3
|
4
|
5
|
7
|
4
|
2
|
(1)
|
|
Net Income (Common) |
212
N/A
|
232
+10%
|
247
+6%
|
267
+8%
|
265
-1%
|
288
+9%
|
305
+6%
|
332
+9%
|
344
+4%
|
372
+8%
|
376
+1%
|
411
+9%
|
456
+11%
|
452
-1%
|
468
+3%
|
467
0%
|
421
-10%
|
401
-5%
|
356
-11%
|
333
-6%
|
366
+10%
|
385
+5%
|
473
+23%
|
585
+24%
|
618
+6%
|
484
-22%
|
410
-15%
|
398
-3%
|
406
+2%
|
485
+19%
|
582
+20%
|
485
-17%
|
383
-21%
|
316
-18%
|
137
-57%
|
137
0%
|
104
-24%
|
184
+77%
|
239
+30%
|
225
-6%
|
197
-12%
|
|
EPS (Diluted) |
0.15
N/A
|
0.16
+7%
|
0.18
+13%
|
0.2
+11%
|
0.19
-5%
|
0.2
+5%
|
0.31
+55%
|
0.22
-29%
|
0.23
+5%
|
0.26
+13%
|
0.26
N/A
|
0.28
+8%
|
0.31
+11%
|
0.31
N/A
|
0.32
+3%
|
0.32
N/A
|
0.29
-9%
|
0.28
-3%
|
0.24
-14%
|
0.22
-8%
|
0.25
+14%
|
0.26
+4%
|
0.33
+27%
|
0.41
+24%
|
0.43
+5%
|
0.33
-23%
|
0.28
-15%
|
0.28
N/A
|
0.28
N/A
|
0.34
+21%
|
0.41
+21%
|
0.34
-17%
|
0.27
-21%
|
0.23
-15%
|
0.09
-61%
|
0.09
N/A
|
0.07
-22%
|
0.13
+86%
|
0.17
+31%
|
0.16
-6%
|
0.15
-6%
|