Jiangsu Hengshun Vinegar-Industry Co Ltd
SSE:600305
Income Statement
Earnings Waterfall
Jiangsu Hengshun Vinegar-Industry Co Ltd
Revenue
|
2B
CNY
|
Cost of Revenue
|
-1.3B
CNY
|
Gross Profit
|
647.2m
CNY
|
Operating Expenses
|
-558.4m
CNY
|
Operating Income
|
88.8m
CNY
|
Other Expenses
|
-19.6m
CNY
|
Net Income
|
69.2m
CNY
|
Income Statement
Jiangsu Hengshun Vinegar-Industry Co Ltd
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 153
N/A
|
1 148
0%
|
1 097
-4%
|
1 208
+10%
|
1 220
+1%
|
1 267
+4%
|
1 302
+3%
|
1 305
+0%
|
1 332
+2%
|
1 351
+1%
|
1 403
+4%
|
1 447
+3%
|
1 458
+1%
|
1 487
+2%
|
1 506
+1%
|
1 542
+2%
|
1 572
+2%
|
1 613
+3%
|
1 662
+3%
|
1 704
+3%
|
1 769
+4%
|
1 787
+1%
|
1 808
+1%
|
1 832
+1%
|
1 834
+0%
|
1 898
+3%
|
1 939
+2%
|
2 014
+4%
|
2 066
+3%
|
2 096
+1%
|
1 927
-8%
|
1 893
-2%
|
1 947
+3%
|
2 041
+5%
|
2 216
+9%
|
2 139
-3%
|
2 180
+2%
|
2 095
-4%
|
2 095
+0%
|
2 106
+1%
|
1 954
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(722)
|
(717)
|
(657)
|
(732)
|
(741)
|
(771)
|
(794)
|
(814)
|
(814)
|
(827)
|
(852)
|
(856)
|
(885)
|
(904)
|
(915)
|
(918)
|
(964)
|
(981)
|
(1 011)
|
(980)
|
(1 028)
|
(1 035)
|
(1 028)
|
(1 003)
|
(1 044)
|
(1 096)
|
(1 133)
|
(1 192)
|
(1 253)
|
(1 292)
|
(1 189)
|
(1 181)
|
(1 245)
|
(1 329)
|
(1 473)
|
(1 406)
|
(1 472)
|
(1 396)
|
(1 436)
|
(1 413)
|
(1 307)
|
|
Gross Profit |
431
N/A
|
431
0%
|
440
+2%
|
475
+8%
|
479
+1%
|
496
+4%
|
508
+2%
|
491
-3%
|
518
+5%
|
525
+1%
|
551
+5%
|
592
+7%
|
572
-3%
|
582
+2%
|
591
+2%
|
623
+5%
|
608
-2%
|
632
+4%
|
652
+3%
|
724
+11%
|
741
+2%
|
753
+2%
|
780
+4%
|
829
+6%
|
790
-5%
|
802
+2%
|
806
+0%
|
822
+2%
|
813
-1%
|
803
-1%
|
738
-8%
|
712
-3%
|
702
-1%
|
712
+1%
|
742
+4%
|
733
-1%
|
708
-3%
|
699
-1%
|
660
-6%
|
694
+5%
|
647
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(268)
|
(256)
|
(261)
|
(293)
|
(308)
|
(319)
|
(337)
|
(345)
|
(357)
|
(374)
|
(388)
|
(398)
|
(374)
|
(368)
|
(368)
|
(394)
|
(305)
|
(309)
|
(357)
|
(419)
|
(427)
|
(457)
|
(477)
|
(495)
|
(410)
|
(414)
|
(454)
|
(456)
|
(443)
|
(469)
|
(484)
|
(559)
|
(550)
|
(550)
|
(560)
|
(560)
|
(539)
|
(528)
|
(503)
|
(582)
|
(558)
|
|
Selling, General & Administrative |
(274)
|
(264)
|
(270)
|
(277)
|
(280)
|
(295)
|
(312)
|
(331)
|
(351)
|
(367)
|
(382)
|
(379)
|
(373)
|
(369)
|
(369)
|
(383)
|
(378)
|
(395)
|
(386)
|
(379)
|
(385)
|
(379)
|
(398)
|
(433)
|
(408)
|
(409)
|
(400)
|
(392)
|
(396)
|
(411)
|
(422)
|
(471)
|
(474)
|
(479)
|
(490)
|
(465)
|
(465)
|
(454)
|
(428)
|
(498)
|
(500)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(48)
|
(23)
|
(36)
|
(37)
|
(53)
|
(54)
|
(55)
|
(61)
|
(53)
|
(62)
|
(67)
|
(74)
|
(74)
|
(83)
|
(81)
|
(78)
|
(78)
|
(83)
|
(85)
|
(86)
|
(76)
|
(81)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(24)
|
0
|
|
Other Operating Expenses |
7
|
9
|
9
|
(2)
|
(27)
|
(25)
|
(25)
|
2
|
(7)
|
(7)
|
(7)
|
(1)
|
0
|
1
|
1
|
16
|
73
|
86
|
40
|
29
|
(19)
|
(41)
|
(43)
|
14
|
51
|
51
|
6
|
10
|
16
|
10
|
12
|
11
|
7
|
10
|
8
|
10
|
9
|
11
|
11
|
16
|
23
|
|
Operating Income |
163
N/A
|
176
+7%
|
179
+2%
|
182
+2%
|
171
-6%
|
176
+3%
|
171
-3%
|
146
-14%
|
161
+10%
|
151
-6%
|
163
+8%
|
193
+19%
|
199
+3%
|
215
+8%
|
224
+4%
|
230
+3%
|
303
+32%
|
324
+7%
|
295
-9%
|
305
+4%
|
314
+3%
|
296
-6%
|
302
+2%
|
334
+11%
|
379
+13%
|
389
+3%
|
352
-9%
|
366
+4%
|
370
+1%
|
335
-10%
|
254
-24%
|
153
-40%
|
152
-1%
|
162
+7%
|
182
+12%
|
173
-5%
|
169
-2%
|
171
+1%
|
156
-8%
|
112
-28%
|
89
-21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(88)
|
(84)
|
(78)
|
(82)
|
76
|
90
|
104
|
(10)
|
(5)
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
0
|
47
|
47
|
50
|
50
|
57
|
64
|
73
|
71
|
16
|
23
|
17
|
23
|
20
|
16
|
20
|
17
|
(12)
|
(8)
|
(13)
|
(15)
|
(3)
|
(3)
|
(5)
|
(3)
|
(8)
|
(6)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
53
|
0
|
0
|
63
|
(2)
|
0
|
13
|
44
|
43
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
5
|
1
|
1
|
1
|
(6)
|
(10)
|
(10)
|
(10)
|
(2)
|
(2)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
0
|
0
|
(2)
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(6)
|
(5)
|
(3)
|
10
|
12
|
11
|
14
|
8
|
3
|
6
|
13
|
19
|
23
|
26
|
20
|
4
|
0
|
(9)
|
18
|
17
|
11
|
16
|
(11)
|
4
|
1
|
(0)
|
1
|
4
|
5
|
4
|
3
|
(3)
|
(2)
|
(3)
|
(4)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
|
Pre-Tax Income |
69
N/A
|
87
+26%
|
98
+13%
|
111
+13%
|
259
+134%
|
277
+7%
|
287
+4%
|
282
-2%
|
159
-44%
|
152
-4%
|
171
+13%
|
207
+21%
|
216
+5%
|
234
+8%
|
242
+4%
|
333
+37%
|
350
+5%
|
365
+4%
|
425
+16%
|
373
-12%
|
389
+4%
|
398
+2%
|
407
+2%
|
397
-2%
|
403
+1%
|
406
+1%
|
375
-7%
|
389
+4%
|
391
+0%
|
358
-8%
|
273
-24%
|
143
-48%
|
142
0%
|
148
+4%
|
165
+12%
|
164
-1%
|
156
-5%
|
154
-1%
|
143
-7%
|
102
-28%
|
82
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(19)
|
(25)
|
(27)
|
(30)
|
(46)
|
(51)
|
(51)
|
(44)
|
(32)
|
(22)
|
(30)
|
(38)
|
(38)
|
(47)
|
(45)
|
(52)
|
(57)
|
(57)
|
(59)
|
(67)
|
(68)
|
(67)
|
(74)
|
(67)
|
(69)
|
(69)
|
(66)
|
(69)
|
(68)
|
(63)
|
(54)
|
(25)
|
(28)
|
(33)
|
(32)
|
(34)
|
(29)
|
(28)
|
(29)
|
(22)
|
(20)
|
|
Income from Continuing Operations |
51
|
62
|
71
|
81
|
213
|
226
|
235
|
238
|
127
|
130
|
142
|
168
|
178
|
187
|
197
|
280
|
293
|
308
|
365
|
306
|
321
|
330
|
332
|
330
|
334
|
337
|
310
|
320
|
322
|
295
|
219
|
118
|
114
|
115
|
133
|
129
|
126
|
126
|
114
|
80
|
62
|
|
Income to Minority Interest |
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
2
|
3
|
5
|
5
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
(11)
|
1
|
(0)
|
(2)
|
10
|
(6)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(2)
|
0
|
1
|
4
|
5
|
6
|
9
|
7
|
7
|
8
|
7
|
7
|
|
Net Income (Common) |
48
N/A
|
58
+22%
|
67
+16%
|
75
+11%
|
207
+177%
|
219
+6%
|
230
+5%
|
240
+4%
|
130
-46%
|
135
+3%
|
147
+9%
|
170
+16%
|
179
+5%
|
188
+5%
|
198
+5%
|
281
+42%
|
296
+5%
|
310
+5%
|
354
+14%
|
307
-13%
|
321
+5%
|
328
+2%
|
342
+4%
|
325
-5%
|
327
+1%
|
330
+1%
|
302
-8%
|
315
+4%
|
318
+1%
|
293
-8%
|
220
-25%
|
119
-46%
|
118
0%
|
120
+1%
|
139
+16%
|
138
-1%
|
134
-3%
|
134
0%
|
122
-9%
|
87
-29%
|
69
-20%
|
|
EPS (Diluted) |
0.06
N/A
|
0.07
+17%
|
0.08
+14%
|
0.08
N/A
|
0.22
+175%
|
0.23
+5%
|
0.24
+4%
|
0.24
N/A
|
0.14
-42%
|
0.14
N/A
|
0.15
+7%
|
0.17
+13%
|
0.17
N/A
|
0.18
+6%
|
0.19
+6%
|
0.28
+47%
|
0.3
+7%
|
0.31
+3%
|
0.35
+13%
|
0.31
-11%
|
0.31
N/A
|
0.58
+87%
|
0.34
-41%
|
0.32
-6%
|
0.32
N/A
|
0.33
+3%
|
0.3
-9%
|
0.31
+3%
|
0.31
N/A
|
0.29
-6%
|
0.22
-24%
|
0.12
-45%
|
0.12
N/A
|
0.12
N/A
|
0.14
+17%
|
0.14
N/A
|
0.13
-7%
|
0.13
N/A
|
0.12
-8%
|
0.08
-33%
|
0.07
-13%
|