Haohua Chemical Science & Technology Corp Ltd
SSE:600378
Income Statement
Earnings Waterfall
Haohua Chemical Science & Technology Corp Ltd
Revenue
|
8.9B
CNY
|
Cost of Revenue
|
-6.9B
CNY
|
Gross Profit
|
2B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
907.6m
CNY
|
Other Expenses
|
187.9m
CNY
|
Net Income
|
1.1B
CNY
|
Income Statement
Haohua Chemical Science & Technology Corp 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 |
686
N/A
|
684
0%
|
696
+2%
|
706
+1%
|
649
-8%
|
608
-6%
|
597
-2%
|
569
-5%
|
558
-2%
|
474
-15%
|
409
-14%
|
369
-10%
|
335
-9%
|
392
+17%
|
402
+3%
|
417
+4%
|
452
+8%
|
3 646
+707%
|
4 461
+22%
|
5 372
+20%
|
6 269
+17%
|
4 252
-32%
|
4 410
+4%
|
4 620
+5%
|
4 683
+1%
|
4 925
+5%
|
4 925
N/A
|
5 024
+2%
|
5 147
+2%
|
5 422
+5%
|
5 875
+8%
|
6 299
+7%
|
7 036
+12%
|
7 424
+6%
|
7 802
+5%
|
8 216
+5%
|
8 635
+5%
|
9 068
+5%
|
9 272
+2%
|
9 330
+1%
|
8 948
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(506)
|
(489)
|
(499)
|
(497)
|
(443)
|
(409)
|
(409)
|
(395)
|
(399)
|
(347)
|
(309)
|
(282)
|
(252)
|
(283)
|
(296)
|
(307)
|
(337)
|
(2 521)
|
(3 133)
|
(3 756)
|
(4 424)
|
(2 932)
|
(3 111)
|
(3 279)
|
(3 319)
|
(3 554)
|
(3 618)
|
(3 690)
|
(3 732)
|
(3 900)
|
(4 279)
|
(4 578)
|
(5 190)
|
(5 426)
|
(5 776)
|
(6 138)
|
(6 486)
|
(6 870)
|
(7 170)
|
(7 246)
|
(6 920)
|
|
Gross Profit |
180
N/A
|
196
+9%
|
197
+1%
|
209
+6%
|
205
-2%
|
199
-3%
|
189
-5%
|
174
-8%
|
160
-8%
|
126
-21%
|
100
-21%
|
87
-13%
|
83
-4%
|
108
+30%
|
105
-3%
|
110
+4%
|
115
+5%
|
1 124
+874%
|
1 328
+18%
|
1 616
+22%
|
1 845
+14%
|
1 320
-28%
|
1 300
-1%
|
1 342
+3%
|
1 364
+2%
|
1 371
+1%
|
1 307
-5%
|
1 334
+2%
|
1 415
+6%
|
1 522
+8%
|
1 597
+5%
|
1 721
+8%
|
1 846
+7%
|
1 999
+8%
|
2 026
+1%
|
2 079
+3%
|
2 149
+3%
|
2 198
+2%
|
2 101
-4%
|
2 084
-1%
|
2 028
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(106)
|
(117)
|
(117)
|
(125)
|
(121)
|
(115)
|
(106)
|
(102)
|
(100)
|
(98)
|
(87)
|
(77)
|
(76)
|
(85)
|
(78)
|
(80)
|
(77)
|
(800)
|
(910)
|
(1 066)
|
(1 228)
|
(838)
|
(823)
|
(843)
|
(865)
|
(853)
|
(783)
|
(816)
|
(841)
|
(949)
|
(951)
|
(985)
|
(999)
|
(1 102)
|
(1 062)
|
(1 088)
|
(1 138)
|
(1 217)
|
(1 113)
|
(1 100)
|
(1 121)
|
|
Selling, General & Administrative |
(96)
|
(93)
|
(106)
|
(118)
|
(117)
|
(91)
|
(104)
|
(99)
|
(96)
|
(73)
|
(80)
|
(71)
|
(68)
|
(60)
|
(73)
|
(74)
|
(67)
|
(592)
|
(679)
|
(796)
|
(929)
|
(632)
|
(662)
|
(679)
|
(686)
|
(644)
|
(661)
|
(689)
|
(696)
|
(671)
|
(726)
|
(723)
|
(742)
|
(773)
|
(759)
|
(779)
|
(759)
|
(826)
|
(782)
|
(744)
|
(797)
|
|
Research & Development |
0
|
(22)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(257)
|
(304)
|
(366)
|
(438)
|
(312)
|
(351)
|
(392)
|
(405)
|
(330)
|
(348)
|
(354)
|
(377)
|
(397)
|
(460)
|
(480)
|
(497)
|
(513)
|
(570)
|
(592)
|
(629)
|
(611)
|
(644)
|
(669)
|
(647)
|
|
Depreciation & Amortization |
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(10)
|
(0)
|
(12)
|
(6)
|
(5)
|
(0)
|
(3)
|
(3)
|
(4)
|
(0)
|
(6)
|
(6)
|
(7)
|
(0)
|
(5)
|
(6)
|
(10)
|
112
|
73
|
96
|
138
|
195
|
191
|
229
|
225
|
212
|
226
|
227
|
232
|
215
|
236
|
217
|
241
|
276
|
268
|
283
|
250
|
313
|
314
|
314
|
323
|
|
Operating Income |
73
N/A
|
78
+7%
|
79
+1%
|
84
+6%
|
84
N/A
|
84
-1%
|
82
-2%
|
72
-12%
|
59
-18%
|
29
-51%
|
14
-53%
|
10
-30%
|
8
-21%
|
23
+203%
|
28
+20%
|
29
+6%
|
38
+30%
|
324
+748%
|
418
+29%
|
550
+32%
|
616
+12%
|
482
-22%
|
477
-1%
|
499
+5%
|
498
0%
|
518
+4%
|
524
+1%
|
519
-1%
|
574
+11%
|
574
0%
|
646
+13%
|
736
+14%
|
847
+15%
|
897
+6%
|
964
+8%
|
991
+3%
|
1 011
+2%
|
981
-3%
|
989
+1%
|
985
0%
|
908
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
7
|
8
|
8
|
8
|
7
|
9
|
9
|
9
|
8
|
11
|
10
|
10
|
10
|
6
|
5
|
6
|
6
|
8
|
1
|
1
|
6
|
11
|
12
|
7
|
(2)
|
3
|
(3)
|
6
|
15
|
24
|
23
|
19
|
11
|
18
|
21
|
28
|
46
|
43
|
33
|
36
|
23
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
3
|
3
|
6
|
6
|
6
|
6
|
3
|
12
|
14
|
44
|
44
|
32
|
37
|
14
|
15
|
20
|
24
|
21
|
20
|
256
|
259
|
254
|
255
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
50
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
Total Other Income |
2
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
3
|
4
|
4
|
6
|
5
|
4
|
8
|
2
|
7
|
75
|
91
|
124
|
119
|
96
|
102
|
96
|
107
|
101
|
116
|
107
|
111
|
93
|
73
|
73
|
79
|
56
|
54
|
50
|
64
|
58
|
54
|
56
|
|
Pre-Tax Income |
81
N/A
|
88
+8%
|
88
+0%
|
93
+6%
|
92
-1%
|
92
0%
|
90
-2%
|
80
-11%
|
66
-17%
|
43
-36%
|
28
-35%
|
23
-16%
|
23
-2%
|
32
+42%
|
36
+12%
|
43
+18%
|
46
+8%
|
390
+750%
|
496
+27%
|
645
+30%
|
752
+17%
|
593
-21%
|
591
0%
|
615
+4%
|
596
-3%
|
633
+6%
|
637
+1%
|
684
+7%
|
740
+8%
|
727
-2%
|
798
+10%
|
841
+5%
|
946
+12%
|
998
+5%
|
1 064
+7%
|
1 095
+3%
|
1 128
+3%
|
1 335
+18%
|
1 339
+0%
|
1 330
-1%
|
1 241
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(11)
|
1
|
3
|
4
|
4
|
(6)
|
(7)
|
(5)
|
(6)
|
(51)
|
(65)
|
(84)
|
(99)
|
(54)
|
(48)
|
(53)
|
(52)
|
(76)
|
(79)
|
(76)
|
(75)
|
(73)
|
(83)
|
(89)
|
(93)
|
(95)
|
(97)
|
(110)
|
(115)
|
(165)
|
(164)
|
(153)
|
(144)
|
|
Income from Continuing Operations |
68
|
76
|
76
|
80
|
79
|
78
|
76
|
67
|
56
|
43
|
31
|
27
|
27
|
26
|
29
|
37
|
40
|
339
|
431
|
561
|
653
|
539
|
542
|
561
|
543
|
557
|
557
|
608
|
665
|
654
|
715
|
752
|
853
|
903
|
967
|
984
|
1 013
|
1 170
|
1 175
|
1 177
|
1 097
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(14)
|
(14)
|
(15)
|
(18)
|
(10)
|
(16)
|
(17)
|
(18)
|
(12)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(5)
|
(10)
|
(12)
|
(10)
|
(11)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
|
Net Income (Common) |
67
N/A
|
75
+11%
|
75
+1%
|
80
+6%
|
79
-1%
|
77
-2%
|
75
-2%
|
66
-12%
|
55
-16%
|
43
-22%
|
31
-28%
|
28
-10%
|
28
0%
|
27
-3%
|
30
+11%
|
38
+27%
|
40
+5%
|
326
+708%
|
418
+28%
|
546
+31%
|
635
+16%
|
529
-17%
|
527
0%
|
544
+3%
|
525
-4%
|
545
+4%
|
549
+1%
|
600
+9%
|
659
+10%
|
648
-2%
|
709
+9%
|
747
+5%
|
843
+13%
|
891
+6%
|
957
+7%
|
974
+2%
|
1 007
+3%
|
1 165
+16%
|
1 170
+0%
|
1 174
+0%
|
1 095
-7%
|
|
EPS (Diluted) |
0.23
N/A
|
0.25
+9%
|
0.25
N/A
|
0.27
+8%
|
0.26
-4%
|
0.26
N/A
|
0.25
-4%
|
0.22
-12%
|
0.19
-14%
|
0.15
-21%
|
0.11
-27%
|
0.1
-9%
|
0.1
N/A
|
0.09
-10%
|
0.1
+11%
|
0.12
+20%
|
0.12
N/A
|
1.1
+817%
|
1.39
+26%
|
0.39
-72%
|
0.75
+92%
|
0.63
-16%
|
0.62
-2%
|
0.65
+5%
|
0.58
-11%
|
0.64
+10%
|
0.61
-5%
|
0.66
+8%
|
0.73
+11%
|
0.72
-1%
|
0.79
+10%
|
0.83
+5%
|
0.94
+13%
|
0.99
+5%
|
1.06
+7%
|
1.07
+1%
|
1.11
+4%
|
1.3
+17%
|
1.3
N/A
|
1.26
-3%
|
1.21
-4%
|