Ling Yun Industrial Corp Ltd
SSE:600480
Income Statement
Earnings Waterfall
Ling Yun Industrial Corp Ltd
Revenue
|
18.1B
CNY
|
Cost of Revenue
|
-15.3B
CNY
|
Gross Profit
|
2.8B
CNY
|
Operating Expenses
|
-1.9B
CNY
|
Operating Income
|
871.1m
CNY
|
Other Expenses
|
-306.9m
CNY
|
Net Income
|
564.2m
CNY
|
Income Statement
Ling Yun Industrial 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 |
5 434
N/A
|
5 633
+4%
|
6 018
+7%
|
6 271
+4%
|
6 378
+2%
|
6 554
+3%
|
6 834
+4%
|
6 981
+2%
|
6 995
+0%
|
7 245
+4%
|
7 477
+3%
|
7 921
+6%
|
8 384
+6%
|
8 898
+6%
|
9 794
+10%
|
10 457
+7%
|
11 155
+7%
|
11 845
+6%
|
12 161
+3%
|
12 374
+2%
|
12 412
+0%
|
12 252
-1%
|
11 912
-3%
|
11 452
-4%
|
11 526
+1%
|
11 779
+2%
|
11 182
-5%
|
11 743
+5%
|
12 633
+8%
|
13 540
+7%
|
15 287
+13%
|
15 935
+4%
|
15 787
-1%
|
15 750
0%
|
15 984
+1%
|
15 749
-1%
|
16 294
+3%
|
16 689
+2%
|
16 501
-1%
|
17 457
+6%
|
18 056
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 469)
|
(4 579)
|
(4 918)
|
(5 061)
|
(5 129)
|
(5 274)
|
(5 508)
|
(5 626)
|
(5 627)
|
(5 792)
|
(6 011)
|
(6 351)
|
(6 745)
|
(7 127)
|
(7 880)
|
(8 452)
|
(9 038)
|
(9 655)
|
(10 004)
|
(10 204)
|
(10 251)
|
(9 937)
|
(9 700)
|
(9 472)
|
(9 585)
|
(9 843)
|
(9 476)
|
(9 831)
|
(10 607)
|
(11 314)
|
(12 763)
|
(13 362)
|
(13 181)
|
(13 250)
|
(13 588)
|
(13 486)
|
(14 040)
|
(14 229)
|
(14 137)
|
(14 847)
|
(15 272)
|
|
Gross Profit |
965
N/A
|
1 054
+9%
|
1 101
+4%
|
1 209
+10%
|
1 249
+3%
|
1 280
+2%
|
1 325
+4%
|
1 355
+2%
|
1 369
+1%
|
1 453
+6%
|
1 467
+1%
|
1 570
+7%
|
1 639
+4%
|
1 771
+8%
|
1 914
+8%
|
2 005
+5%
|
2 117
+6%
|
2 190
+3%
|
2 157
-2%
|
2 169
+1%
|
2 162
0%
|
2 315
+7%
|
2 212
-4%
|
1 980
-10%
|
1 941
-2%
|
1 936
0%
|
1 706
-12%
|
1 912
+12%
|
2 026
+6%
|
2 226
+10%
|
2 524
+13%
|
2 573
+2%
|
2 606
+1%
|
2 500
-4%
|
2 395
-4%
|
2 263
-6%
|
2 254
0%
|
2 460
+9%
|
2 364
-4%
|
2 611
+10%
|
2 785
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(663)
|
(712)
|
(727)
|
(763)
|
(780)
|
(817)
|
(829)
|
(840)
|
(867)
|
(945)
|
(951)
|
(1 044)
|
(1 095)
|
(1 241)
|
(1 307)
|
(1 315)
|
(1 398)
|
(1 433)
|
(1 414)
|
(1 462)
|
(1 468)
|
(1 528)
|
(1 450)
|
(1 462)
|
(1 516)
|
(1 642)
|
(1 554)
|
(1 541)
|
(1 509)
|
(1 663)
|
(1 703)
|
(1 764)
|
(1 797)
|
(1 708)
|
(1 585)
|
(1 527)
|
(1 526)
|
(1 734)
|
(1 720)
|
(1 804)
|
(1 914)
|
|
Selling, General & Administrative |
(672)
|
(547)
|
(719)
|
(748)
|
(765)
|
(615)
|
(809)
|
(828)
|
(853)
|
(711)
|
(938)
|
(1 000)
|
(1 054)
|
(916)
|
(1 234)
|
(1 120)
|
(1 112)
|
(1 027)
|
(1 039)
|
(1 037)
|
(1 038)
|
(1 098)
|
(968)
|
(1 074)
|
(1 103)
|
(1 147)
|
(1 112)
|
(1 117)
|
(1 110)
|
(1 161)
|
(1 222)
|
(1 253)
|
(1 261)
|
(1 151)
|
(1 036)
|
(987)
|
(964)
|
(1 118)
|
(1 098)
|
(1 157)
|
(1 223)
|
|
Research & Development |
0
|
(137)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(203)
|
0
|
0
|
0
|
(283)
|
0
|
0
|
(91)
|
(379)
|
0
|
0
|
(244)
|
(344)
|
(312)
|
(421)
|
(434)
|
(426)
|
(458)
|
(453)
|
(443)
|
(476)
|
(535)
|
(562)
|
(574)
|
(508)
|
(562)
|
(561)
|
(594)
|
(571)
|
(659)
|
(678)
|
(722)
|
|
Depreciation & Amortization |
0
|
(24)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(118)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
|
Other Operating Expenses |
9
|
(4)
|
(8)
|
(15)
|
(15)
|
(4)
|
(20)
|
(12)
|
(14)
|
(2)
|
(13)
|
(45)
|
(42)
|
(10)
|
(74)
|
(195)
|
(196)
|
10
|
(376)
|
(424)
|
(186)
|
32
|
(170)
|
33
|
20
|
15
|
17
|
29
|
45
|
59
|
54
|
50
|
38
|
39
|
12
|
21
|
32
|
52
|
36
|
31
|
31
|
|
Operating Income |
302
N/A
|
341
+13%
|
374
+10%
|
446
+19%
|
469
+5%
|
462
-1%
|
496
+7%
|
515
+4%
|
502
-3%
|
508
+1%
|
516
+2%
|
526
+2%
|
544
+3%
|
530
-3%
|
607
+15%
|
690
+14%
|
719
+4%
|
757
+5%
|
743
-2%
|
708
-5%
|
694
-2%
|
786
+13%
|
761
-3%
|
518
-32%
|
425
-18%
|
295
-31%
|
152
-48%
|
371
+144%
|
517
+39%
|
563
+9%
|
820
+46%
|
809
-1%
|
809
0%
|
792
-2%
|
810
+2%
|
736
-9%
|
728
-1%
|
726
0%
|
644
-11%
|
807
+25%
|
871
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(79)
|
(81)
|
(90)
|
(102)
|
(116)
|
(123)
|
(133)
|
(128)
|
(133)
|
(133)
|
(114)
|
(92)
|
(69)
|
(52)
|
(70)
|
(75)
|
(71)
|
(70)
|
(63)
|
(79)
|
(100)
|
(118)
|
(151)
|
(155)
|
(158)
|
(123)
|
(153)
|
(143)
|
(126)
|
(90)
|
(90)
|
(91)
|
(88)
|
(88)
|
(102)
|
(82)
|
(68)
|
4
|
24
|
55
|
38
|
|
Non-Reccuring Items |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
4
|
4
|
5
|
6
|
6
|
6
|
7
|
7
|
16
|
14
|
13
|
6
|
0
|
0
|
(1)
|
30
|
34
|
35
|
38
|
(6)
|
4
|
2
|
0
|
(10)
|
1
|
1
|
0
|
|
Gain/Loss on Disposition of Assets |
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
6
|
(2)
|
(2)
|
(2)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
17
|
28
|
27
|
25
|
27
|
14
|
22
|
23
|
22
|
13
|
13
|
15
|
24
|
24
|
23
|
12
|
6
|
12
|
17
|
27
|
27
|
4
|
(7)
|
(6)
|
(10)
|
11
|
6
|
(1)
|
(1)
|
(1)
|
(7)
|
(2)
|
(3)
|
1
|
11
|
8
|
8
|
5
|
3
|
(2)
|
(6)
|
|
Pre-Tax Income |
239
N/A
|
288
+20%
|
309
+7%
|
367
+19%
|
378
+3%
|
358
-5%
|
382
+7%
|
407
+7%
|
389
-5%
|
388
0%
|
416
+7%
|
449
+8%
|
498
+11%
|
488
-2%
|
564
+15%
|
632
+12%
|
659
+4%
|
705
+7%
|
703
0%
|
663
-6%
|
628
-5%
|
678
+8%
|
620
-9%
|
371
-40%
|
271
-27%
|
188
-31%
|
6
-97%
|
227
+4 029%
|
389
+71%
|
501
+29%
|
758
+51%
|
752
-1%
|
755
+0%
|
703
-7%
|
723
+3%
|
664
-8%
|
668
+1%
|
723
+8%
|
671
-7%
|
861
+28%
|
904
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(59)
|
(65)
|
(68)
|
(80)
|
(83)
|
(83)
|
(85)
|
(91)
|
(86)
|
(85)
|
(87)
|
(91)
|
(100)
|
(107)
|
(112)
|
(123)
|
(121)
|
(131)
|
(146)
|
(112)
|
(111)
|
(124)
|
(108)
|
(111)
|
(75)
|
(32)
|
(21)
|
(31)
|
(84)
|
(107)
|
(126)
|
(148)
|
(148)
|
(157)
|
(176)
|
(146)
|
(147)
|
(119)
|
(104)
|
(108)
|
(106)
|
|
Income from Continuing Operations |
181
|
224
|
241
|
288
|
295
|
276
|
297
|
316
|
303
|
303
|
329
|
358
|
399
|
382
|
451
|
508
|
537
|
574
|
557
|
551
|
517
|
554
|
512
|
261
|
196
|
156
|
(16)
|
196
|
306
|
394
|
632
|
604
|
607
|
546
|
547
|
518
|
522
|
604
|
568
|
753
|
798
|
|
Income to Minority Interest |
(77)
|
(89)
|
(100)
|
(123)
|
(130)
|
(139)
|
(156)
|
(161)
|
(156)
|
(166)
|
(162)
|
(175)
|
(199)
|
(169)
|
(203)
|
(211)
|
(221)
|
(243)
|
(254)
|
(278)
|
(256)
|
(282)
|
(259)
|
(224)
|
(234)
|
(226)
|
(207)
|
(239)
|
(270)
|
(293)
|
(344)
|
(335)
|
(321)
|
(270)
|
(264)
|
(235)
|
(231)
|
(265)
|
(236)
|
(235)
|
(233)
|
|
Net Income (Common) |
103
N/A
|
135
+31%
|
141
+4%
|
165
+18%
|
165
+0%
|
137
-17%
|
141
+3%
|
155
+9%
|
147
-5%
|
137
-7%
|
167
+22%
|
183
+10%
|
200
+9%
|
213
+7%
|
248
+17%
|
298
+20%
|
316
+6%
|
331
+5%
|
302
-9%
|
273
-10%
|
261
-5%
|
272
+4%
|
252
-7%
|
36
-86%
|
(38)
N/A
|
(70)
-85%
|
(223)
-218%
|
(44)
+80%
|
36
N/A
|
101
+185%
|
289
+186%
|
269
-7%
|
287
+7%
|
275
-4%
|
284
+3%
|
283
0%
|
290
+3%
|
339
+17%
|
331
-2%
|
519
+56%
|
564
+9%
|
|
EPS (Diluted) |
0.21
N/A
|
0.26
+24%
|
0.28
+8%
|
0.33
+18%
|
0.33
N/A
|
0.27
-18%
|
0.28
+4%
|
0.3
+7%
|
0.28
-7%
|
0.26
-7%
|
0.26
N/A
|
0.3
+15%
|
0.32
+7%
|
0.34
+6%
|
0.39
+15%
|
0.47
+21%
|
0.5
+6%
|
0.52
+4%
|
0.48
-8%
|
0.43
-10%
|
0.41
-5%
|
0.43
+5%
|
0.4
-7%
|
0.06
-85%
|
-0.05
N/A
|
-0.1
-100%
|
-0.29
-190%
|
-0.06
+79%
|
0.04
N/A
|
0.13
+225%
|
0.37
+185%
|
0.35
-5%
|
0.37
+6%
|
0.36
-3%
|
0.37
+3%
|
0.3
-19%
|
0.31
+3%
|
0.39
+26%
|
0.37
-5%
|
0.57
+54%
|
0.62
+9%
|