Wolong Electric Group Co Ltd
SSE:600580
Income Statement
Earnings Waterfall
Wolong Electric Group Co Ltd
Revenue
|
16.2B
CNY
|
Cost of Revenue
|
-12.3B
CNY
|
Gross Profit
|
3.9B
CNY
|
Operating Expenses
|
-2.6B
CNY
|
Operating Income
|
1.3B
CNY
|
Other Expenses
|
-383.2m
CNY
|
Net Income
|
939.8m
CNY
|
Income Statement
Wolong Electric 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 |
5 412
N/A
|
5 728
+6%
|
5 953
+4%
|
6 297
+6%
|
6 745
+7%
|
6 893
+2%
|
7 341
+6%
|
7 933
+8%
|
8 253
+4%
|
9 474
+15%
|
9 467
0%
|
9 348
-1%
|
9 411
+1%
|
8 914
-5%
|
9 172
+3%
|
9 617
+5%
|
10 022
+4%
|
10 086
+1%
|
10 324
+2%
|
10 504
+2%
|
10 715
+2%
|
11 076
+3%
|
11 591
+5%
|
11 702
+1%
|
12 103
+3%
|
12 416
+3%
|
12 228
-2%
|
12 350
+1%
|
12 405
+0%
|
12 565
+1%
|
12 757
+2%
|
13 365
+5%
|
13 802
+3%
|
13 999
+1%
|
14 538
+4%
|
14 447
-1%
|
14 772
+2%
|
14 998
+2%
|
15 307
+2%
|
15 726
+3%
|
16 171
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 226)
|
(4 437)
|
(4 607)
|
(4 843)
|
(5 266)
|
(5 484)
|
(5 835)
|
(6 326)
|
(6 525)
|
(7 449)
|
(7 413)
|
(7 294)
|
(7 382)
|
(7 064)
|
(7 358)
|
(7 721)
|
(8 071)
|
(7 939)
|
(8 132)
|
(8 221)
|
(8 192)
|
(8 192)
|
(8 606)
|
(8 573)
|
(8 878)
|
(9 087)
|
(9 042)
|
(9 135)
|
(9 158)
|
(9 490)
|
(9 689)
|
(10 213)
|
(10 747)
|
(10 845)
|
(11 393)
|
(11 321)
|
(11 475)
|
(11 461)
|
(11 695)
|
(11 941)
|
(12 281)
|
|
Gross Profit |
1 186
N/A
|
1 291
+9%
|
1 346
+4%
|
1 454
+8%
|
1 479
+2%
|
1 408
-5%
|
1 506
+7%
|
1 607
+7%
|
1 728
+8%
|
2 025
+17%
|
2 054
+1%
|
2 054
0%
|
2 030
-1%
|
1 850
-9%
|
1 814
-2%
|
1 895
+4%
|
1 951
+3%
|
2 147
+10%
|
2 192
+2%
|
2 282
+4%
|
2 523
+11%
|
2 884
+14%
|
2 985
+4%
|
3 128
+5%
|
3 225
+3%
|
3 329
+3%
|
3 186
-4%
|
3 215
+1%
|
3 247
+1%
|
3 075
-5%
|
3 067
0%
|
3 152
+3%
|
3 056
-3%
|
3 154
+3%
|
3 145
0%
|
3 126
-1%
|
3 297
+5%
|
3 537
+7%
|
3 612
+2%
|
3 785
+5%
|
3 890
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(902)
|
(916)
|
(936)
|
(994)
|
(1 016)
|
(987)
|
(1 039)
|
(1 118)
|
(1 192)
|
(1 441)
|
(1 466)
|
(1 482)
|
(1 562)
|
(1 596)
|
(1 589)
|
(1 644)
|
(972)
|
(1 781)
|
(1 114)
|
(1 115)
|
(1 910)
|
(1 997)
|
(1 994)
|
(2 132)
|
(2 184)
|
(2 303)
|
(2 233)
|
(2 210)
|
(2 157)
|
(1 997)
|
(1 887)
|
(1 874)
|
(1 785)
|
(2 121)
|
(2 038)
|
(2 055)
|
(2 196)
|
(2 440)
|
(2 408)
|
(2 572)
|
(2 567)
|
|
Selling, General & Administrative |
(854)
|
(775)
|
(897)
|
(959)
|
(994)
|
(841)
|
(1 013)
|
(1 094)
|
(1 170)
|
(1 172)
|
(1 412)
|
(1 428)
|
(1 507)
|
(1 298)
|
(1 571)
|
(1 616)
|
(1 621)
|
(1 504)
|
(1 679)
|
(1 695)
|
(1 731)
|
(1 707)
|
(1 790)
|
(1 855)
|
(1 902)
|
(1 884)
|
(1 887)
|
(1 867)
|
(1 814)
|
(1 577)
|
(1 554)
|
(1 520)
|
(1 449)
|
(1 579)
|
(1 636)
|
(1 650)
|
(1 760)
|
(1 816)
|
(1 951)
|
(2 086)
|
(2 185)
|
|
Research & Development |
0
|
(96)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
(216)
|
0
|
0
|
0
|
(230)
|
(55)
|
0
|
(140)
|
(239)
|
(196)
|
(280)
|
(284)
|
(320)
|
(391)
|
(408)
|
(411)
|
(353)
|
(415)
|
(457)
|
(487)
|
(456)
|
(544)
|
(534)
|
(544)
|
(504)
|
(589)
|
(613)
|
(600)
|
|
Depreciation & Amortization |
0
|
(29)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(158)
|
0
|
0
|
0
|
(223)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(48)
|
(16)
|
(39)
|
(34)
|
(22)
|
(1)
|
(26)
|
(24)
|
(22)
|
(11)
|
(53)
|
(53)
|
(54)
|
(11)
|
(19)
|
(28)
|
650
|
22
|
619
|
580
|
(39)
|
38
|
(9)
|
1
|
2
|
29
|
45
|
65
|
68
|
61
|
82
|
104
|
151
|
72
|
142
|
130
|
107
|
103
|
132
|
128
|
218
|
|
Operating Income |
284
N/A
|
375
+32%
|
411
+9%
|
460
+12%
|
463
+1%
|
421
-9%
|
467
+11%
|
489
+5%
|
536
+10%
|
583
+9%
|
588
+1%
|
572
-3%
|
468
-18%
|
254
-46%
|
224
-12%
|
252
+12%
|
979
+289%
|
366
-63%
|
1 079
+195%
|
1 168
+8%
|
612
-48%
|
887
+45%
|
991
+12%
|
996
+1%
|
1 041
+5%
|
1 027
-1%
|
953
-7%
|
1 006
+5%
|
1 090
+8%
|
1 078
-1%
|
1 180
+9%
|
1 278
+8%
|
1 271
-1%
|
1 033
-19%
|
1 107
+7%
|
1 071
-3%
|
1 101
+3%
|
1 097
0%
|
1 204
+10%
|
1 213
+1%
|
1 323
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(85)
|
(105)
|
(122)
|
(125)
|
(142)
|
(100)
|
(121)
|
(120)
|
(111)
|
(133)
|
(142)
|
(139)
|
(151)
|
66
|
50
|
28
|
23
|
409
|
(239)
|
(254)
|
(172)
|
(92)
|
(74)
|
173
|
110
|
183
|
99
|
(74)
|
(128)
|
(194)
|
(242)
|
(270)
|
(221)
|
(108)
|
(122)
|
(118)
|
(98)
|
(128)
|
(179)
|
(119)
|
(202)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
2
|
2
|
0
|
4
|
2
|
2
|
(11)
|
(4)
|
(4)
|
64
|
209
|
214
|
216
|
149
|
419
|
419
|
419
|
419
|
24
|
29
|
28
|
29
|
|
Gain/Loss on Disposition of Assets |
0
|
56
|
(1)
|
1
|
1
|
97
|
1
|
32
|
31
|
36
|
69
|
46
|
49
|
(2)
|
(2)
|
(17)
|
(22)
|
(11)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
141
|
30
|
37
|
34
|
39
|
39
|
168
|
138
|
111
|
(5)
|
(58)
|
(43)
|
(22)
|
0
|
(11)
|
1
|
(21)
|
131
|
101
|
106
|
123
|
(4)
|
(0)
|
(8)
|
(4)
|
(12)
|
(25)
|
(13)
|
(16)
|
(22)
|
(35)
|
(59)
|
(62)
|
(57)
|
(44)
|
(25)
|
(21)
|
6
|
5
|
1
|
2
|
|
Pre-Tax Income |
340
N/A
|
355
+4%
|
325
-8%
|
370
+14%
|
360
-3%
|
457
+27%
|
515
+13%
|
539
+5%
|
567
+5%
|
475
-16%
|
458
-4%
|
436
-5%
|
344
-21%
|
317
-8%
|
261
-18%
|
263
+1%
|
958
+264%
|
886
-8%
|
941
+6%
|
1 022
+9%
|
564
-45%
|
788
+40%
|
921
+17%
|
1 163
+26%
|
1 149
-1%
|
1 187
+3%
|
1 024
-14%
|
915
-11%
|
1 009
+10%
|
1 071
+6%
|
1 117
+4%
|
1 165
+4%
|
1 137
-2%
|
1 285
+13%
|
1 360
+6%
|
1 348
-1%
|
1 400
+4%
|
999
-29%
|
1 059
+6%
|
1 123
+6%
|
1 152
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(28)
|
51
|
63
|
57
|
93
|
19
|
2
|
11
|
(37)
|
(40)
|
(35)
|
(71)
|
(44)
|
(29)
|
(35)
|
(5)
|
(154)
|
(214)
|
(225)
|
(230)
|
(141)
|
(100)
|
(118)
|
(139)
|
(103)
|
(179)
|
(154)
|
(154)
|
(178)
|
(148)
|
(150)
|
(179)
|
(163)
|
(228)
|
(240)
|
(207)
|
(219)
|
(160)
|
(160)
|
(186)
|
(193)
|
|
Income from Continuing Operations |
311
|
407
|
388
|
428
|
453
|
476
|
517
|
550
|
531
|
435
|
423
|
365
|
300
|
288
|
226
|
258
|
804
|
671
|
717
|
791
|
423
|
688
|
803
|
1 024
|
1 046
|
1 008
|
870
|
761
|
831
|
923
|
967
|
986
|
974
|
1 057
|
1 119
|
1 141
|
1 182
|
839
|
900
|
937
|
959
|
|
Income to Minority Interest |
(33)
|
(43)
|
(37)
|
(36)
|
(40)
|
(30)
|
(37)
|
(53)
|
(60)
|
(74)
|
(89)
|
(59)
|
(45)
|
(35)
|
(10)
|
(18)
|
(17)
|
(6)
|
(12)
|
(20)
|
(39)
|
(51)
|
(52)
|
(54)
|
(45)
|
(45)
|
(44)
|
(46)
|
(56)
|
(56)
|
(62)
|
(62)
|
(60)
|
(69)
|
(65)
|
(73)
|
(80)
|
(39)
|
(41)
|
(31)
|
(19)
|
|
Net Income (Common) |
278
N/A
|
364
+31%
|
351
-3%
|
392
+11%
|
413
+5%
|
446
+8%
|
480
+8%
|
496
+3%
|
471
-5%
|
360
-23%
|
334
-7%
|
306
-8%
|
255
-17%
|
253
-1%
|
216
-14%
|
240
+11%
|
787
+228%
|
665
-16%
|
705
+6%
|
771
+9%
|
385
-50%
|
637
+66%
|
751
+18%
|
970
+29%
|
1 002
+3%
|
963
-4%
|
827
-14%
|
715
-14%
|
775
+8%
|
867
+12%
|
905
+4%
|
924
+2%
|
914
-1%
|
988
+8%
|
1 054
+7%
|
1 068
+1%
|
1 102
+3%
|
800
-27%
|
859
+7%
|
906
+5%
|
940
+4%
|
|
EPS (Diluted) |
0.25
N/A
|
0.33
+32%
|
0.32
-3%
|
0.35
+9%
|
0.37
+6%
|
0.4
+8%
|
0.43
+7%
|
0.45
+5%
|
0.42
-7%
|
0.32
-24%
|
0.29
-9%
|
0.23
-21%
|
0.19
-17%
|
0.2
+5%
|
0.18
-10%
|
0.19
+6%
|
0.61
+221%
|
0.52
-15%
|
0.55
+6%
|
0.61
+11%
|
0.31
-49%
|
0.49
+58%
|
0.59
+20%
|
0.75
+27%
|
0.78
+4%
|
0.75
-4%
|
0.64
-15%
|
0.55
-14%
|
0.59
+7%
|
0.66
+12%
|
0.69
+5%
|
0.71
+3%
|
0.7
-1%
|
0.76
+9%
|
0.81
+7%
|
0.82
+1%
|
0.85
+4%
|
0.61
-28%
|
0.66
+8%
|
0.69
+5%
|
0.72
+4%
|