Fujian Longxi Bearing Group Co Ltd
SSE:600592
Income Statement
Earnings Waterfall
Fujian Longxi Bearing Group Co Ltd
Revenue
|
1.9B
CNY
|
Cost of Revenue
|
-1.4B
CNY
|
Gross Profit
|
408.2m
CNY
|
Operating Expenses
|
-304.1m
CNY
|
Operating Income
|
104.2m
CNY
|
Other Expenses
|
89.7m
CNY
|
Net Income
|
193.9m
CNY
|
Income Statement
Fujian Longxi Bearing 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 |
680
N/A
|
705
+4%
|
728
+3%
|
734
+1%
|
736
+0%
|
731
-1%
|
653
-11%
|
653
0%
|
634
-3%
|
600
-5%
|
584
-3%
|
562
-4%
|
567
+1%
|
612
+8%
|
672
+10%
|
745
+11%
|
853
+14%
|
891
+4%
|
964
+8%
|
1 034
+7%
|
1 030
0%
|
1 026
0%
|
1 012
-1%
|
943
-7%
|
906
-4%
|
946
+4%
|
901
-5%
|
969
+8%
|
1 079
+11%
|
1 159
+7%
|
1 310
+13%
|
1 398
+7%
|
1 436
+3%
|
1 435
0%
|
1 510
+5%
|
1 564
+4%
|
1 603
+2%
|
1 719
+7%
|
1 772
+3%
|
1 834
+3%
|
1 856
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(513)
|
(549)
|
(546)
|
(537)
|
(521)
|
(565)
|
(473)
|
(481)
|
(475)
|
(489)
|
(440)
|
(422)
|
(433)
|
(484)
|
(503)
|
(553)
|
(627)
|
(655)
|
(699)
|
(754)
|
(750)
|
(768)
|
(743)
|
(685)
|
(664)
|
(742)
|
(694)
|
(747)
|
(830)
|
(827)
|
(985)
|
(1 049)
|
(1 066)
|
(1 135)
|
(1 111)
|
(1 171)
|
(1 217)
|
(1 307)
|
(1 377)
|
(1 427)
|
(1 447)
|
|
Gross Profit |
167
N/A
|
156
-7%
|
182
+16%
|
197
+8%
|
215
+9%
|
165
-23%
|
180
+9%
|
172
-4%
|
159
-8%
|
111
-30%
|
144
+30%
|
140
-3%
|
135
-4%
|
128
-5%
|
170
+32%
|
192
+13%
|
225
+17%
|
235
+4%
|
265
+13%
|
280
+6%
|
281
+0%
|
258
-8%
|
270
+4%
|
259
-4%
|
242
-6%
|
204
-16%
|
207
+1%
|
222
+7%
|
249
+12%
|
332
+33%
|
325
-2%
|
348
+7%
|
370
+6%
|
300
-19%
|
399
+33%
|
393
-1%
|
386
-2%
|
412
+7%
|
396
-4%
|
407
+3%
|
408
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(137)
|
(157)
|
(197)
|
(221)
|
(239)
|
(193)
|
(211)
|
(216)
|
(223)
|
(162)
|
(230)
|
(222)
|
(211)
|
(178)
|
(204)
|
(188)
|
(192)
|
(175)
|
(191)
|
(199)
|
(191)
|
(179)
|
(207)
|
(206)
|
(217)
|
(185)
|
(200)
|
(203)
|
(211)
|
(263)
|
(219)
|
(233)
|
(245)
|
(205)
|
(284)
|
(289)
|
(281)
|
(205)
|
(302)
|
(298)
|
(304)
|
|
Selling, General & Administrative |
(122)
|
(112)
|
(168)
|
(180)
|
(187)
|
(122)
|
(155)
|
(155)
|
(150)
|
(117)
|
(162)
|
(161)
|
(167)
|
(103)
|
(165)
|
(166)
|
(151)
|
(107)
|
(133)
|
(151)
|
(152)
|
(112)
|
(139)
|
(112)
|
(107)
|
(114)
|
(111)
|
(104)
|
(109)
|
(101)
|
(108)
|
(104)
|
(107)
|
(117)
|
(114)
|
(120)
|
(121)
|
(106)
|
(110)
|
(108)
|
(103)
|
|
Research & Development |
0
|
(35)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
(21)
|
(77)
|
0
|
0
|
(40)
|
(77)
|
(69)
|
(94)
|
(96)
|
(81)
|
(97)
|
(93)
|
(100)
|
(96)
|
(104)
|
(109)
|
(113)
|
(97)
|
(107)
|
(115)
|
(108)
|
(106)
|
(128)
|
(123)
|
(120)
|
|
Depreciation & Amortization |
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(15)
|
(1)
|
(29)
|
(41)
|
(52)
|
(1)
|
(56)
|
(61)
|
(73)
|
20
|
(69)
|
(62)
|
(44)
|
(2)
|
(39)
|
(22)
|
(20)
|
20
|
(58)
|
(49)
|
2
|
31
|
1
|
(0)
|
(14)
|
31
|
7
|
(6)
|
(2)
|
(42)
|
(7)
|
(20)
|
(25)
|
31
|
(64)
|
(53)
|
(53)
|
37
|
(66)
|
(67)
|
(81)
|
|
Operating Income |
30
N/A
|
(1)
N/A
|
(15)
-2 383%
|
(24)
-62%
|
(24)
0%
|
(27)
-12%
|
(31)
-15%
|
(44)
-41%
|
(64)
-45%
|
(50)
+22%
|
(86)
-71%
|
(83)
+4%
|
(77)
+8%
|
(50)
+34%
|
(34)
+32%
|
5
N/A
|
33
+606%
|
60
+81%
|
74
+24%
|
81
+9%
|
89
+10%
|
79
-12%
|
63
-21%
|
53
-16%
|
25
-52%
|
19
-23%
|
7
-64%
|
19
+171%
|
38
+98%
|
69
+84%
|
107
+54%
|
115
+8%
|
125
+8%
|
95
-24%
|
115
+20%
|
104
-9%
|
105
+1%
|
207
+97%
|
93
-55%
|
108
+16%
|
104
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
20
|
29
|
34
|
54
|
40
|
36
|
50
|
33
|
83
|
103
|
91
|
91
|
103
|
98
|
91
|
99
|
17
|
18
|
21
|
20
|
18
|
146
|
118
|
86
|
130
|
(41)
|
14
|
111
|
86
|
113
|
138
|
80
|
56
|
(20)
|
(102)
|
(186)
|
(163)
|
(32)
|
(3)
|
94
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
4
|
1
|
3
|
3
|
(1)
|
(6)
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
3
|
3
|
2
|
22
|
180
|
188
|
189
|
169
|
(83)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
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
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
29
|
30
|
28
|
31
|
34
|
28
|
28
|
27
|
24
|
23
|
32
|
32
|
31
|
15
|
11
|
7
|
5
|
(0)
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
3
|
7
|
7
|
7
|
5
|
1
|
1
|
0
|
0
|
1
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
45
N/A
|
50
+11%
|
42
-16%
|
41
-2%
|
64
+56%
|
41
-35%
|
33
-21%
|
33
N/A
|
(7)
N/A
|
61
N/A
|
49
-20%
|
41
-17%
|
46
+13%
|
66
+45%
|
75
+13%
|
103
+36%
|
141
+37%
|
78
-45%
|
95
+22%
|
103
+9%
|
107
+3%
|
91
-15%
|
209
+130%
|
172
-18%
|
112
-35%
|
151
+35%
|
(33)
N/A
|
35
N/A
|
152
+329%
|
165
+8%
|
229
+39%
|
262
+14%
|
232
-11%
|
332
+43%
|
283
-15%
|
192
-32%
|
88
-54%
|
(39)
N/A
|
62
N/A
|
105
+71%
|
199
+89%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(7)
|
(4)
|
(6)
|
(11)
|
(13)
|
(13)
|
(12)
|
(11)
|
(27)
|
(25)
|
(24)
|
(21)
|
(13)
|
(15)
|
(19)
|
(22)
|
(9)
|
(10)
|
(10)
|
(11)
|
(6)
|
(25)
|
(18)
|
(9)
|
(14)
|
14
|
2
|
(14)
|
(25)
|
(35)
|
(40)
|
(33)
|
(49)
|
(42)
|
(25)
|
(4)
|
20
|
5
|
2
|
(19)
|
|
Income from Continuing Operations |
39
|
43
|
38
|
35
|
52
|
28
|
19
|
21
|
(18)
|
34
|
24
|
17
|
24
|
54
|
61
|
84
|
119
|
69
|
85
|
94
|
96
|
85
|
184
|
154
|
102
|
137
|
(19)
|
38
|
138
|
139
|
194
|
222
|
199
|
283
|
242
|
167
|
84
|
(19)
|
67
|
107
|
180
|
|
Income to Minority Interest |
7
|
8
|
5
|
12
|
14
|
20
|
24
|
23
|
28
|
19
|
19
|
16
|
11
|
8
|
7
|
6
|
5
|
2
|
2
|
2
|
2
|
3
|
6
|
6
|
9
|
10
|
9
|
9
|
10
|
10
|
10
|
11
|
10
|
15
|
16
|
14
|
12
|
13
|
12
|
12
|
14
|
|
Net Income (Common) |
46
N/A
|
51
+11%
|
43
-15%
|
47
+9%
|
66
+41%
|
49
-26%
|
44
-10%
|
44
0%
|
10
-78%
|
52
+446%
|
43
-18%
|
33
-24%
|
35
+7%
|
62
+77%
|
68
+10%
|
90
+33%
|
124
+37%
|
71
-43%
|
87
+22%
|
96
+10%
|
97
+2%
|
88
-10%
|
189
+116%
|
160
-15%
|
112
-30%
|
146
+31%
|
(10)
N/A
|
46
N/A
|
147
+218%
|
150
+2%
|
204
+36%
|
232
+14%
|
209
-10%
|
298
+42%
|
258
-14%
|
181
-30%
|
96
-47%
|
(6)
N/A
|
79
N/A
|
119
+51%
|
194
+63%
|
|
EPS (Diluted) |
0.11
N/A
|
0.14
+27%
|
0.1
-29%
|
0.11
+10%
|
0.16
+45%
|
0.12
-25%
|
0.11
-8%
|
0.11
N/A
|
0.02
-82%
|
0.13
+550%
|
0.11
-15%
|
0.08
-27%
|
0.09
+13%
|
0.15
+67%
|
0.17
+13%
|
0.23
+35%
|
0.31
+35%
|
0.18
-42%
|
0.21
+17%
|
0.23
+10%
|
0.24
+4%
|
0.22
-8%
|
0.48
+118%
|
0.41
-15%
|
0.28
-32%
|
0.37
+32%
|
-0.03
N/A
|
0.11
N/A
|
0.37
+236%
|
0.37
N/A
|
0.51
+38%
|
0.58
+14%
|
0.52
-10%
|
0.75
+44%
|
0.65
-13%
|
0.45
-31%
|
0.24
-47%
|
-0.01
N/A
|
0.2
N/A
|
0.3
+50%
|
0.49
+63%
|