HUAYU Automotive Systems Co Ltd
SSE:600741
Income Statement
Earnings Waterfall
HUAYU Automotive Systems Co Ltd
Revenue
|
168.6B
CNY
|
Cost of Revenue
|
-146.5B
CNY
|
Gross Profit
|
22.1B
CNY
|
Operating Expenses
|
-16.3B
CNY
|
Operating Income
|
5.8B
CNY
|
Other Expenses
|
1.4B
CNY
|
Net Income
|
7.2B
CNY
|
Income Statement
HUAYU Automotive Systems Co Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
69 754
N/A
|
71 645
+3%
|
73 126
+2%
|
73 205
+0%
|
73 973
+1%
|
79 662
+8%
|
84 584
+6%
|
91 790
+9%
|
105 499
+15%
|
113 272
+7%
|
119 603
+6%
|
126 442
+6%
|
124 296
-2%
|
126 561
+2%
|
131 350
+4%
|
135 156
+3%
|
140 487
+4%
|
146 734
+4%
|
153 720
+5%
|
155 540
+1%
|
157 170
+1%
|
152 493
-3%
|
146 108
-4%
|
143 969
-1%
|
144 024
+0%
|
132 426
-8%
|
127 082
-4%
|
130 153
+2%
|
133 578
+3%
|
144 483
+8%
|
146 567
+1%
|
142 186
-3%
|
139 944
-2%
|
142 437
+2%
|
142 083
0%
|
152 923
+8%
|
158 268
+3%
|
157 713
0%
|
166 489
+6%
|
166 514
+0%
|
168 594
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(59 056)
|
(60 870)
|
(62 265)
|
(62 125)
|
(62 575)
|
(67 837)
|
(72 102)
|
(78 776)
|
(91 106)
|
(98 285)
|
(103 815)
|
(109 865)
|
(106 093)
|
(108 255)
|
(112 614)
|
(115 900)
|
(120 188)
|
(126 748)
|
(132 606)
|
(133 920)
|
(135 623)
|
(131 535)
|
(125 693)
|
(123 883)
|
(123 311)
|
(113 953)
|
(109 929)
|
(112 211)
|
(113 494)
|
(122 630)
|
(124 137)
|
(120 162)
|
(120 009)
|
(122 927)
|
(122 949)
|
(132 962)
|
(135 858)
|
(135 869)
|
(143 802)
|
(144 611)
|
(146 464)
|
|
Gross Profit |
10 697
N/A
|
10 773
+1%
|
10 860
+1%
|
11 079
+2%
|
11 398
+3%
|
11 827
+4%
|
12 483
+6%
|
13 016
+4%
|
14 394
+11%
|
14 989
+4%
|
15 789
+5%
|
16 577
+5%
|
18 203
+10%
|
18 304
+1%
|
18 735
+2%
|
19 255
+3%
|
20 300
+5%
|
19 987
-2%
|
21 115
+6%
|
21 621
+2%
|
21 547
0%
|
20 958
-3%
|
20 414
-3%
|
20 086
-2%
|
20 712
+3%
|
18 473
-11%
|
17 154
-7%
|
17 942
+5%
|
20 084
+12%
|
21 853
+9%
|
22 430
+3%
|
22 024
-2%
|
19 935
-9%
|
19 510
-2%
|
19 134
-2%
|
19 961
+4%
|
22 410
+12%
|
21 844
-3%
|
22 687
+4%
|
21 903
-3%
|
22 130
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6 277)
|
(6 332)
|
(6 539)
|
(6 545)
|
(7 319)
|
(7 628)
|
(8 061)
|
(8 632)
|
(9 868)
|
(10 152)
|
(10 895)
|
(11 534)
|
(12 359)
|
(12 572)
|
(12 820)
|
(13 355)
|
(13 939)
|
(13 647)
|
(14 402)
|
(14 978)
|
(15 604)
|
(15 271)
|
(15 159)
|
(14 926)
|
(15 539)
|
(14 554)
|
(14 071)
|
(14 450)
|
(15 744)
|
(16 327)
|
(16 742)
|
(16 540)
|
(15 030)
|
(14 691)
|
(14 552)
|
(14 777)
|
(16 501)
|
(16 131)
|
(16 812)
|
(16 486)
|
(16 284)
|
|
Selling, General & Administrative |
(6 178)
|
(6 235)
|
(6 440)
|
(6 441)
|
(5 132)
|
(7 545)
|
(7 975)
|
(8 540)
|
(7 180)
|
(10 039)
|
(10 809)
|
(11 433)
|
(9 387)
|
(12 369)
|
(12 597)
|
(13 122)
|
(11 196)
|
(13 925)
|
(14 830)
|
(14 473)
|
(10 145)
|
(11 323)
|
(9 834)
|
(9 324)
|
(9 836)
|
(9 756)
|
(9 370)
|
(9 567)
|
(9 524)
|
(10 614)
|
(10 582)
|
(10 442)
|
(8 365)
|
(8 478)
|
(8 468)
|
(8 095)
|
(8 946)
|
(9 055)
|
(9 487)
|
(9 485)
|
(9 064)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(1 649)
|
0
|
0
|
0
|
(2 177)
|
0
|
0
|
0
|
(2 445)
|
0
|
0
|
0
|
(2 534)
|
0
|
0
|
(1 031)
|
(4 736)
|
(4 364)
|
(5 608)
|
(5 885)
|
(4 854)
|
(5 015)
|
(4 937)
|
(5 027)
|
(5 149)
|
(5 894)
|
(6 313)
|
(6 379)
|
(5 869)
|
(6 560)
|
(6 418)
|
(6 993)
|
(6 620)
|
(7 407)
|
(7 661)
|
(7 268)
|
(6 773)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(471)
|
0
|
0
|
0
|
(453)
|
0
|
0
|
0
|
(462)
|
0
|
0
|
0
|
(527)
|
0
|
0
|
0
|
(1 192)
|
0
|
0
|
0
|
(1 278)
|
0
|
0
|
0
|
(1 447)
|
0
|
0
|
0
|
(1 375)
|
0
|
0
|
0
|
(1 402)
|
0
|
0
|
0
|
(1 149)
|
|
Other Operating Expenses |
(97)
|
(95)
|
(98)
|
(103)
|
(67)
|
(82)
|
(85)
|
(92)
|
(58)
|
(114)
|
(86)
|
(100)
|
(65)
|
(203)
|
(223)
|
(233)
|
317
|
278
|
428
|
526
|
468
|
416
|
283
|
283
|
430
|
215
|
234
|
142
|
376
|
183
|
152
|
280
|
579
|
347
|
333
|
311
|
466
|
332
|
336
|
268
|
701
|
|
Operating Income |
4 422
N/A
|
4 443
+0%
|
4 322
-3%
|
4 534
+5%
|
4 078
-10%
|
4 199
+3%
|
4 423
+5%
|
4 384
-1%
|
4 525
+3%
|
4 836
+7%
|
4 894
+1%
|
5 044
+3%
|
5 844
+16%
|
5 734
-2%
|
5 916
+3%
|
5 901
0%
|
6 360
+8%
|
6 339
0%
|
6 712
+6%
|
6 642
-1%
|
5 943
-11%
|
5 686
-4%
|
5 254
-8%
|
5 158
-2%
|
5 174
+0%
|
3 918
-24%
|
3 082
-21%
|
3 492
+13%
|
4 339
+24%
|
5 526
+27%
|
5 688
+3%
|
5 484
-4%
|
4 905
-11%
|
4 819
-2%
|
4 582
-5%
|
5 185
+13%
|
5 909
+14%
|
5 713
-3%
|
5 875
+3%
|
5 417
-8%
|
5 845
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2 634
|
2 740
|
2 893
|
2 780
|
2 215
|
2 952
|
3 093
|
3 117
|
3 006
|
3 112
|
3 169
|
3 491
|
3 670
|
3 825
|
3 831
|
3 933
|
3 986
|
4 975
|
5 042
|
5 017
|
5 152
|
4 107
|
3 940
|
4 017
|
3 623
|
2 899
|
3 022
|
2 933
|
2 982
|
4 154
|
3 867
|
4 525
|
2 568
|
3 882
|
3 653
|
2 993
|
2 920
|
2 789
|
3 094
|
2 916
|
2 765
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
489
|
0
|
0
|
0
|
177
|
0
|
0
|
0
|
(125)
|
0
|
0
|
0
|
(41)
|
(4)
|
(9)
|
(10)
|
(129)
|
(25)
|
(14)
|
(11)
|
360
|
141
|
140
|
146
|
598
|
6
|
393
|
405
|
1 456
|
527
|
139
|
121
|
279
|
202
|
205
|
207
|
207
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
21
|
28
|
39
|
0
|
18
|
22
|
(8)
|
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
|
|
Total Other Income |
115
|
123
|
127
|
184
|
201
|
199
|
408
|
352
|
630
|
696
|
748
|
845
|
472
|
406
|
287
|
353
|
187
|
598
|
447
|
297
|
556
|
297
|
311
|
322
|
278
|
66
|
44
|
41
|
21
|
26
|
36
|
17
|
35
|
33
|
25
|
50
|
31
|
44
|
196
|
184
|
221
|
|
Pre-Tax Income |
7 170
N/A
|
7 306
+2%
|
7 342
+0%
|
7 498
+2%
|
6 982
-7%
|
7 348
+5%
|
7 922
+8%
|
7 851
-1%
|
8 336
+6%
|
8 665
+4%
|
8 840
+2%
|
9 420
+7%
|
9 861
+5%
|
9 984
+1%
|
10 056
+1%
|
10 178
+1%
|
10 492
+3%
|
11 908
+13%
|
12 192
+2%
|
11 946
-2%
|
11 522
-4%
|
10 064
-13%
|
9 490
-6%
|
9 486
0%
|
9 435
-1%
|
7 024
-26%
|
6 287
-10%
|
6 611
+5%
|
7 940
+20%
|
9 711
+22%
|
9 984
+3%
|
10 430
+4%
|
8 964
-14%
|
9 260
+3%
|
8 398
-9%
|
8 348
-1%
|
9 139
+9%
|
8 748
-4%
|
9 370
+7%
|
8 723
-7%
|
9 039
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(843)
|
(868)
|
(849)
|
(897)
|
(786)
|
(831)
|
(1 004)
|
(998)
|
(950)
|
(1 120)
|
(1 058)
|
(1 172)
|
(1 278)
|
(1 215)
|
(1 230)
|
(1 151)
|
(1 361)
|
(1 355)
|
(1 443)
|
(1 357)
|
(1 077)
|
(967)
|
(869)
|
(944)
|
(919)
|
(714)
|
(497)
|
(469)
|
(962)
|
(1 223)
|
(1 234)
|
(1 473)
|
(972)
|
(988)
|
(977)
|
(910)
|
(1 078)
|
(920)
|
(863)
|
(724)
|
(944)
|
|
Income from Continuing Operations |
6 328
|
6 438
|
6 494
|
6 602
|
6 196
|
6 520
|
6 920
|
6 855
|
7 385
|
7 545
|
7 782
|
8 248
|
8 582
|
8 769
|
8 826
|
9 027
|
9 131
|
10 553
|
10 750
|
10 590
|
10 446
|
9 098
|
8 622
|
8 542
|
8 516
|
6 311
|
5 790
|
6 144
|
6 978
|
8 489
|
8 751
|
8 957
|
7 991
|
8 272
|
7 422
|
7 439
|
8 061
|
7 828
|
8 507
|
7 999
|
8 095
|
|
Income to Minority Interest |
(2 880)
|
(2 720)
|
(2 474)
|
(2 260)
|
(1 740)
|
(1 804)
|
(1 861)
|
(1 878)
|
(2 153)
|
(2 269)
|
(2 374)
|
(2 532)
|
(2 507)
|
(2 592)
|
(2 581)
|
(2 601)
|
(2 577)
|
(2 616)
|
(2 655)
|
(2 489)
|
(2 418)
|
(2 137)
|
(2 005)
|
(1 953)
|
(2 053)
|
(1 559)
|
(1 385)
|
(1 505)
|
(1 575)
|
(1 928)
|
(1 924)
|
(1 954)
|
(1 523)
|
(1 388)
|
(1 165)
|
(794)
|
(858)
|
(898)
|
(980)
|
(933)
|
(881)
|
|
Net Income (Common) |
3 448
N/A
|
3 718
+8%
|
4 020
+8%
|
4 343
+8%
|
4 456
+3%
|
4 716
+6%
|
5 059
+7%
|
4 976
-2%
|
5 233
+5%
|
5 275
+1%
|
5 407
+3%
|
5 715
+6%
|
6 076
+6%
|
6 178
+2%
|
6 245
+1%
|
6 426
+3%
|
6 554
+2%
|
7 937
+21%
|
8 096
+2%
|
8 102
+0%
|
8 027
-1%
|
6 961
-13%
|
6 617
-5%
|
6 590
0%
|
6 463
-2%
|
4 753
-26%
|
4 406
-7%
|
4 639
+5%
|
5 403
+16%
|
6 561
+21%
|
6 827
+4%
|
7 003
+3%
|
6 469
-8%
|
6 884
+6%
|
6 256
-9%
|
6 645
+6%
|
7 203
+8%
|
6 930
-4%
|
7 526
+9%
|
7 066
-6%
|
7 214
+2%
|
|
EPS (Diluted) |
1.33
N/A
|
1.44
+8%
|
1.56
+8%
|
1.69
+8%
|
1.72
+2%
|
1.64
-5%
|
1.77
+8%
|
1.73
-2%
|
1.82
+5%
|
1.67
-8%
|
1.71
+2%
|
1.81
+6%
|
1.93
+7%
|
1.96
+2%
|
1.98
+1%
|
2.03
+3%
|
2.08
+2%
|
2.51
+21%
|
2.56
+2%
|
2.56
N/A
|
2.55
0%
|
2.21
-13%
|
2.1
-5%
|
2.1
N/A
|
2.05
-2%
|
1.51
-26%
|
1.4
-7%
|
1.47
+5%
|
1.71
+16%
|
2.08
+22%
|
2.17
+4%
|
2.22
+2%
|
2.05
-8%
|
2.18
+6%
|
1.98
-9%
|
2.11
+7%
|
2.28
+8%
|
2.2
-4%
|
2.39
+9%
|
2.24
-6%
|
2.29
+2%
|