Shanghai Industrial Development Co Ltd
SSE:600748
Income Statement
Earnings Waterfall
Shanghai Industrial Development Co Ltd
Revenue
|
9.9B
CNY
|
Cost of Revenue
|
-7.9B
CNY
|
Gross Profit
|
2B
CNY
|
Operating Expenses
|
-538.7m
CNY
|
Operating Income
|
1.4B
CNY
|
Other Expenses
|
-1.3B
CNY
|
Net Income
|
129m
CNY
|
Income Statement
Shanghai Industrial Development 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 |
3 905
N/A
|
3 211
-18%
|
2 300
-28%
|
1 881
-18%
|
6 057
+222%
|
6 274
+4%
|
6 381
+2%
|
6 497
+2%
|
6 619
+2%
|
7 174
+8%
|
8 074
+13%
|
9 163
+13%
|
6 490
-29%
|
6 647
+2%
|
6 669
+0%
|
6 604
-1%
|
7 341
+11%
|
7 606
+4%
|
8 706
+14%
|
8 234
-5%
|
8 664
+5%
|
9 084
+5%
|
9 245
+2%
|
9 384
+2%
|
8 866
-6%
|
8 718
-2%
|
9 009
+3%
|
8 711
-3%
|
8 049
-8%
|
8 049
0%
|
7 393
-8%
|
7 336
-1%
|
10 063
+37%
|
9 137
-9%
|
7 288
-20%
|
7 184
-1%
|
5 248
-27%
|
7 050
+34%
|
7 315
+4%
|
8 306
+14%
|
9 855
+19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 791)
|
(2 073)
|
(1 476)
|
(1 222)
|
(4 931)
|
(5 254)
|
(5 345)
|
(5 379)
|
(5 027)
|
(5 487)
|
(6 200)
|
(7 119)
|
(4 945)
|
(5 100)
|
(5 167)
|
(5 141)
|
(5 649)
|
(5 929)
|
(6 712)
|
(6 394)
|
(6 581)
|
(7 009)
|
(7 190)
|
(7 133)
|
(6 616)
|
(6 349)
|
(6 660)
|
(6 543)
|
(5 875)
|
(6 003)
|
(5 170)
|
(5 086)
|
(7 821)
|
(6 202)
|
(5 029)
|
(5 004)
|
(4 436)
|
(5 968)
|
(6 060)
|
(6 713)
|
(7 898)
|
|
Gross Profit |
1 113
N/A
|
1 138
+2%
|
823
-28%
|
659
-20%
|
1 126
+71%
|
1 020
-9%
|
1 037
+2%
|
1 118
+8%
|
1 592
+42%
|
1 687
+6%
|
1 874
+11%
|
2 044
+9%
|
1 546
-24%
|
1 547
+0%
|
1 502
-3%
|
1 463
-3%
|
1 693
+16%
|
1 677
-1%
|
1 994
+19%
|
1 840
-8%
|
2 083
+13%
|
2 075
0%
|
2 055
-1%
|
2 251
+10%
|
2 249
0%
|
2 369
+5%
|
2 349
-1%
|
2 169
-8%
|
2 174
+0%
|
2 046
-6%
|
2 223
+9%
|
2 250
+1%
|
2 242
0%
|
2 935
+31%
|
2 259
-23%
|
2 180
-4%
|
812
-63%
|
1 083
+33%
|
1 255
+16%
|
1 593
+27%
|
1 957
+23%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(275)
|
(285)
|
(282)
|
(276)
|
(397)
|
(422)
|
(442)
|
(401)
|
(523)
|
(424)
|
(458)
|
(529)
|
(553)
|
(482)
|
(471)
|
(488)
|
(481)
|
(672)
|
(664)
|
(636)
|
(623)
|
(504)
|
(555)
|
(597)
|
(682)
|
(833)
|
(796)
|
(799)
|
(779)
|
(707)
|
(868)
|
(879)
|
(2 471)
|
(2 908)
|
(2 740)
|
(2 683)
|
(405)
|
(397)
|
(393)
|
(430)
|
(539)
|
|
Selling, General & Administrative |
(250)
|
(252)
|
(252)
|
(247)
|
(361)
|
(360)
|
(385)
|
(376)
|
(482)
|
(478)
|
(499)
|
(560)
|
(486)
|
(500)
|
(516)
|
(514)
|
(571)
|
(478)
|
(445)
|
(434)
|
(549)
|
(443)
|
(507)
|
(546)
|
(623)
|
(574)
|
(543)
|
(531)
|
(722)
|
(604)
|
(757)
|
(766)
|
(2 475)
|
(1 778)
|
(1 597)
|
(1 555)
|
(437)
|
(400)
|
(421)
|
(450)
|
(565)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(60)
|
0
|
(78)
|
(82)
|
(74)
|
(81)
|
(76)
|
(81)
|
(50)
|
(54)
|
(51)
|
(53)
|
(65)
|
(76)
|
(79)
|
(78)
|
(20)
|
(29)
|
(22)
|
(21)
|
(27)
|
(25)
|
(22)
|
(16)
|
(8)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(20)
|
|
Other Operating Expenses |
(24)
|
(33)
|
(30)
|
(30)
|
(23)
|
(62)
|
(57)
|
(25)
|
(25)
|
54
|
41
|
31
|
(14)
|
18
|
45
|
26
|
173
|
(194)
|
(140)
|
(121)
|
26
|
21
|
28
|
30
|
42
|
(205)
|
(202)
|
(215)
|
42
|
(27)
|
(32)
|
(35)
|
52
|
(1 101)
|
(1 121)
|
(1 107)
|
85
|
29
|
50
|
35
|
55
|
|
Operating Income |
839
N/A
|
854
+2%
|
541
-37%
|
383
-29%
|
730
+91%
|
597
-18%
|
594
-1%
|
717
+21%
|
1 069
+49%
|
1 263
+18%
|
1 416
+12%
|
1 515
+7%
|
993
-34%
|
1 065
+7%
|
1 032
-3%
|
975
-5%
|
1 212
+24%
|
1 005
-17%
|
1 330
+32%
|
1 204
-9%
|
1 460
+21%
|
1 571
+8%
|
1 500
-5%
|
1 654
+10%
|
1 568
-5%
|
1 536
-2%
|
1 554
+1%
|
1 370
-12%
|
1 395
+2%
|
1 339
-4%
|
1 355
+1%
|
1 370
+1%
|
(229)
N/A
|
27
N/A
|
(481)
N/A
|
(503)
-5%
|
406
N/A
|
686
+69%
|
862
+26%
|
1 163
+35%
|
1 419
+22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(120)
|
558
|
597
|
619
|
(126)
|
(9)
|
(38)
|
(101)
|
(118)
|
(318)
|
(301)
|
(267)
|
(206)
|
(213)
|
(247)
|
(272)
|
(34)
|
156
|
158
|
159
|
(251)
|
(276)
|
(263)
|
(239)
|
(232)
|
(208)
|
(188)
|
(163)
|
(92)
|
(70)
|
(5)
|
15
|
186
|
350
|
291
|
248
|
(133)
|
23
|
1
|
(49)
|
(348)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
699
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
1
|
1
|
1
|
0
|
(0)
|
4
|
4
|
15
|
4
|
1
|
0
|
1 091
|
901
|
900
|
901
|
0
|
0
|
0
|
0
|
72
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
45
|
45
|
26
|
17
|
38
|
11
|
12
|
(1)
|
7
|
40
|
38
|
46
|
113
|
106
|
116
|
102
|
30
|
31
|
17
|
13
|
66
|
64
|
67
|
64
|
9
|
9
|
2
|
5
|
5
|
5
|
10
|
9
|
(1)
|
(12)
|
(6)
|
(5)
|
2
|
2
|
64
|
65
|
63
|
|
Pre-Tax Income |
763
N/A
|
1 457
+91%
|
1 164
-20%
|
1 018
-13%
|
1 341
+32%
|
600
-55%
|
568
-5%
|
616
+8%
|
979
+59%
|
985
+1%
|
1 153
+17%
|
1 294
+12%
|
901
-30%
|
959
+6%
|
901
-6%
|
805
-11%
|
1 208
+50%
|
1 192
-1%
|
1 505
+26%
|
1 377
-9%
|
1 273
-8%
|
1 361
+7%
|
1 305
-4%
|
1 479
+13%
|
1 344
-9%
|
1 336
-1%
|
1 371
+3%
|
1 216
-11%
|
1 322
+9%
|
1 278
-3%
|
1 360
+6%
|
1 395
+3%
|
1 046
-25%
|
1 267
+21%
|
704
-44%
|
641
-9%
|
276
-57%
|
712
+158%
|
928
+30%
|
1 179
+27%
|
1 206
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(244)
|
(367)
|
(255)
|
(217)
|
(370)
|
(219)
|
(222)
|
(280)
|
(375)
|
(417)
|
(497)
|
(513)
|
(155)
|
(215)
|
(151)
|
(98)
|
(288)
|
(209)
|
(333)
|
(318)
|
(349)
|
(387)
|
(322)
|
(474)
|
(430)
|
(436)
|
(528)
|
(387)
|
(472)
|
(460)
|
(467)
|
(482)
|
(968)
|
(935)
|
(803)
|
(810)
|
(213)
|
(335)
|
(339)
|
(415)
|
(702)
|
|
Income from Continuing Operations |
519
|
1 090
|
909
|
801
|
971
|
381
|
346
|
336
|
605
|
568
|
656
|
782
|
746
|
743
|
750
|
707
|
920
|
983
|
1 172
|
1 059
|
925
|
974
|
983
|
1 005
|
915
|
901
|
844
|
829
|
850
|
819
|
894
|
912
|
78
|
333
|
(99)
|
(169)
|
62
|
377
|
588
|
764
|
504
|
|
Income to Minority Interest |
(84)
|
(93)
|
(82)
|
(35)
|
(51)
|
(35)
|
(26)
|
(25)
|
(85)
|
(91)
|
(98)
|
(154)
|
(153)
|
(135)
|
(132)
|
(73)
|
(44)
|
(93)
|
(246)
|
(248)
|
(267)
|
(288)
|
(190)
|
(200)
|
(132)
|
(111)
|
(45)
|
(33)
|
(32)
|
7
|
(175)
|
(172)
|
105
|
(23)
|
170
|
180
|
60
|
41
|
24
|
(119)
|
(375)
|
|
Net Income (Common) |
435
N/A
|
997
+129%
|
828
-17%
|
766
-7%
|
919
+20%
|
346
-62%
|
320
-8%
|
311
-3%
|
520
+67%
|
476
-8%
|
558
+17%
|
628
+12%
|
593
-6%
|
608
+3%
|
618
+2%
|
635
+3%
|
877
+38%
|
890
+2%
|
926
+4%
|
811
-12%
|
658
-19%
|
686
+4%
|
793
+16%
|
804
+1%
|
782
-3%
|
790
+1%
|
799
+1%
|
796
0%
|
756
-5%
|
764
+1%
|
649
-15%
|
695
+7%
|
184
-74%
|
291
+59%
|
61
-79%
|
(22)
N/A
|
123
N/A
|
418
+241%
|
612
+46%
|
645
+5%
|
129
-80%
|
|
EPS (Diluted) |
0.31
N/A
|
0.7
+126%
|
0.58
-17%
|
0.53
-9%
|
0.65
+23%
|
0.24
-63%
|
0.22
-8%
|
0.22
N/A
|
0.37
+68%
|
0.25
-32%
|
0.3
+20%
|
0.34
+13%
|
0.32
-6%
|
0.32
N/A
|
0.33
+3%
|
0.34
+3%
|
0.48
+41%
|
0.48
N/A
|
0.5
+4%
|
0.88
+76%
|
0.36
-59%
|
0.36
N/A
|
0.42
+17%
|
0.42
N/A
|
0.42
N/A
|
0.43
+2%
|
0.43
N/A
|
0.43
N/A
|
0.41
-5%
|
0.41
N/A
|
0.35
-15%
|
0.37
+6%
|
0.1
-73%
|
0.16
+60%
|
0.03
-81%
|
-0.01
N/A
|
0.07
N/A
|
0.23
+229%
|
0.33
+43%
|
0.35
+6%
|
0.07
-80%
|