Xiamen XGMA Machinery Co Ltd
SSE:600815
Income Statement
Earnings Waterfall
Xiamen XGMA Machinery Co Ltd
Revenue
|
855.5m
CNY
|
Cost of Revenue
|
-777.1m
CNY
|
Gross Profit
|
78.3m
CNY
|
Operating Expenses
|
-247.4m
CNY
|
Operating Income
|
-169m
CNY
|
Other Expenses
|
448.1m
CNY
|
Net Income
|
279m
CNY
|
Income Statement
Xiamen XGMA Machinery 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 |
7 297
N/A
|
6 497
-11%
|
5 671
-13%
|
5 175
-9%
|
4 595
-11%
|
4 560
-1%
|
4 130
-9%
|
3 658
-11%
|
3 371
-8%
|
3 068
-9%
|
3 663
+19%
|
3 455
-6%
|
3 182
-8%
|
3 241
+2%
|
2 959
-9%
|
3 526
+19%
|
4 114
+17%
|
4 449
+8%
|
4 402
-1%
|
3 931
-11%
|
3 385
-14%
|
2 838
-16%
|
2 539
-11%
|
2 165
-15%
|
2 067
-5%
|
1 872
-9%
|
1 461
-22%
|
1 713
+17%
|
1 686
-2%
|
1 920
+14%
|
2 145
+12%
|
1 930
-10%
|
1 787
-7%
|
1 551
-13%
|
1 382
-11%
|
1 209
-12%
|
1 161
-4%
|
1 007
-13%
|
886
-12%
|
811
-8%
|
855
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 672)
|
(5 879)
|
(5 141)
|
(4 701)
|
(4 168)
|
(4 104)
|
(3 734)
|
(3 351)
|
(3 095)
|
(2 838)
|
(3 403)
|
(3 209)
|
(2 983)
|
(3 195)
|
(2 767)
|
(3 289)
|
(3 780)
|
(3 971)
|
(3 900)
|
(3 453)
|
(2 969)
|
(2 526)
|
(2 278)
|
(1 951)
|
(1 862)
|
(1 788)
|
(1 355)
|
(1 572)
|
(1 550)
|
(1 776)
|
(1 984)
|
(1 814)
|
(1 690)
|
(1 474)
|
(1 294)
|
(1 108)
|
(1 052)
|
(974)
|
(821)
|
(754)
|
(777)
|
|
Gross Profit |
626
N/A
|
619
-1%
|
530
-14%
|
474
-11%
|
428
-10%
|
456
+7%
|
396
-13%
|
308
-22%
|
277
-10%
|
229
-17%
|
259
+13%
|
247
-5%
|
199
-19%
|
46
-77%
|
193
+318%
|
237
+23%
|
334
+41%
|
477
+43%
|
502
+5%
|
478
-5%
|
416
-13%
|
312
-25%
|
261
-16%
|
214
-18%
|
205
-4%
|
84
-59%
|
106
+26%
|
140
+32%
|
136
-3%
|
144
+6%
|
161
+12%
|
116
-28%
|
97
-17%
|
77
-20%
|
88
+14%
|
101
+16%
|
108
+7%
|
33
-70%
|
64
+96%
|
57
-11%
|
78
+38%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(880)
|
(838)
|
(1 065)
|
(988)
|
(956)
|
(766)
|
(750)
|
(743)
|
(705)
|
(1 235)
|
(1 239)
|
(1 313)
|
(1 499)
|
(2 511)
|
(2 768)
|
(2 579)
|
(2 339)
|
(273)
|
(225)
|
(323)
|
(309)
|
(386)
|
(362)
|
(542)
|
(767)
|
(689)
|
(787)
|
(529)
|
(266)
|
(125)
|
(137)
|
(147)
|
(155)
|
(192)
|
(226)
|
(247)
|
(268)
|
(245)
|
(276)
|
(254)
|
(247)
|
|
Selling, General & Administrative |
(752)
|
(466)
|
(709)
|
(647)
|
(614)
|
(478)
|
(506)
|
(501)
|
(482)
|
(589)
|
(633)
|
(624)
|
(662)
|
(2 470)
|
(711)
|
(677)
|
(611)
|
(288)
|
(325)
|
(304)
|
(282)
|
(359)
|
(235)
|
(394)
|
(582)
|
(657)
|
(620)
|
(432)
|
(230)
|
(148)
|
(144)
|
(152)
|
(140)
|
(188)
|
(178)
|
(173)
|
(196)
|
(197)
|
(205)
|
(197)
|
(190)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(13)
|
(44)
|
(37)
|
(46)
|
(41)
|
(40)
|
(43)
|
(40)
|
(39)
|
(23)
|
(29)
|
(30)
|
(28)
|
(23)
|
(30)
|
(31)
|
(31)
|
(29)
|
(29)
|
(27)
|
(26)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(129)
|
(372)
|
(357)
|
(341)
|
(342)
|
(250)
|
(245)
|
(242)
|
(223)
|
(606)
|
(606)
|
(690)
|
(837)
|
(3)
|
(2 057)
|
(1 902)
|
(1 715)
|
48
|
100
|
(19)
|
(14)
|
41
|
(90)
|
(102)
|
(144)
|
34
|
(124)
|
(57)
|
3
|
60
|
36
|
35
|
13
|
31
|
(18)
|
(43)
|
(41)
|
16
|
(42)
|
(30)
|
(31)
|
|
Operating Income |
(255)
N/A
|
(220)
+14%
|
(535)
-143%
|
(514)
+4%
|
(528)
-3%
|
(310)
+41%
|
(354)
-14%
|
(435)
-23%
|
(428)
+2%
|
(1 005)
-135%
|
(980)
+3%
|
(1 067)
-9%
|
(1 300)
-22%
|
(2 465)
-90%
|
(2 575)
-4%
|
(2 342)
+9%
|
(2 005)
+14%
|
205
N/A
|
277
+35%
|
155
-44%
|
106
-31%
|
(74)
N/A
|
(101)
-36%
|
(329)
-226%
|
(562)
-71%
|
(605)
-8%
|
(681)
-13%
|
(388)
+43%
|
(130)
+66%
|
19
N/A
|
24
+24%
|
(31)
N/A
|
(58)
-90%
|
(115)
-97%
|
(138)
-20%
|
(146)
-6%
|
(160)
-9%
|
(212)
-33%
|
(212)
+0%
|
(197)
+7%
|
(169)
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(234)
|
(248)
|
(244)
|
(230)
|
(237)
|
(198)
|
(206)
|
(209)
|
(203)
|
(182)
|
(182)
|
(171)
|
(170)
|
(206)
|
(155)
|
(113)
|
(108)
|
(83)
|
(55)
|
(80)
|
(70)
|
(131)
|
(121)
|
(118)
|
(97)
|
(427)
|
(444)
|
(420)
|
(418)
|
(14)
|
7
|
7
|
17
|
23
|
23
|
30
|
33
|
30
|
13
|
18
|
10
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(232)
|
0
|
93
|
98
|
204
|
214
|
118
|
114
|
0
|
1
|
5
|
2
|
(69)
|
19
|
17
|
20
|
51
|
27
|
30
|
29
|
1
|
4
|
1
|
1
|
463
|
466
|
466
|
465
|
|
Gain/Loss on Disposition of Assets |
0
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
66
|
66
|
119
|
115
|
112
|
533
|
444
|
444
|
446
|
37
|
33
|
30
|
27
|
41
|
3
|
(16)
|
(24)
|
(7)
|
(105)
|
(90)
|
(89)
|
21
|
5
|
4
|
8
|
11
|
6
|
4
|
4
|
11
|
12
|
25
|
22
|
16
|
15
|
(1)
|
(1)
|
(4)
|
(5)
|
(4)
|
(4)
|
|
Pre-Tax Income |
(422)
N/A
|
(409)
+3%
|
(660)
-61%
|
(628)
+5%
|
(654)
-4%
|
22
N/A
|
(116)
N/A
|
(200)
-72%
|
(185)
+8%
|
(1 154)
-524%
|
(1 129)
+2%
|
(1 208)
-7%
|
(1 442)
-19%
|
(2 861)
-98%
|
(2 728)
+5%
|
(2 378)
+13%
|
(2 039)
+14%
|
320
N/A
|
331
+3%
|
104
-69%
|
62
-41%
|
(184)
N/A
|
(215)
-17%
|
(438)
-104%
|
(649)
-48%
|
(1 094)
-69%
|
(1 100)
-1%
|
(787)
+28%
|
(525)
+33%
|
67
N/A
|
69
+3%
|
31
-55%
|
10
-68%
|
(76)
N/A
|
(96)
-27%
|
(117)
-22%
|
(126)
-8%
|
276
N/A
|
262
-5%
|
282
+8%
|
303
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
63
|
101
|
95
|
85
|
91
|
(5)
|
17
|
31
|
27
|
175
|
172
|
181
|
221
|
190
|
166
|
114
|
55
|
(100)
|
(103)
|
(77)
|
(74)
|
(498)
|
(494)
|
(484)
|
(484)
|
(28)
|
(28)
|
(39)
|
(38)
|
(14)
|
(10)
|
(7)
|
(6)
|
(22)
|
(22)
|
(22)
|
(23)
|
(9)
|
(8)
|
(11)
|
(15)
|
|
Income from Continuing Operations |
(359)
|
(308)
|
(565)
|
(543)
|
(563)
|
17
|
(99)
|
(169)
|
(158)
|
(980)
|
(957)
|
(1 027)
|
(1 221)
|
(2 671)
|
(2 561)
|
(2 263)
|
(1 983)
|
220
|
228
|
27
|
(12)
|
(682)
|
(709)
|
(922)
|
(1 133)
|
(1 122)
|
(1 128)
|
(827)
|
(562)
|
53
|
60
|
25
|
4
|
(98)
|
(117)
|
(138)
|
(149)
|
267
|
255
|
271
|
288
|
|
Income to Minority Interest |
11
|
6
|
4
|
(3)
|
(5)
|
(7)
|
(6)
|
(4)
|
(17)
|
(20)
|
(25)
|
(27)
|
(14)
|
(19)
|
(35)
|
(51)
|
(73)
|
(95)
|
(108)
|
(153)
|
(136)
|
(49)
|
(98)
|
(33)
|
(36)
|
(31)
|
(8)
|
(19)
|
(15)
|
(15)
|
(23)
|
(11)
|
(10)
|
(17)
|
(13)
|
(17)
|
(20)
|
(9)
|
(4)
|
(2)
|
(9)
|
|
Net Income (Common) |
(348)
N/A
|
(302)
+13%
|
(561)
-86%
|
(545)
+3%
|
(568)
-4%
|
10
N/A
|
(105)
N/A
|
(173)
-64%
|
(175)
-1%
|
(1 000)
-472%
|
(982)
+2%
|
(1 054)
-7%
|
(1 235)
-17%
|
(2 690)
-118%
|
(2 596)
+3%
|
(2 315)
+11%
|
(2 056)
+11%
|
125
N/A
|
120
-4%
|
(126)
N/A
|
(148)
-17%
|
(731)
-395%
|
(807)
-10%
|
(955)
-18%
|
(1 168)
-22%
|
(1 153)
+1%
|
(1 136)
+2%
|
(846)
+26%
|
(577)
+32%
|
38
N/A
|
37
-3%
|
14
-63%
|
(6)
N/A
|
(114)
-1 767%
|
(131)
-14%
|
(155)
-19%
|
(169)
-9%
|
258
N/A
|
251
-3%
|
269
+7%
|
279
+4%
|
|
EPS (Diluted) |
-0.35
N/A
|
-0.3
+14%
|
-0.57
-90%
|
-0.55
+4%
|
-0.58
-5%
|
0.01
N/A
|
-0.1
N/A
|
-0.17
-70%
|
-0.17
N/A
|
-1.01
-494%
|
-0.99
+2%
|
-1.06
-7%
|
-1.24
-17%
|
-2.71
-119%
|
-2.61
+4%
|
-2.33
+11%
|
-2.07
+11%
|
0.13
N/A
|
0.13
N/A
|
-0.12
N/A
|
-0.14
-17%
|
-0.74
-429%
|
-0.81
-9%
|
-0.96
-19%
|
-1.18
-23%
|
-0.65
+45%
|
-0.64
+2%
|
-0.47
+27%
|
-0.32
+32%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
-0.06
N/A
|
-0.07
-17%
|
-0.09
-29%
|
-0.1
-11%
|
0.15
N/A
|
0.14
-7%
|
0.15
+7%
|
0.16
+7%
|