AECC Aviation Power Co Ltd
SSE:600893
Income Statement
Earnings Waterfall
AECC Aviation Power Co Ltd
Revenue
|
43.7B
CNY
|
Cost of Revenue
|
-39.2B
CNY
|
Gross Profit
|
4.5B
CNY
|
Operating Expenses
|
-2.8B
CNY
|
Operating Income
|
1.7B
CNY
|
Other Expenses
|
-237.9m
CNY
|
Net Income
|
1.4B
CNY
|
Income Statement
AECC Aviation Power 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 |
25 800
N/A
|
28 490
+10%
|
29 643
+4%
|
29 758
+0%
|
26 764
-10%
|
29 213
+9%
|
24 994
-14%
|
24 755
-1%
|
23 480
-5%
|
22 065
-6%
|
21 711
-2%
|
22 176
+2%
|
22 217
+0%
|
22 372
+1%
|
22 537
+1%
|
22 615
+0%
|
22 555
0%
|
22 603
+0%
|
23 012
+2%
|
23 404
+2%
|
23 102
-1%
|
23 666
+2%
|
23 612
0%
|
22 047
-7%
|
25 210
+14%
|
25 322
+0%
|
25 581
+1%
|
27 885
+9%
|
28 633
+3%
|
28 923
+1%
|
29 523
+2%
|
31 508
+7%
|
34 102
+8%
|
35 760
+5%
|
38 824
+9%
|
38 171
-2%
|
37 097
-3%
|
37 848
+2%
|
40 066
+6%
|
40 993
+2%
|
43 734
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(21 953)
|
(24 386)
|
(25 397)
|
(25 359)
|
(22 774)
|
(24 882)
|
(20 845)
|
(20 679)
|
(19 373)
|
(17 961)
|
(17 679)
|
(18 018)
|
(17 908)
|
(18 062)
|
(18 129)
|
(18 289)
|
(18 360)
|
(18 412)
|
(18 904)
|
(19 261)
|
(19 106)
|
(19 600)
|
(19 486)
|
(18 199)
|
(21 119)
|
(21 172)
|
(21 559)
|
(23 689)
|
(24 635)
|
(24 722)
|
(25 086)
|
(27 068)
|
(30 168)
|
(31 576)
|
(34 683)
|
(34 045)
|
(33 387)
|
(33 895)
|
(35 908)
|
(36 663)
|
(39 249)
|
|
Gross Profit |
3 847
N/A
|
4 103
+7%
|
4 245
+3%
|
4 398
+4%
|
3 991
-9%
|
4 332
+9%
|
4 149
-4%
|
4 076
-2%
|
4 107
+1%
|
4 102
0%
|
4 031
-2%
|
4 156
+3%
|
4 309
+4%
|
4 310
+0%
|
4 409
+2%
|
4 328
-2%
|
4 195
-3%
|
4 193
0%
|
4 109
-2%
|
4 144
+1%
|
3 996
-4%
|
4 066
+2%
|
4 126
+1%
|
3 847
-7%
|
4 092
+6%
|
4 149
+1%
|
4 020
-3%
|
4 195
+4%
|
3 997
-5%
|
4 200
+5%
|
4 436
+6%
|
4 440
+0%
|
3 934
-11%
|
4 184
+6%
|
4 141
-1%
|
4 126
0%
|
3 710
-10%
|
3 952
+7%
|
4 158
+5%
|
4 330
+4%
|
4 485
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 202)
|
(2 545)
|
(2 567)
|
(2 675)
|
(2 477)
|
(2 685)
|
(2 409)
|
(2 403)
|
(2 405)
|
(2 501)
|
(2 547)
|
(2 582)
|
(2 596)
|
(2 560)
|
(2 611)
|
(2 551)
|
(2 587)
|
(2 567)
|
(2 437)
|
(2 585)
|
(2 504)
|
(2 527)
|
(2 667)
|
(2 511)
|
(2 549)
|
(2 568)
|
(2 516)
|
(2 561)
|
(2 393)
|
(2 741)
|
(2 876)
|
(2 949)
|
(2 937)
|
(3 204)
|
(3 165)
|
(3 268)
|
(2 593)
|
(2 928)
|
(2 925)
|
(2 835)
|
(2 826)
|
|
Selling, General & Administrative |
(2 104)
|
(2 446)
|
(2 487)
|
(2 603)
|
(1 965)
|
(2 577)
|
(2 303)
|
(2 284)
|
(1 955)
|
(2 383)
|
(2 418)
|
(2 483)
|
(2 106)
|
(2 445)
|
(2 510)
|
(2 415)
|
(2 059)
|
(2 523)
|
(2 395)
|
(2 434)
|
(1 940)
|
(2 030)
|
(2 115)
|
(2 138)
|
(2 035)
|
(2 176)
|
(2 178)
|
(2 118)
|
(1 861)
|
(2 119)
|
(2 084)
|
(2 157)
|
(2 309)
|
(2 542)
|
(2 532)
|
(2 513)
|
(1 834)
|
(2 058)
|
(2 022)
|
(1 990)
|
(2 202)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(238)
|
0
|
0
|
0
|
(268)
|
0
|
0
|
0
|
(283)
|
0
|
0
|
(34)
|
(415)
|
0
|
0
|
(122)
|
(443)
|
(419)
|
(502)
|
(396)
|
(420)
|
(430)
|
(405)
|
(470)
|
(447)
|
(447)
|
(625)
|
(609)
|
(473)
|
(478)
|
(445)
|
(469)
|
(711)
|
(711)
|
(689)
|
(754)
|
(553)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(234)
|
0
|
0
|
0
|
(240)
|
0
|
0
|
0
|
(258)
|
0
|
0
|
0
|
(277)
|
0
|
0
|
0
|
(298)
|
0
|
0
|
0
|
(243)
|
0
|
0
|
0
|
(226)
|
|
Other Operating Expenses |
(98)
|
(99)
|
(79)
|
(71)
|
(110)
|
(106)
|
(104)
|
(117)
|
(28)
|
(118)
|
(129)
|
(99)
|
(13)
|
(115)
|
(101)
|
(103)
|
121
|
(44)
|
(42)
|
(29)
|
119
|
(77)
|
(49)
|
23
|
164
|
38
|
68
|
28
|
192
|
(175)
|
(167)
|
(183)
|
143
|
(183)
|
(187)
|
(286)
|
194
|
(159)
|
(213)
|
(91)
|
155
|
|
Operating Income |
1 645
N/A
|
1 558
-5%
|
1 679
+8%
|
1 724
+3%
|
1 513
-12%
|
1 647
+9%
|
1 741
+6%
|
1 674
-4%
|
1 702
+2%
|
1 602
-6%
|
1 483
-7%
|
1 574
+6%
|
1 713
+9%
|
1 751
+2%
|
1 799
+3%
|
1 777
-1%
|
1 608
-10%
|
1 624
+1%
|
1 671
+3%
|
1 559
-7%
|
1 492
-4%
|
1 540
+3%
|
1 460
-5%
|
1 336
-8%
|
1 543
+15%
|
1 581
+2%
|
1 504
-5%
|
1 634
+9%
|
1 604
-2%
|
1 459
-9%
|
1 561
+7%
|
1 491
-4%
|
998
-33%
|
980
-2%
|
977
0%
|
858
-12%
|
1 117
+30%
|
1 024
-8%
|
1 234
+20%
|
1 495
+21%
|
1 659
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(879)
|
(1 012)
|
(1 006)
|
(952)
|
(843)
|
(857)
|
(552)
|
(598)
|
(642)
|
(609)
|
(731)
|
(702)
|
(744)
|
(755)
|
(701)
|
(715)
|
(676)
|
(304)
|
(229)
|
(33)
|
(354)
|
(266)
|
(253)
|
(309)
|
(193)
|
(108)
|
(51)
|
(46)
|
(159)
|
(159)
|
(141)
|
(25)
|
135
|
353
|
475
|
641
|
373
|
472
|
395
|
123
|
(203)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
291
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(25)
|
(38)
|
(39)
|
244
|
(32)
|
(19)
|
(17)
|
100
|
3
|
3
|
1
|
(2)
|
0
|
(4)
|
(4)
|
(54)
|
23
|
24
|
29
|
174
|
17
|
19
|
16
|
25
|
23
|
25
|
19
|
228
|
|
Gain/Loss on Disposition of Assets |
0
|
(13)
|
(4)
|
(10)
|
(4)
|
(12)
|
(12)
|
(9)
|
13
|
(11)
|
(11)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(24)
|
|
Total Other Income |
310
|
405
|
347
|
328
|
222
|
297
|
195
|
215
|
240
|
274
|
264
|
237
|
200
|
201
|
137
|
156
|
28
|
(35)
|
2
|
(14)
|
86
|
93
|
67
|
62
|
36
|
(27)
|
(3)
|
4
|
30
|
19
|
30
|
51
|
117
|
100
|
120
|
113
|
77
|
52
|
24
|
24
|
48
|
|
Pre-Tax Income |
1 076
N/A
|
938
-13%
|
1 015
+8%
|
1 090
+7%
|
1 180
+8%
|
1 075
-9%
|
1 373
+28%
|
1 282
-7%
|
1 314
+2%
|
1 256
-4%
|
1 005
-20%
|
1 089
+8%
|
1 165
+7%
|
1 172
+1%
|
1 197
+2%
|
1 179
-2%
|
1 204
+2%
|
1 253
+4%
|
1 425
+14%
|
1 495
+5%
|
1 318
-12%
|
1 370
+4%
|
1 277
-7%
|
1 091
-15%
|
1 346
+23%
|
1 447
+8%
|
1 447
N/A
|
1 588
+10%
|
1 410
-11%
|
1 343
-5%
|
1 474
+10%
|
1 547
+5%
|
1 407
-9%
|
1 450
+3%
|
1 591
+10%
|
1 627
+2%
|
1 557
-4%
|
1 571
+1%
|
1 678
+7%
|
1 662
-1%
|
1 709
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(224)
|
(230)
|
(183)
|
(171)
|
(178)
|
(183)
|
(248)
|
(250)
|
(238)
|
(233)
|
(195)
|
(192)
|
(249)
|
(250)
|
(237)
|
(234)
|
(269)
|
(274)
|
(275)
|
(265)
|
(234)
|
(228)
|
(227)
|
(226)
|
(237)
|
(251)
|
(253)
|
(273)
|
(244)
|
(228)
|
(248)
|
(217)
|
(176)
|
(179)
|
(155)
|
(185)
|
(206)
|
(197)
|
(239)
|
(231)
|
(190)
|
|
Income from Continuing Operations |
854
|
709
|
832
|
919
|
1 002
|
891
|
1 123
|
1 030
|
1 076
|
1 022
|
810
|
897
|
916
|
922
|
960
|
944
|
935
|
978
|
1 149
|
1 231
|
1 084
|
1 144
|
1 052
|
866
|
1 109
|
1 196
|
1 194
|
1 315
|
1 166
|
1 116
|
1 227
|
1 331
|
1 231
|
1 270
|
1 437
|
1 442
|
1 351
|
1 375
|
1 438
|
1 431
|
1 519
|
|
Income to Minority Interest |
(37)
|
(43)
|
(52)
|
(49)
|
(65)
|
(60)
|
(47)
|
(44)
|
(43)
|
(49)
|
(67)
|
(80)
|
(25)
|
(20)
|
4
|
11
|
25
|
13
|
10
|
14
|
(20)
|
(19)
|
(25)
|
(39)
|
(31)
|
(35)
|
(30)
|
(17)
|
(20)
|
(21)
|
(27)
|
(35)
|
(44)
|
(51)
|
(59)
|
(69)
|
(84)
|
(85)
|
(97)
|
(100)
|
(98)
|
|
Net Income (Common) |
817
N/A
|
666
-18%
|
780
+17%
|
870
+12%
|
936
+8%
|
832
-11%
|
1 077
+29%
|
987
-8%
|
1 033
+5%
|
973
-6%
|
744
-24%
|
818
+10%
|
891
+9%
|
902
+1%
|
964
+7%
|
956
-1%
|
960
+0%
|
993
+3%
|
1 161
+17%
|
1 246
+7%
|
1 064
-15%
|
1 126
+6%
|
1 027
-9%
|
826
-20%
|
1 077
+30%
|
1 159
+8%
|
1 162
+0%
|
1 297
+12%
|
1 146
-12%
|
1 093
-5%
|
1 198
+10%
|
1 295
+8%
|
1 188
-8%
|
1 219
+3%
|
1 378
+13%
|
1 373
0%
|
1 267
-8%
|
1 289
+2%
|
1 342
+4%
|
1 330
-1%
|
1 421
+7%
|
|
EPS (Diluted) |
0.74
N/A
|
0.38
-49%
|
0.32
-16%
|
0.49
+53%
|
0.48
-2%
|
0.42
-13%
|
0.56
+33%
|
0.5
-11%
|
0.53
+6%
|
0.5
-6%
|
0.39
-22%
|
0.43
+10%
|
0.46
+7%
|
0.46
N/A
|
0.49
+7%
|
0.42
-14%
|
0.47
+12%
|
0.45
-4%
|
0.51
+13%
|
0.55
+8%
|
0.47
-15%
|
0.5
+6%
|
0.45
-10%
|
0.36
-20%
|
0.48
+33%
|
0.52
+8%
|
0.52
N/A
|
0.58
+12%
|
0.49
-16%
|
0.4
-18%
|
0.44
+10%
|
0.49
+11%
|
0.45
-8%
|
0.46
+2%
|
0.52
+13%
|
0.52
N/A
|
0.48
-8%
|
0.48
N/A
|
0.5
+4%
|
0.5
N/A
|
0.53
+6%
|