CECEP Wind-Power Corp
SSE:601016
Income Statement
Earnings Waterfall
CECEP Wind-Power Corp
Revenue
|
5.1B
CNY
|
Cost of Revenue
|
-2.4B
CNY
|
Gross Profit
|
2.7B
CNY
|
Operating Expenses
|
-148.4m
CNY
|
Operating Income
|
2.6B
CNY
|
Other Expenses
|
-1B
CNY
|
Net Income
|
1.5B
CNY
|
Income Statement
CECEP Wind-Power Corp
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 |
1 135
N/A
|
1 156
+2%
|
1 183
+2%
|
1 261
+7%
|
1 343
+7%
|
1 406
+5%
|
1 359
-3%
|
1 386
+2%
|
1 388
+0%
|
1 371
-1%
|
1 415
+3%
|
1 467
+4%
|
1 566
+7%
|
1 700
+9%
|
1 871
+10%
|
2 050
+10%
|
2 155
+5%
|
2 336
+8%
|
2 376
+2%
|
2 317
-2%
|
2 390
+3%
|
2 374
-1%
|
2 487
+5%
|
2 556
+3%
|
2 617
+2%
|
2 702
+3%
|
2 667
-1%
|
2 932
+10%
|
3 233
+10%
|
3 479
+8%
|
4 053
+17%
|
4 250
+5%
|
4 702
+11%
|
4 979
+6%
|
5 240
+5%
|
5 322
+2%
|
5 231
-2%
|
5 210
0%
|
5 116
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(532)
|
(556)
|
(571)
|
(600)
|
(642)
|
(680)
|
(706)
|
(739)
|
(761)
|
(775)
|
(779)
|
(809)
|
(843)
|
(883)
|
(915)
|
(970)
|
(1 020)
|
(1 075)
|
(1 109)
|
(1 157)
|
(1 171)
|
(1 181)
|
(1 184)
|
(1 214)
|
(1 228)
|
(1 246)
|
(1 278)
|
(1 348)
|
(1 424)
|
(1 535)
|
(1 660)
|
(1 793)
|
(1 930)
|
(2 065)
|
(2 201)
|
(2 329)
|
(2 397)
|
(2 416)
|
(2 410)
|
|
Gross Profit |
603
N/A
|
601
0%
|
613
+2%
|
661
+8%
|
701
+6%
|
726
+4%
|
654
-10%
|
647
-1%
|
627
-3%
|
597
-5%
|
637
+7%
|
658
+3%
|
723
+10%
|
817
+13%
|
956
+17%
|
1 081
+13%
|
1 135
+5%
|
1 262
+11%
|
1 267
+0%
|
1 160
-8%
|
1 219
+5%
|
1 193
-2%
|
1 304
+9%
|
1 342
+3%
|
1 389
+3%
|
1 456
+5%
|
1 389
-5%
|
1 584
+14%
|
1 808
+14%
|
1 944
+7%
|
2 393
+23%
|
2 457
+3%
|
2 773
+13%
|
2 914
+5%
|
3 039
+4%
|
2 993
-2%
|
2 834
-5%
|
2 794
-1%
|
2 706
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(58)
|
(64)
|
(65)
|
(61)
|
(72)
|
(78)
|
(87)
|
(84)
|
(90)
|
(89)
|
(103)
|
(79)
|
(51)
|
(46)
|
(80)
|
(52)
|
(70)
|
(71)
|
(79)
|
(116)
|
(117)
|
(106)
|
(93)
|
(79)
|
(68)
|
(79)
|
(100)
|
(84)
|
(124)
|
(124)
|
(156)
|
(340)
|
(310)
|
(309)
|
(170)
|
(139)
|
(156)
|
(162)
|
(148)
|
|
Selling, General & Administrative |
(58)
|
(64)
|
(58)
|
(60)
|
(71)
|
(78)
|
(77)
|
(85)
|
(91)
|
(89)
|
(93)
|
(93)
|
(93)
|
(97)
|
(121)
|
(111)
|
(114)
|
(117)
|
(103)
|
(101)
|
(103)
|
(91)
|
(134)
|
(134)
|
(124)
|
(133)
|
(150)
|
(151)
|
(180)
|
(190)
|
(215)
|
(216)
|
(206)
|
(208)
|
(230)
|
(216)
|
(224)
|
(226)
|
(218)
|
|
Research & Development |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(9)
|
(13)
|
(14)
|
(16)
|
(15)
|
(14)
|
(15)
|
(17)
|
(18)
|
(24)
|
(28)
|
(31)
|
(34)
|
(33)
|
|
Depreciation & Amortization |
0
|
0
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(11)
|
|
Other Operating Expenses |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
13
|
41
|
51
|
53
|
59
|
44
|
46
|
37
|
(13)
|
(11)
|
(12)
|
56
|
60
|
62
|
63
|
71
|
81
|
72
|
81
|
87
|
(109)
|
(87)
|
(82)
|
98
|
105
|
98
|
98
|
114
|
|
Operating Income |
545
N/A
|
536
-2%
|
548
+2%
|
600
+10%
|
629
+5%
|
648
+3%
|
567
-13%
|
563
-1%
|
537
-5%
|
507
-6%
|
534
+5%
|
579
+9%
|
672
+16%
|
770
+15%
|
876
+14%
|
1 029
+17%
|
1 066
+4%
|
1 190
+12%
|
1 188
0%
|
1 044
-12%
|
1 102
+6%
|
1 087
-1%
|
1 211
+11%
|
1 264
+4%
|
1 321
+5%
|
1 377
+4%
|
1 290
-6%
|
1 500
+16%
|
1 684
+12%
|
1 819
+8%
|
2 237
+23%
|
2 117
-5%
|
2 462
+16%
|
2 605
+6%
|
2 869
+10%
|
2 854
-1%
|
2 678
-6%
|
2 632
-2%
|
2 558
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(340)
|
(364)
|
(373)
|
(383)
|
(397)
|
(399)
|
(391)
|
(368)
|
(338)
|
(320)
|
(308)
|
(319)
|
(338)
|
(350)
|
(364)
|
(377)
|
(396)
|
(425)
|
(438)
|
(466)
|
(463)
|
(469)
|
(469)
|
(490)
|
(507)
|
(513)
|
(510)
|
(524)
|
(561)
|
(633)
|
(729)
|
(805)
|
(877)
|
(890)
|
(887)
|
(855)
|
(801)
|
(773)
|
(711)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(189)
|
(0)
|
(0)
|
(0)
|
(11)
|
0
|
0
|
0
|
(30)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
0
|
(3)
|
(2)
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Total Other Income |
58
|
60
|
76
|
80
|
82
|
87
|
123
|
126
|
131
|
130
|
111
|
97
|
67
|
54
|
24
|
4
|
11
|
27
|
25
|
25
|
24
|
11
|
8
|
5
|
(0)
|
(8)
|
(5)
|
(6)
|
2
|
0
|
3
|
13
|
13
|
20
|
1
|
(23)
|
(24)
|
(30)
|
(4)
|
|
Pre-Tax Income |
263
N/A
|
232
-12%
|
251
+8%
|
298
+19%
|
314
+6%
|
335
+7%
|
298
-11%
|
320
+8%
|
327
+2%
|
315
-4%
|
337
+7%
|
357
+6%
|
402
+13%
|
476
+19%
|
534
+12%
|
655
+23%
|
680
+4%
|
792
+16%
|
710
-10%
|
603
-15%
|
663
+10%
|
629
-5%
|
747
+19%
|
779
+4%
|
814
+5%
|
856
+5%
|
772
-10%
|
971
+26%
|
1 125
+16%
|
1 186
+5%
|
1 308
+10%
|
1 324
+1%
|
1 598
+21%
|
1 735
+9%
|
1 974
+14%
|
1 976
+0%
|
1 853
-6%
|
1 828
-1%
|
1 813
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20)
|
(19)
|
(24)
|
(32)
|
(32)
|
(35)
|
(31)
|
(39)
|
(51)
|
(52)
|
(67)
|
(67)
|
(64)
|
(68)
|
(73)
|
(86)
|
(96)
|
(121)
|
(113)
|
(99)
|
(104)
|
(89)
|
(99)
|
(109)
|
(113)
|
(109)
|
(107)
|
(134)
|
(143)
|
(139)
|
(101)
|
(83)
|
(117)
|
(168)
|
(228)
|
(247)
|
(245)
|
(229)
|
(226)
|
|
Income from Continuing Operations |
243
|
214
|
227
|
266
|
282
|
300
|
266
|
281
|
276
|
263
|
269
|
290
|
338
|
408
|
462
|
569
|
584
|
671
|
597
|
504
|
560
|
540
|
648
|
669
|
702
|
747
|
665
|
837
|
982
|
1 048
|
1 207
|
1 241
|
1 481
|
1 567
|
1 745
|
1 729
|
1 609
|
1 600
|
1 587
|
|
Income to Minority Interest |
(49)
|
(46)
|
(45)
|
(51)
|
(56)
|
(64)
|
(63)
|
(71)
|
(71)
|
(71)
|
(81)
|
(72)
|
(69)
|
(70)
|
(63)
|
(73)
|
(77)
|
(93)
|
(82)
|
(72)
|
(73)
|
(64)
|
(64)
|
(62)
|
(56)
|
(52)
|
(47)
|
(57)
|
(60)
|
(59)
|
(36)
|
(30)
|
(61)
|
(77)
|
(115)
|
(119)
|
(97)
|
(84)
|
(75)
|
|
Net Income (Common) |
194
N/A
|
168
-14%
|
182
+8%
|
215
+18%
|
226
+5%
|
236
+5%
|
203
-14%
|
211
+4%
|
205
-3%
|
192
-6%
|
189
-2%
|
217
+15%
|
268
+24%
|
339
+26%
|
399
+18%
|
496
+24%
|
507
+2%
|
579
+14%
|
515
-11%
|
433
-16%
|
487
+13%
|
476
-2%
|
584
+23%
|
607
+4%
|
646
+6%
|
696
+8%
|
618
-11%
|
780
+26%
|
922
+18%
|
988
+7%
|
1 171
+18%
|
1 211
+3%
|
1 420
+17%
|
1 491
+5%
|
1 630
+9%
|
1 610
-1%
|
1 512
-6%
|
1 516
+0%
|
1 511
0%
|
|
EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.07
+17%
|
0.07
N/A
|
0.07
N/A
|
0.06
-14%
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.05
N/A
|
0.06
+20%
|
0.07
+17%
|
0.1
+43%
|
0.12
+20%
|
0.12
N/A
|
0.14
+17%
|
0.12
-14%
|
0.1
-17%
|
0.12
+20%
|
0.12
N/A
|
0.14
+17%
|
0.15
+7%
|
0.16
+7%
|
0.13
-19%
|
0.14
+8%
|
0.15
+7%
|
0.2
+33%
|
0.16
-20%
|
0.23
+44%
|
0.19
-17%
|
0.21
+11%
|
0.26
+24%
|
0.29
+12%
|
0.24
-17%
|
0.2
-17%
|
0.22
+10%
|
0.22
N/A
|