First Tractor Co Ltd
SSE:601038
Income Statement
Earnings Waterfall
First Tractor Co Ltd
Revenue
|
12B
CNY
|
Cost of Revenue
|
-10.1B
CNY
|
Gross Profit
|
1.9B
CNY
|
Operating Expenses
|
-956m
CNY
|
Operating Income
|
973.9m
CNY
|
Other Expenses
|
136.8m
CNY
|
Net Income
|
1.1B
CNY
|
Income Statement
First Tractor Co Ltd
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
11 053
N/A
|
9 897
-10%
|
9 687
-2%
|
9 027
-7%
|
8 990
0%
|
9 262
+3%
|
9 505
+3%
|
9 655
+2%
|
9 664
+0%
|
9 106
-6%
|
8 774
-4%
|
8 871
+1%
|
8 486
-4%
|
7 977
-6%
|
7 522
-6%
|
7 358
-2%
|
7 027
-4%
|
6 675
-5%
|
6 171
-8%
|
5 682
-8%
|
5 464
-4%
|
5 526
+1%
|
5 932
+7%
|
5 830
-2%
|
5 786
-1%
|
6 521
+13%
|
7 097
+9%
|
7 582
+7%
|
8 734
+15%
|
9 098
+4%
|
9 350
+3%
|
9 334
0%
|
10 334
+11%
|
10 332
0%
|
11 424
+11%
|
12 564
+10%
|
12 510
0%
|
13 182
+5%
|
12 495
-5%
|
11 534
-8%
|
11 995
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 189)
|
(8 164)
|
(8 012)
|
(7 510)
|
(7 512)
|
(7 634)
|
(7 782)
|
(7 882)
|
(7 875)
|
(7 399)
|
(7 149)
|
(7 138)
|
(6 900)
|
(6 624)
|
(6 304)
|
(6 051)
|
(5 861)
|
(5 658)
|
(5 376)
|
(5 235)
|
(5 015)
|
(4 938)
|
(5 124)
|
(4 897)
|
(4 734)
|
(5 232)
|
(5 617)
|
(6 096)
|
(7 019)
|
(7 426)
|
(7 758)
|
(7 762)
|
(8 679)
|
(8 670)
|
(9 526)
|
(10 521)
|
(10 563)
|
(11 161)
|
(10 571)
|
(9 706)
|
(10 065)
|
|
Gross Profit |
1 865
N/A
|
1 733
-7%
|
1 675
-3%
|
1 517
-9%
|
1 478
-3%
|
1 628
+10%
|
1 722
+6%
|
1 773
+3%
|
1 789
+1%
|
1 707
-5%
|
1 625
-5%
|
1 733
+7%
|
1 586
-8%
|
1 353
-15%
|
1 219
-10%
|
1 307
+7%
|
1 166
-11%
|
1 017
-13%
|
795
-22%
|
447
-44%
|
449
+0%
|
588
+31%
|
808
+37%
|
933
+15%
|
1 053
+13%
|
1 290
+23%
|
1 481
+15%
|
1 487
+0%
|
1 715
+15%
|
1 671
-3%
|
1 592
-5%
|
1 572
-1%
|
1 654
+5%
|
1 662
+0%
|
1 898
+14%
|
2 043
+8%
|
1 946
-5%
|
2 021
+4%
|
1 924
-5%
|
1 827
-5%
|
1 930
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 552)
|
(1 538)
|
(1 537)
|
(1 540)
|
(1 510)
|
(1 598)
|
(1 571)
|
(1 536)
|
(1 550)
|
(1 443)
|
(1 444)
|
(1 419)
|
(1 384)
|
(1 307)
|
(1 301)
|
(1 316)
|
(1 234)
|
(1 243)
|
(1 228)
|
(1 611)
|
(1 735)
|
(1 718)
|
(1 635)
|
(978)
|
(1 372)
|
(1 410)
|
(1 488)
|
(1 217)
|
(1 213)
|
(1 724)
|
(1 635)
|
(1 210)
|
(1 775)
|
(1 195)
|
(1 314)
|
(1 250)
|
(1 190)
|
(1 196)
|
(1 104)
|
(1 045)
|
(956)
|
|
Selling, General & Administrative |
(1 387)
|
(1 361)
|
(1 383)
|
(1 054)
|
(1 336)
|
(1 358)
|
(1 367)
|
(1 080)
|
(1 380)
|
(1 353)
|
(1 342)
|
(945)
|
(1 327)
|
(1 293)
|
(1 197)
|
(925)
|
(1 209)
|
(1 174)
|
(1 132)
|
(1 205)
|
(1 306)
|
(1 190)
|
(1 148)
|
(650)
|
(968)
|
(1 024)
|
(1 082)
|
(911)
|
(874)
|
(820)
|
(737)
|
(754)
|
(806)
|
(801)
|
(852)
|
(670)
|
(664)
|
(668)
|
(635)
|
(575)
|
(616)
|
|
Research & Development |
0
|
0
|
0
|
(406)
|
0
|
0
|
0
|
(389)
|
0
|
0
|
0
|
(405)
|
0
|
0
|
(92)
|
(386)
|
0
|
0
|
(89)
|
(333)
|
(289)
|
(373)
|
(371)
|
(312)
|
(353)
|
(355)
|
(363)
|
(297)
|
(355)
|
(372)
|
(371)
|
(375)
|
(419)
|
(414)
|
(474)
|
(485)
|
(524)
|
(523)
|
(478)
|
(423)
|
(474)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(132)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(117)
|
0
|
|
Other Operating Expenses |
(165)
|
(178)
|
(153)
|
(10)
|
(175)
|
(241)
|
(203)
|
8
|
(170)
|
(90)
|
(102)
|
11
|
(57)
|
(14)
|
(12)
|
71
|
(25)
|
(68)
|
(7)
|
58
|
(140)
|
(154)
|
(116)
|
116
|
(52)
|
(31)
|
(43)
|
120
|
16
|
(532)
|
(527)
|
43
|
(549)
|
19
|
13
|
33
|
(2)
|
(5)
|
10
|
69
|
134
|
|
Operating Income |
312
N/A
|
194
-38%
|
139
-29%
|
(23)
N/A
|
(32)
-40%
|
30
N/A
|
152
+407%
|
237
+56%
|
239
+1%
|
265
+11%
|
181
-32%
|
314
+74%
|
202
-36%
|
47
-77%
|
(82)
N/A
|
(9)
+89%
|
(67)
-649%
|
(226)
-235%
|
(433)
-92%
|
(1 164)
-169%
|
(1 286)
-10%
|
(1 129)
+12%
|
(827)
+27%
|
(45)
+95%
|
(320)
-611%
|
(121)
+62%
|
(7)
+94%
|
270
N/A
|
502
+86%
|
(52)
N/A
|
(43)
+18%
|
362
N/A
|
(120)
N/A
|
467
N/A
|
585
+25%
|
793
+36%
|
756
-5%
|
824
+9%
|
820
0%
|
783
-5%
|
974
+24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(93)
|
(91)
|
(69)
|
(21)
|
36
|
50
|
(11)
|
(57)
|
(55)
|
(76)
|
16
|
(8)
|
11
|
23
|
94
|
(62)
|
46
|
97
|
10
|
(110)
|
(63)
|
(79)
|
(68)
|
33
|
594
|
575
|
557
|
(21)
|
1
|
526
|
531
|
5
|
653
|
24
|
64
|
(209)
|
(166)
|
(7)
|
7
|
226
|
228
|
|
Non-Reccuring Items |
0
|
0
|
0
|
51
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(72)
|
(10)
|
(10)
|
(10)
|
78
|
3
|
3
|
3
|
(71)
|
(1)
|
(0)
|
(0)
|
156
|
1
|
2
|
6
|
44
|
11
|
11
|
8
|
59
|
(3)
|
(3)
|
(3)
|
5
|
2
|
2
|
1
|
(12)
|
1
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(5)
|
5
|
(1)
|
(2)
|
0
|
(4)
|
(1)
|
(0)
|
(9)
|
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 |
111
|
115
|
117
|
200
|
208
|
203
|
203
|
57
|
48
|
53
|
61
|
46
|
49
|
61
|
62
|
49
|
22
|
2
|
(3)
|
30
|
43
|
45
|
53
|
39
|
28
|
25
|
14
|
15
|
14
|
20
|
33
|
34
|
35
|
29
|
18
|
24
|
24
|
25
|
24
|
7
|
8
|
|
Pre-Tax Income |
330
N/A
|
218
-34%
|
181
-17%
|
212
+17%
|
212
0%
|
282
+33%
|
344
+22%
|
222
-35%
|
232
+4%
|
241
+4%
|
248
+3%
|
280
+13%
|
253
-10%
|
121
-52%
|
65
-46%
|
56
-13%
|
3
-94%
|
(124)
N/A
|
(422)
-241%
|
(1 315)
-212%
|
(1 308)
+1%
|
(1 164)
+11%
|
(842)
+28%
|
183
N/A
|
303
+65%
|
481
+59%
|
570
+18%
|
307
-46%
|
529
+72%
|
504
-5%
|
529
+5%
|
460
-13%
|
564
+23%
|
518
-8%
|
663
+28%
|
612
-8%
|
616
+1%
|
844
+37%
|
853
+1%
|
1 003
+18%
|
1 211
+21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(77)
|
(44)
|
(45)
|
(48)
|
(51)
|
(74)
|
(88)
|
(83)
|
(91)
|
(91)
|
(71)
|
(54)
|
(53)
|
(26)
|
(30)
|
(18)
|
(3)
|
(26)
|
(26)
|
(50)
|
(47)
|
(38)
|
(34)
|
(56)
|
(32)
|
(43)
|
(38)
|
(26)
|
(43)
|
(31)
|
(57)
|
(27)
|
(33)
|
(17)
|
8
|
30
|
34
|
(19)
|
(28)
|
(14)
|
(111)
|
|
Income from Continuing Operations |
253
|
175
|
137
|
164
|
161
|
208
|
256
|
139
|
140
|
150
|
177
|
226
|
200
|
95
|
35
|
38
|
1
|
(150)
|
(448)
|
(1 365)
|
(1 355)
|
(1 202)
|
(876)
|
127
|
270
|
438
|
532
|
281
|
487
|
473
|
472
|
433
|
531
|
501
|
671
|
642
|
651
|
825
|
825
|
989
|
1 100
|
|
Income to Minority Interest |
(35)
|
(21)
|
(31)
|
3
|
(2)
|
(4)
|
(7)
|
(4)
|
(3)
|
(5)
|
(4)
|
(3)
|
(6)
|
2
|
10
|
19
|
40
|
29
|
34
|
65
|
52
|
67
|
43
|
(65)
|
(55)
|
(73)
|
(63)
|
(1)
|
(17)
|
(5)
|
(0)
|
5
|
(0)
|
7
|
5
|
39
|
36
|
29
|
34
|
8
|
11
|
|
Net Income (Common) |
218
N/A
|
153
-30%
|
106
-31%
|
168
+59%
|
159
-5%
|
204
+28%
|
249
+22%
|
135
-46%
|
137
+2%
|
145
+6%
|
174
+20%
|
223
+28%
|
195
-13%
|
97
-50%
|
45
-54%
|
57
+27%
|
40
-29%
|
(121)
N/A
|
(414)
-243%
|
(1 300)
-214%
|
(1 303)
0%
|
(1 135)
+13%
|
(833)
+27%
|
61
N/A
|
215
+253%
|
365
+70%
|
469
+28%
|
280
-40%
|
470
+68%
|
468
0%
|
472
+1%
|
438
-7%
|
531
+21%
|
508
-4%
|
677
+33%
|
681
+1%
|
686
+1%
|
854
+24%
|
859
+1%
|
997
+16%
|
1 111
+11%
|
|
EPS (Diluted) |
0.22
N/A
|
0.15
-32%
|
0.1
-33%
|
0.17
+70%
|
0.16
-6%
|
0.21
+31%
|
0.26
+24%
|
0.14
-46%
|
0.14
N/A
|
0.15
+7%
|
0.17
+13%
|
0.23
+35%
|
0.19
-17%
|
0.09
-53%
|
0.04
-56%
|
0.06
+50%
|
0.04
-33%
|
-0.13
N/A
|
-0.43
-231%
|
-1.32
-207%
|
-1.33
-1%
|
-1.16
+13%
|
-0.85
+27%
|
0.06
N/A
|
0.21
+250%
|
0.37
+76%
|
0.48
+30%
|
0.28
-42%
|
0.45
+61%
|
0.43
-4%
|
0.41
-5%
|
0.39
-5%
|
0.47
+21%
|
0.45
-4%
|
0.6
+33%
|
0.61
+2%
|
0.61
N/A
|
0.76
+25%
|
0.76
N/A
|
0.89
+17%
|
0.99
+11%
|