China Hainan Rubber Industry Group Co Ltd
SSE:601118
Income Statement
Earnings Waterfall
China Hainan Rubber Industry Group Co Ltd
Revenue
|
40B
CNY
|
Cost of Revenue
|
-39.2B
CNY
|
Gross Profit
|
781.1m
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
-460.3m
CNY
|
Other Expenses
|
650.6m
CNY
|
Net Income
|
190.3m
CNY
|
Income Statement
China Hainan Rubber Industry Group 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 |
11 435
N/A
|
10 981
-4%
|
11 127
+1%
|
11 199
+1%
|
10 877
-3%
|
9 907
-9%
|
9 136
-8%
|
8 400
-8%
|
7 915
-6%
|
8 760
+11%
|
8 672
-1%
|
8 877
+2%
|
9 217
+4%
|
10 594
+15%
|
11 722
+11%
|
10 821
-8%
|
10 409
-4%
|
10 604
+2%
|
11 110
+5%
|
13 195
+19%
|
15 264
+16%
|
15 475
+1%
|
14 744
-5%
|
13 803
-6%
|
15 096
+9%
|
13 757
-9%
|
14 770
+7%
|
15 744
+7%
|
16 053
+2%
|
16 364
+2%
|
16 085
-2%
|
15 333
-5%
|
15 395
+0%
|
15 245
-1%
|
15 443
+1%
|
15 371
0%
|
17 987
+17%
|
23 545
+31%
|
29 763
+26%
|
37 687
+27%
|
39 974
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(10 980)
|
(10 528)
|
(10 487)
|
(10 563)
|
(10 305)
|
(9 417)
|
(8 852)
|
(8 644)
|
(7 875)
|
(8 607)
|
(8 450)
|
(8 354)
|
(8 611)
|
(9 991)
|
(11 130)
|
(10 334)
|
(9 859)
|
(9 997)
|
(10 357)
|
(12 824)
|
(14 643)
|
(14 801)
|
(14 310)
|
(12 931)
|
(14 240)
|
(13 144)
|
(14 044)
|
(14 930)
|
(15 053)
|
(15 197)
|
(14 820)
|
(14 731)
|
(14 873)
|
(14 777)
|
(15 286)
|
(15 144)
|
(17 626)
|
(23 194)
|
(29 210)
|
(36 919)
|
(39 193)
|
|
Gross Profit |
455
N/A
|
453
0%
|
640
+41%
|
636
-1%
|
572
-10%
|
490
-14%
|
284
-42%
|
(244)
N/A
|
40
N/A
|
153
+284%
|
223
+46%
|
523
+135%
|
606
+16%
|
603
-1%
|
592
-2%
|
487
-18%
|
551
+13%
|
607
+10%
|
753
+24%
|
371
-51%
|
622
+68%
|
673
+8%
|
434
-36%
|
872
+101%
|
856
-2%
|
613
-28%
|
727
+19%
|
814
+12%
|
1 001
+23%
|
1 167
+17%
|
1 265
+8%
|
601
-52%
|
522
-13%
|
467
-11%
|
158
-66%
|
227
+44%
|
361
+59%
|
351
-3%
|
553
+58%
|
769
+39%
|
781
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(849)
|
(839)
|
(1 078)
|
(923)
|
(851)
|
(906)
|
(892)
|
(907)
|
(1 165)
|
(1 251)
|
(1 116)
|
(871)
|
(614)
|
(618)
|
(816)
|
(948)
|
(1 267)
|
(1 344)
|
(1 450)
|
(1 049)
|
(915)
|
(688)
|
(628)
|
(734)
|
(1 156)
|
(1 002)
|
(866)
|
(717)
|
(588)
|
(840)
|
(1 054)
|
(651)
|
(624)
|
(527)
|
(353)
|
(519)
|
(681)
|
(775)
|
(940)
|
(1 265)
|
(1 241)
|
|
Selling, General & Administrative |
(799)
|
(851)
|
(879)
|
(873)
|
(870)
|
(889)
|
(866)
|
(851)
|
(877)
|
(826)
|
(798)
|
(825)
|
(831)
|
(866)
|
(855)
|
(1 008)
|
(759)
|
(826)
|
(948)
|
(1 391)
|
(1 279)
|
(1 314)
|
(1 337)
|
(1 194)
|
(1 289)
|
(1 210)
|
(1 202)
|
(1 084)
|
(1 131)
|
(1 193)
|
(1 239)
|
(942)
|
(916)
|
(807)
|
(698)
|
(882)
|
(1 008)
|
(1 191)
|
(1 336)
|
(1 720)
|
(1 838)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(13)
|
(13)
|
(15)
|
(13)
|
(17)
|
(19)
|
(23)
|
(30)
|
(31)
|
(33)
|
(39)
|
(43)
|
(28)
|
(31)
|
(28)
|
(28)
|
(24)
|
(30)
|
(35)
|
(31)
|
(22)
|
(30)
|
(30)
|
(27)
|
(33)
|
(32)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(140)
|
0
|
|
Other Operating Expenses |
(50)
|
12
|
(199)
|
(7)
|
19
|
(17)
|
(26)
|
(13)
|
(288)
|
(425)
|
(318)
|
(5)
|
217
|
248
|
40
|
112
|
(496)
|
(504)
|
(489)
|
407
|
384
|
648
|
740
|
537
|
166
|
247
|
379
|
445
|
575
|
381
|
214
|
379
|
322
|
315
|
376
|
444
|
357
|
446
|
422
|
628
|
629
|
|
Operating Income |
(394)
N/A
|
(386)
+2%
|
(438)
-13%
|
(287)
+34%
|
(279)
+3%
|
(417)
-49%
|
(608)
-46%
|
(1 151)
-89%
|
(1 125)
+2%
|
(1 098)
+2%
|
(893)
+19%
|
(349)
+61%
|
(8)
+98%
|
(16)
-94%
|
(225)
-1 331%
|
(460)
-105%
|
(717)
-56%
|
(737)
-3%
|
(697)
+5%
|
(678)
+3%
|
(293)
+57%
|
(15)
+95%
|
(194)
-1 195%
|
138
N/A
|
(300)
N/A
|
(389)
-30%
|
(139)
+64%
|
97
N/A
|
413
+326%
|
326
-21%
|
211
-35%
|
(49)
N/A
|
(102)
-105%
|
(59)
+42%
|
(195)
-229%
|
(292)
-50%
|
(320)
-10%
|
(424)
-32%
|
(387)
+9%
|
(496)
-28%
|
(460)
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
420
|
312
|
319
|
197
|
81
|
47
|
52
|
61
|
(19)
|
(32)
|
(126)
|
(187)
|
(102)
|
(81)
|
(81)
|
(9)
|
20
|
45
|
(7)
|
71
|
(17)
|
(73)
|
18
|
(123)
|
44
|
48
|
(140)
|
(382)
|
(557)
|
(508)
|
(398)
|
(43)
|
(33)
|
(70)
|
(32)
|
(110)
|
(59)
|
(187)
|
(460)
|
(814)
|
(814)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
369
|
0
|
0
|
370
|
(13)
|
(2)
|
(1)
|
1
|
611
|
624
|
624
|
620
|
(34)
|
0
|
1
|
4
|
(22)
|
3
|
2
|
(0)
|
(35)
|
0
|
0
|
0
|
142
|
36
|
112
|
111
|
233
|
135
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
22
|
3
|
0
|
0
|
(4)
|
0
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
|
Total Other Income |
115
|
144
|
138
|
123
|
142
|
128
|
128
|
133
|
148
|
204
|
215
|
255
|
291
|
253
|
294
|
224
|
142
|
148
|
836
|
172
|
181
|
146
|
(563)
|
177
|
177
|
166
|
204
|
403
|
394
|
394
|
331
|
259
|
266
|
304
|
297
|
341
|
380
|
349
|
353
|
1 394
|
1 331
|
|
Pre-Tax Income |
141
N/A
|
70
-50%
|
19
-73%
|
50
+160%
|
(52)
N/A
|
(242)
-363%
|
(427)
-77%
|
(1 026)
-141%
|
(996)
+3%
|
(932)
+6%
|
(807)
+13%
|
88
N/A
|
182
+106%
|
156
-14%
|
359
+130%
|
(259)
N/A
|
(558)
-115%
|
(547)
+2%
|
132
N/A
|
174
+32%
|
494
+184%
|
683
+38%
|
(121)
N/A
|
154
N/A
|
(78)
N/A
|
(174)
-123%
|
(70)
+60%
|
94
N/A
|
253
+169%
|
215
-15%
|
144
-33%
|
132
-8%
|
132
0%
|
175
+33%
|
70
-60%
|
82
+16%
|
37
-55%
|
(150)
N/A
|
(384)
-155%
|
321
N/A
|
191
-40%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(26)
|
(44)
|
(11)
|
(21)
|
(36)
|
(45)
|
(35)
|
43
|
35
|
42
|
29
|
(24)
|
(16)
|
(10)
|
(14)
|
(17)
|
17
|
23
|
42
|
58
|
4
|
6
|
(21)
|
(38)
|
20
|
10
|
11
|
(28)
|
(61)
|
(62)
|
(58)
|
2
|
4
|
(1)
|
(4)
|
(35)
|
(37)
|
(69)
|
(62)
|
(209)
|
(237)
|
|
Income from Continuing Operations |
115
|
26
|
9
|
29
|
(88)
|
(287)
|
(462)
|
(983)
|
(961)
|
(890)
|
(778)
|
64
|
165
|
146
|
345
|
(277)
|
(541)
|
(524)
|
174
|
232
|
497
|
688
|
(142)
|
116
|
(58)
|
(164)
|
(59)
|
66
|
192
|
153
|
86
|
134
|
136
|
175
|
66
|
46
|
0
|
(220)
|
(445)
|
111
|
(45)
|
|
Income to Minority Interest |
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(4)
|
(6)
|
(3)
|
(3)
|
8
|
8
|
13
|
10
|
(4)
|
2
|
3
|
6
|
13
|
13
|
19
|
21
|
15
|
12
|
5
|
(0)
|
6
|
11
|
17
|
21
|
21
|
16
|
30
|
42
|
89
|
111
|
186
|
236
|
|
Net Income (Common) |
109
N/A
|
20
-82%
|
3
-86%
|
22
+686%
|
(95)
N/A
|
(294)
-209%
|
(469)
-60%
|
(990)
-111%
|
(967)
+2%
|
(894)
+8%
|
(783)
+12%
|
61
N/A
|
162
+166%
|
154
-5%
|
352
+129%
|
(264)
N/A
|
(531)
-101%
|
(527)
+1%
|
176
N/A
|
235
+33%
|
486
+107%
|
685
+41%
|
(146)
N/A
|
135
N/A
|
(38)
N/A
|
(149)
-297%
|
(46)
+69%
|
71
N/A
|
192
+170%
|
159
-17%
|
97
-39%
|
151
+56%
|
158
+5%
|
195
+24%
|
82
-58%
|
76
-7%
|
42
-45%
|
(130)
N/A
|
(335)
-157%
|
297
N/A
|
190
-36%
|
|
EPS (Diluted) |
0.03
N/A
|
0.01
-67%
|
0
N/A
|
0.01
N/A
|
-0.03
N/A
|
-0.08
-167%
|
-0.12
-50%
|
-0.25
-108%
|
-0.24
+4%
|
-0.22
+8%
|
-0.2
+9%
|
0.02
N/A
|
0.04
+100%
|
0.03
-25%
|
0.09
+200%
|
-0.07
N/A
|
-0.13
-86%
|
-0.12
+8%
|
0.04
N/A
|
0.06
+50%
|
0.12
+100%
|
0.17
+42%
|
-0.03
N/A
|
0.03
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.01
+75%
|
0.02
N/A
|
0.05
+150%
|
0.04
-20%
|
0.02
-50%
|
0.04
+100%
|
0.04
N/A
|
0.05
+25%
|
0.02
-60%
|
0.02
N/A
|
0.01
-50%
|
-0.03
N/A
|
-0.08
-167%
|
0.07
N/A
|
0.04
-43%
|