Zhejiang Oceanking Development Co Ltd
SSE:603213
Income Statement
Earnings Waterfall
Zhejiang Oceanking Development Co Ltd
Revenue
|
2B
CNY
|
Cost of Revenue
|
-1.6B
CNY
|
Gross Profit
|
370.6m
CNY
|
Operating Expenses
|
-80.3m
CNY
|
Operating Income
|
290.3m
CNY
|
Other Expenses
|
-54.9m
CNY
|
Net Income
|
235.4m
CNY
|
Income Statement
Zhejiang Oceanking Development Co Ltd
Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
2 322
N/A
|
2 608
+12%
|
2 736
+5%
|
2 563
-6%
|
2 438
-5%
|
2 192
-10%
|
2 112
-4%
|
2 115
+0%
|
2 014
-5%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(1 585)
|
(1 791)
|
(1 951)
|
(1 972)
|
(1 913)
|
(1 830)
|
(1 768)
|
(1 727)
|
(1 643)
|
|
Gross Profit |
737
N/A
|
817
+11%
|
785
-4%
|
591
-25%
|
525
-11%
|
361
-31%
|
344
-5%
|
387
+12%
|
371
-4%
|
|
Operating Income | ||||||||||
Operating Expenses |
(69)
|
(90)
|
(89)
|
(100)
|
(97)
|
(90)
|
(80)
|
(89)
|
(80)
|
|
Selling, General & Administrative |
(46)
|
(49)
|
(46)
|
(57)
|
(45)
|
(49)
|
(52)
|
(47)
|
(51)
|
|
Research & Development |
(34)
|
(31)
|
(32)
|
(35)
|
(33)
|
(40)
|
(40)
|
(37)
|
(41)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
|
Other Operating Expenses |
11
|
(11)
|
(12)
|
(1)
|
(19)
|
(2)
|
12
|
5
|
11
|
|
Operating Income |
668
N/A
|
727
+9%
|
696
-4%
|
491
-29%
|
429
-13%
|
271
-37%
|
264
-3%
|
299
+13%
|
290
-3%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(1)
|
(4)
|
(4)
|
5
|
2
|
4
|
5
|
4
|
(1)
|
|
Non-Reccuring Items |
15
|
5
|
5
|
5
|
6
|
6
|
6
|
13
|
9
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
|
Total Other Income |
(17)
|
(21)
|
(19)
|
1
|
(4)
|
0
|
0
|
5
|
4
|
|
Pre-Tax Income |
664
N/A
|
708
+7%
|
679
-4%
|
497
-27%
|
433
-13%
|
282
-35%
|
276
-2%
|
321
+16%
|
302
-6%
|
|
Net Income | ||||||||||
Tax Provision |
(119)
|
(130)
|
(120)
|
(117)
|
(98)
|
(61)
|
(58)
|
(71)
|
(67)
|
|
Income from Continuing Operations |
545
|
578
|
559
|
380
|
335
|
221
|
217
|
250
|
236
|
|
Income to Minority Interest |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
Net Income (Common) |
544
N/A
|
578
+6%
|
558
-3%
|
379
-32%
|
334
-12%
|
221
-34%
|
217
-2%
|
249
+15%
|
235
-5%
|
|
EPS (Diluted) |
1.25
N/A
|
1.33
+6%
|
1.28
-4%
|
0.87
-32%
|
0.74
-15%
|
0.52
-30%
|
0.5
-4%
|
0.57
+14%
|
0.54
-5%
|