Ningbo Fujia Industrial Co Ltd
SSE:603219
Income Statement
Earnings Waterfall
Ningbo Fujia Industrial Co Ltd
Revenue
|
2.7B
CNY
|
Cost of Revenue
|
-2.2B
CNY
|
Gross Profit
|
543.2m
CNY
|
Operating Expenses
|
-252.5m
CNY
|
Operating Income
|
290.7m
CNY
|
Other Expenses
|
-5.5m
CNY
|
Net Income
|
285.2m
CNY
|
Income Statement
Ningbo Fujia Industrial Co Ltd
Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
2 632
N/A
|
2 643
+0%
|
2 693
+2%
|
2 744
+2%
|
2 613
-5%
|
2 489
-5%
|
2 651
+6%
|
2 693
+2%
|
2 701
+0%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(2 180)
|
(2 170)
|
(2 188)
|
(2 217)
|
(2 113)
|
(2 012)
|
(2 145)
|
(2 158)
|
(2 158)
|
|
Gross Profit |
452
N/A
|
473
+5%
|
505
+7%
|
527
+4%
|
499
-5%
|
478
-4%
|
506
+6%
|
535
+6%
|
543
+2%
|
|
Operating Income | ||||||||||
Operating Expenses |
(199)
|
(200)
|
(201)
|
(191)
|
(196)
|
(192)
|
(225)
|
(254)
|
(253)
|
|
Selling, General & Administrative |
(106)
|
(108)
|
(97)
|
(90)
|
(85)
|
(86)
|
(113)
|
(151)
|
(142)
|
|
Research & Development |
(97)
|
(95)
|
(102)
|
(100)
|
(93)
|
(93)
|
(101)
|
(100)
|
(109)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
|
Other Operating Expenses |
4
|
3
|
(2)
|
8
|
(18)
|
(14)
|
(11)
|
6
|
(2)
|
|
Operating Income |
253
N/A
|
272
+8%
|
305
+12%
|
336
+10%
|
303
-10%
|
286
-6%
|
280
-2%
|
281
+0%
|
291
+4%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
16
|
57
|
54
|
61
|
56
|
57
|
22
|
26
|
42
|
|
Non-Reccuring Items |
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
Total Other Income |
(3)
|
(3)
|
(2)
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
|
Pre-Tax Income |
266
N/A
|
327
+23%
|
357
+9%
|
397
+11%
|
360
-9%
|
343
-5%
|
303
-12%
|
305
+1%
|
331
+9%
|
|
Net Income | ||||||||||
Tax Provision |
(33)
|
(47)
|
(46)
|
(48)
|
(44)
|
(36)
|
(30)
|
(39)
|
(42)
|
|
Income from Continuing Operations |
234
|
280
|
310
|
349
|
316
|
307
|
272
|
266
|
289
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
|
Net Income (Common) |
232
N/A
|
278
+20%
|
308
+11%
|
347
+13%
|
314
-9%
|
305
-3%
|
268
-12%
|
261
-3%
|
285
+9%
|
|
EPS (Diluted) |
0.57
N/A
|
0.69
+21%
|
0.54
-22%
|
0.62
+15%
|
0.55
-11%
|
0.54
-2%
|
0.48
-11%
|
0.47
-2%
|
0.51
+9%
|