Zhejiang Xinhua Chemical Co Ltd
SSE:603867
Income Statement
Earnings Waterfall
Zhejiang Xinhua Chemical Co Ltd
Revenue
|
2.7B
CNY
|
Cost of Revenue
|
-2.1B
CNY
|
Gross Profit
|
591.6m
CNY
|
Operating Expenses
|
-245.3m
CNY
|
Operating Income
|
346.4m
CNY
|
Other Expenses
|
-96m
CNY
|
Net Income
|
250.4m
CNY
|
Income Statement
Zhejiang Xinhua Chemical Co Ltd
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 |
2 043
N/A
|
1 895
-7%
|
1 718
-9%
|
1 527
-11%
|
1 842
+21%
|
2 080
+13%
|
2 321
+12%
|
2 642
+14%
|
2 580
-2%
|
2 514
-3%
|
2 555
+2%
|
2 595
+2%
|
2 622
+1%
|
2 696
+3%
|
2 683
0%
|
2 632
-2%
|
2 545
-3%
|
2 567
+1%
|
2 597
+1%
|
2 678
+3%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(1 594)
|
(1 486)
|
(1 314)
|
(1 192)
|
(1 422)
|
(1 642)
|
(1 830)
|
(2 101)
|
(2 112)
|
(2 078)
|
(2 086)
|
(2 078)
|
(2 046)
|
(2 060)
|
(2 055)
|
(2 032)
|
(1 973)
|
(1 962)
|
(1 993)
|
(2 087)
|
|
Gross Profit |
449
N/A
|
409
-9%
|
404
-1%
|
336
-17%
|
420
+25%
|
438
+4%
|
491
+12%
|
541
+10%
|
468
-13%
|
436
-7%
|
469
+7%
|
517
+10%
|
576
+11%
|
637
+10%
|
629
-1%
|
599
-5%
|
571
-5%
|
606
+6%
|
603
0%
|
592
-2%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(215)
|
(211)
|
(255)
|
(232)
|
(242)
|
(233)
|
(240)
|
(237)
|
(238)
|
(233)
|
(225)
|
(216)
|
(224)
|
(233)
|
(234)
|
(225)
|
(227)
|
(237)
|
(254)
|
(245)
|
|
Selling, General & Administrative |
(164)
|
(168)
|
(186)
|
(192)
|
(194)
|
(178)
|
(143)
|
(153)
|
(151)
|
(147)
|
(142)
|
(145)
|
(149)
|
(158)
|
(144)
|
(151)
|
(155)
|
(163)
|
(161)
|
(168)
|
|
Research & Development |
(60)
|
(56)
|
(53)
|
(54)
|
(61)
|
(65)
|
(79)
|
(96)
|
(99)
|
(98)
|
(74)
|
(81)
|
(88)
|
(88)
|
(81)
|
(83)
|
(78)
|
(82)
|
(86)
|
(100)
|
|
Depreciation & Amortization |
0
|
0
|
(28)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(22)
|
0
|
|
Other Operating Expenses |
9
|
13
|
11
|
13
|
13
|
10
|
15
|
13
|
12
|
11
|
11
|
9
|
12
|
13
|
13
|
8
|
6
|
9
|
14
|
23
|
|
Operating Income |
234
N/A
|
198
-15%
|
149
-25%
|
103
-31%
|
178
+72%
|
205
+15%
|
251
+23%
|
305
+21%
|
230
-25%
|
203
-12%
|
244
+20%
|
300
+23%
|
352
+17%
|
403
+14%
|
394
-2%
|
374
-5%
|
345
-8%
|
369
+7%
|
349
-5%
|
346
-1%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(12)
|
(8)
|
(6)
|
5
|
7
|
3
|
3
|
0
|
(1)
|
2
|
1
|
(4)
|
7
|
19
|
19
|
13
|
9
|
(4)
|
(8)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
|
Total Other Income |
(1)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
3
|
2
|
7
|
3
|
(7)
|
(4)
|
(1)
|
(3)
|
|
Pre-Tax Income |
221
N/A
|
190
-14%
|
142
-25%
|
107
-25%
|
183
+71%
|
207
+13%
|
252
+22%
|
303
+20%
|
227
-25%
|
201
-11%
|
242
+20%
|
294
+21%
|
366
+25%
|
427
+17%
|
417
-2%
|
391
-6%
|
347
-11%
|
361
+4%
|
338
-6%
|
341
+1%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(30)
|
(23)
|
(16)
|
(9)
|
(20)
|
(26)
|
(29)
|
(39)
|
(28)
|
(24)
|
(32)
|
(38)
|
(49)
|
(59)
|
(47)
|
(44)
|
(35)
|
(39)
|
(49)
|
(48)
|
|
Income from Continuing Operations |
191
|
167
|
126
|
98
|
163
|
181
|
223
|
264
|
199
|
177
|
210
|
256
|
317
|
369
|
370
|
347
|
312
|
321
|
289
|
292
|
|
Income to Minority Interest |
(23)
|
(12)
|
(3)
|
5
|
1
|
(9)
|
(17)
|
(23)
|
(20)
|
(18)
|
(13)
|
(16)
|
(25)
|
(34)
|
(40)
|
(40)
|
(37)
|
(36)
|
(36)
|
(42)
|
|
Net Income (Common) |
168
N/A
|
155
-8%
|
124
-20%
|
103
-16%
|
164
+59%
|
172
+5%
|
206
+19%
|
242
+18%
|
179
-26%
|
159
-11%
|
197
+24%
|
241
+22%
|
292
+21%
|
335
+15%
|
329
-2%
|
307
-7%
|
275
-10%
|
285
+4%
|
253
-11%
|
250
-1%
|
|
EPS (Diluted) |
1.6
N/A
|
1.32
-18%
|
1.01
-23%
|
0.73
-28%
|
1.17
+60%
|
1.25
+7%
|
1.47
+18%
|
1.73
+18%
|
0.98
-43%
|
0.87
-11%
|
1.08
+24%
|
1.31
+21%
|
1.59
+21%
|
1.82
+14%
|
1.78
-2%
|
1.67
-6%
|
1.52
-9%
|
1.51
-1%
|
1.36
-10%
|
1.35
-1%
|