Hunan Aihua Group Co Ltd
SSE:603989
Income Statement
Earnings Waterfall
Hunan Aihua Group Co Ltd
Revenue
|
3.4B
CNY
|
Cost of Revenue
|
-2.5B
CNY
|
Gross Profit
|
883.7m
CNY
|
Operating Expenses
|
-435.6m
CNY
|
Operating Income
|
448.1m
CNY
|
Other Expenses
|
-19.1m
CNY
|
Net Income
|
429m
CNY
|
Income Statement
Hunan Aihua Group Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||
Revenue |
1 199
N/A
|
1 259
+5%
|
1 309
+4%
|
1 340
+2%
|
1 407
+5%
|
1 449
+3%
|
1 554
+7%
|
1 621
+4%
|
1 673
+3%
|
1 733
+4%
|
1 793
+3%
|
1 843
+3%
|
1 982
+8%
|
2 136
+8%
|
2 166
+1%
|
2 263
+4%
|
2 217
-2%
|
2 182
-2%
|
2 254
+3%
|
2 157
-4%
|
2 276
+6%
|
2 382
+5%
|
2 517
+6%
|
2 764
+10%
|
2 953
+7%
|
3 149
+7%
|
3 234
+3%
|
3 429
+6%
|
3 500
+2%
|
3 468
-1%
|
3 445
-1%
|
3 281
-5%
|
3 226
-2%
|
3 405
+6%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(807)
|
(828)
|
(858)
|
(884)
|
(928)
|
(966)
|
(1 016)
|
(1 076)
|
(1 096)
|
(1 140)
|
(1 190)
|
(1 258)
|
(1 378)
|
(1 489)
|
(1 511)
|
(1 607)
|
(1 574)
|
(1 544)
|
(1 510)
|
(1 419)
|
(1 466)
|
(1 519)
|
(1 708)
|
(1 898)
|
(2 069)
|
(2 257)
|
(2 285)
|
(2 492)
|
(2 576)
|
(2 585)
|
(2 538)
|
(2 414)
|
(2 375)
|
(2 522)
|
|
Gross Profit |
391
N/A
|
431
+10%
|
450
+4%
|
456
+1%
|
478
+5%
|
483
+1%
|
538
+11%
|
544
+1%
|
578
+6%
|
594
+3%
|
603
+1%
|
585
-3%
|
604
+3%
|
647
+7%
|
655
+1%
|
656
+0%
|
643
-2%
|
638
-1%
|
744
+17%
|
738
-1%
|
810
+10%
|
863
+7%
|
809
-6%
|
866
+7%
|
884
+2%
|
892
+1%
|
949
+6%
|
937
-1%
|
924
-1%
|
883
-4%
|
907
+3%
|
867
-4%
|
850
-2%
|
884
+4%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(165)
|
(181)
|
(198)
|
(219)
|
(217)
|
(224)
|
(263)
|
(248)
|
(268)
|
(274)
|
(281)
|
(282)
|
(292)
|
(307)
|
(326)
|
(317)
|
(321)
|
(327)
|
(371)
|
(362)
|
(389)
|
(425)
|
(376)
|
(387)
|
(392)
|
(382)
|
(480)
|
(449)
|
(434)
|
(424)
|
(431)
|
(407)
|
(429)
|
(436)
|
|
Selling, General & Administrative |
(150)
|
(165)
|
(150)
|
(207)
|
(207)
|
(214)
|
(186)
|
(239)
|
(227)
|
(220)
|
(202)
|
(204)
|
(243)
|
(250)
|
(233)
|
(245)
|
(230)
|
(238)
|
(248)
|
(240)
|
(255)
|
(267)
|
(228)
|
(241)
|
(232)
|
(227)
|
(296)
|
(281)
|
(277)
|
(269)
|
(233)
|
(232)
|
(244)
|
(252)
|
|
Research & Development |
0
|
0
|
(39)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
(14)
|
(71)
|
0
|
0
|
(48)
|
(79)
|
(66)
|
(90)
|
(92)
|
(117)
|
(133)
|
(141)
|
(171)
|
(136)
|
(151)
|
(170)
|
(160)
|
(168)
|
(176)
|
(166)
|
(165)
|
(184)
|
(190)
|
(196)
|
(194)
|
|
Depreciation & Amortization |
0
|
0
|
(9)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(15)
|
(15)
|
(1)
|
(12)
|
(9)
|
(10)
|
(1)
|
(9)
|
(41)
|
(40)
|
4
|
(78)
|
(49)
|
(8)
|
4
|
(6)
|
(1)
|
2
|
12
|
10
|
7
|
14
|
10
|
6
|
11
|
5
|
9
|
8
|
9
|
10
|
14
|
15
|
12
|
10
|
|
Operating Income |
227
N/A
|
251
+10%
|
253
+1%
|
237
-6%
|
262
+11%
|
259
-1%
|
275
+6%
|
297
+8%
|
310
+4%
|
319
+3%
|
322
+1%
|
303
-6%
|
312
+3%
|
340
+9%
|
329
-3%
|
338
+3%
|
322
-5%
|
310
-4%
|
373
+20%
|
376
+1%
|
421
+12%
|
439
+4%
|
433
-1%
|
480
+11%
|
492
+3%
|
509
+3%
|
470
-8%
|
488
+4%
|
490
+0%
|
459
-6%
|
476
+4%
|
460
-3%
|
422
-8%
|
448
+6%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
3
|
10
|
19
|
28
|
29
|
33
|
30
|
27
|
23
|
16
|
3
|
2
|
2
|
10
|
12
|
19
|
19
|
14
|
20
|
17
|
12
|
11
|
11
|
9
|
25
|
82
|
80
|
86
|
87
|
35
|
24
|
29
|
33
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
17
|
17
|
17
|
17
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(14)
|
0
|
0
|
0
|
(8)
|
0
|
(8)
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
4
|
9
|
15
|
20
|
22
|
20
|
12
|
0
|
(2)
|
13
|
6
|
13
|
4
|
15
|
8
|
13
|
16
|
9
|
4
|
(0)
|
(2)
|
4
|
(2)
|
(2)
|
(1)
|
2
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
Pre-Tax Income |
223
N/A
|
257
+16%
|
269
+4%
|
269
N/A
|
307
+14%
|
306
0%
|
312
+2%
|
338
+8%
|
335
-1%
|
338
+1%
|
342
+1%
|
313
-9%
|
319
+2%
|
347
+9%
|
351
+1%
|
359
+2%
|
354
-1%
|
344
-3%
|
394
+14%
|
400
+1%
|
437
+9%
|
449
+3%
|
446
-1%
|
505
+13%
|
516
+2%
|
550
+7%
|
569
+4%
|
568
0%
|
576
+1%
|
545
-5%
|
507
-7%
|
482
-5%
|
449
-7%
|
480
+7%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(54)
|
(60)
|
(41)
|
(35)
|
(36)
|
(28)
|
(49)
|
(52)
|
(49)
|
(50)
|
(50)
|
(45)
|
(50)
|
(53)
|
(52)
|
(53)
|
(53)
|
(54)
|
(57)
|
(59)
|
(58)
|
(60)
|
(62)
|
(71)
|
(75)
|
(76)
|
(79)
|
(75)
|
(79)
|
(72)
|
(57)
|
(59)
|
(47)
|
(55)
|
|
Income from Continuing Operations |
169
|
198
|
228
|
233
|
270
|
278
|
264
|
286
|
287
|
289
|
293
|
268
|
269
|
293
|
299
|
306
|
300
|
290
|
337
|
340
|
380
|
389
|
383
|
435
|
441
|
474
|
490
|
493
|
497
|
473
|
449
|
423
|
402
|
426
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
1
|
(1)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
1
|
3
|
|
Net Income (Common) |
167
N/A
|
195
+17%
|
226
+16%
|
233
+3%
|
270
+16%
|
278
+3%
|
264
-5%
|
286
+8%
|
286
0%
|
288
+1%
|
292
+1%
|
267
-9%
|
268
+1%
|
293
+9%
|
299
+2%
|
306
+3%
|
302
-2%
|
291
-4%
|
338
+16%
|
340
+1%
|
380
+12%
|
388
+2%
|
381
-2%
|
432
+14%
|
436
+1%
|
470
+8%
|
487
+4%
|
489
+0%
|
493
+1%
|
471
-5%
|
446
-5%
|
421
-5%
|
403
-4%
|
429
+6%
|
|
EPS (Diluted) |
0.42
N/A
|
0.5
+19%
|
0.67
+34%
|
0.6
-10%
|
0.69
+15%
|
0.71
+3%
|
0.68
-4%
|
0.73
+7%
|
0.73
N/A
|
0.74
+1%
|
0.75
+1%
|
0.68
-9%
|
0.68
N/A
|
0.74
+9%
|
0.77
+4%
|
0.78
+1%
|
0.77
-1%
|
0.74
-4%
|
0.87
+18%
|
0.87
N/A
|
0.97
+11%
|
0.93
-4%
|
0.97
+4%
|
1.09
+12%
|
1.1
+1%
|
1.16
+5%
|
1.21
+4%
|
1.21
N/A
|
1.22
+1%
|
1.16
-5%
|
1.11
-4%
|
1.05
-5%
|
1
-5%
|
1.07
+7%
|