Shaanxi Huaqin Technology Industry Co Ltd
SSE:688281
Income Statement
Earnings Waterfall
Shaanxi Huaqin Technology Industry Co Ltd
Revenue
|
783.9m
CNY
|
Cost of Revenue
|
-318.7m
CNY
|
Gross Profit
|
465.2m
CNY
|
Operating Expenses
|
-119.4m
CNY
|
Operating Income
|
345.8m
CNY
|
Other Expenses
|
47.2m
CNY
|
Net Income
|
393m
CNY
|
Income Statement
Shaanxi Huaqin Technology Industry Co Ltd
Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
492
N/A
|
512
+4%
|
607
+19%
|
585
-4%
|
632
+8%
|
672
+6%
|
717
+7%
|
784
+9%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(197)
|
(211)
|
(254)
|
(242)
|
(262)
|
(262)
|
(287)
|
(319)
|
|
Gross Profit |
296
N/A
|
301
+2%
|
353
+17%
|
343
-3%
|
370
+8%
|
410
+11%
|
430
+5%
|
465
+8%
|
|
Operating Income | |||||||||
Operating Expenses |
(56)
|
(32)
|
(53)
|
(57)
|
(71)
|
(102)
|
(106)
|
(119)
|
|
Selling, General & Administrative |
(36)
|
(38)
|
(52)
|
(52)
|
(57)
|
(58)
|
(54)
|
(60)
|
|
Research & Development |
(41)
|
(52)
|
(49)
|
(54)
|
(62)
|
(62)
|
(61)
|
(65)
|
|
Depreciation & Amortization |
(2)
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
|
Other Operating Expenses |
23
|
61
|
48
|
49
|
49
|
22
|
9
|
5
|
|
Operating Income |
239
N/A
|
269
+12%
|
300
+11%
|
286
-5%
|
299
+5%
|
308
+3%
|
324
+5%
|
346
+7%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(1)
|
(2)
|
2
|
23
|
44
|
66
|
82
|
87
|
|
Non-Reccuring Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Total Other Income |
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
4
|
5
|
11
|
|
Pre-Tax Income |
236
N/A
|
266
+13%
|
300
+13%
|
307
+2%
|
341
+11%
|
378
+11%
|
411
+9%
|
443
+8%
|
|
Net Income | |||||||||
Tax Provision |
(30)
|
(33)
|
(38)
|
(39)
|
(43)
|
(45)
|
(50)
|
(53)
|
|
Income from Continuing Operations |
206
|
233
|
262
|
268
|
298
|
333
|
362
|
390
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
|
Net Income (Common) |
206
N/A
|
233
+13%
|
262
+12%
|
268
+3%
|
298
+11%
|
333
+12%
|
363
+9%
|
393
+8%
|
|
EPS (Diluted) |
2.2
N/A
|
1.68
-24%
|
2.8
+67%
|
2.88
+3%
|
2.14
-26%
|
2.4
+12%
|
2.6
+8%
|
2.83
+9%
|