Yuneng Technology Co Ltd
SSE:688348
Income Statement
Earnings Waterfall
Yuneng Technology Co Ltd
Revenue
|
1.4B
CNY
|
Cost of Revenue
|
-825.9m
CNY
|
Gross Profit
|
553.2m
CNY
|
Operating Expenses
|
-311.2m
CNY
|
Operating Income
|
242m
CNY
|
Other Expenses
|
46.1m
CNY
|
Net Income
|
288.1m
CNY
|
Income Statement
Yuneng Technology Co Ltd
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
665
N/A
|
724
+9%
|
892
+23%
|
1 171
+31%
|
1 338
+14%
|
1 601
+20%
|
1 499
-6%
|
1 379
-8%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(417)
|
(449)
|
(547)
|
(716)
|
(820)
|
(966)
|
(902)
|
(826)
|
|
Gross Profit |
248
N/A
|
275
+11%
|
346
+26%
|
456
+32%
|
518
+14%
|
635
+22%
|
597
-6%
|
553
-7%
|
|
Operating Income | |||||||||
Operating Expenses |
(116)
|
(126)
|
(138)
|
(159)
|
(186)
|
(225)
|
(269)
|
(311)
|
|
Selling, General & Administrative |
(91)
|
(94)
|
(101)
|
(122)
|
(139)
|
(162)
|
(190)
|
(199)
|
|
Research & Development |
(30)
|
(35)
|
(39)
|
(43)
|
(52)
|
(61)
|
(75)
|
(100)
|
|
Depreciation & Amortization |
(3)
|
(1)
|
(1)
|
0
|
(6)
|
0
|
0
|
0
|
|
Other Operating Expenses |
7
|
4
|
3
|
7
|
12
|
(1)
|
(4)
|
(12)
|
|
Operating Income |
131
N/A
|
149
+14%
|
208
+39%
|
297
+43%
|
333
+12%
|
410
+23%
|
328
-20%
|
242
-26%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(15)
|
(14)
|
15
|
56
|
90
|
116
|
107
|
86
|
|
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 |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
116
N/A
|
135
+16%
|
223
+65%
|
353
+58%
|
423
+20%
|
526
+24%
|
434
-17%
|
327
-25%
|
|
Net Income | |||||||||
Tax Provision |
(13)
|
(15)
|
(28)
|
(55)
|
(63)
|
(80)
|
(73)
|
(48)
|
|
Income from Continuing Operations |
103
|
120
|
195
|
298
|
360
|
446
|
361
|
280
|
|
Income to Minority Interest |
(0)
|
0
|
(0)
|
(0)
|
0
|
2
|
5
|
8
|
|
Net Income (Common) |
103
N/A
|
120
+17%
|
195
+63%
|
298
+52%
|
361
+21%
|
447
+24%
|
366
-18%
|
288
-21%
|
|
EPS (Diluted) |
1.29
N/A
|
1.5
+16%
|
2.44
+63%
|
2.66
+9%
|
3.22
+21%
|
3.99
+24%
|
3.27
-18%
|
2.57
-21%
|