Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
Income Statement
Earnings Waterfall
Shenzhen Huaqiang Industry Co Ltd
Revenue
|
19.6B
CNY
|
Cost of Revenue
|
-17.6B
CNY
|
Gross Profit
|
2B
CNY
|
Operating Expenses
|
-990m
CNY
|
Operating Income
|
981.4m
CNY
|
Other Expenses
|
-316m
CNY
|
Net Income
|
665.5m
CNY
|
Income Statement
Shenzhen Huaqiang Industry Co Ltd
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | 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 |
1 785
N/A
|
2 076
+16%
|
2 311
+11%
|
3 335
+44%
|
3 437
+3%
|
2 668
-22%
|
2 451
-8%
|
1 425
-42%
|
1 239
-13%
|
2 034
+64%
|
2 786
+37%
|
3 700
+33%
|
4 965
+34%
|
5 545
+12%
|
5 775
+4%
|
6 388
+11%
|
7 217
+13%
|
8 546
+18%
|
9 482
+11%
|
10 470
+10%
|
11 460
+9%
|
11 800
+3%
|
12 193
+3%
|
12 694
+4%
|
13 321
+5%
|
14 355
+8%
|
14 606
+2%
|
14 962
+2%
|
15 918
+6%
|
16 331
+3%
|
18 144
+11%
|
19 795
+9%
|
21 287
+8%
|
22 841
+7%
|
24 058
+5%
|
26 080
+8%
|
25 110
-4%
|
23 941
-5%
|
21 928
-8%
|
19 385
-12%
|
19 551
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 059)
|
(1 116)
|
(1 242)
|
(2 059)
|
(2 117)
|
(1 759)
|
(1 717)
|
(900)
|
(779)
|
(1 420)
|
(2 102)
|
(2 924)
|
(4 042)
|
(4 520)
|
(4 743)
|
(5 276)
|
(6 006)
|
(7 205)
|
(8 057)
|
(8 886)
|
(9 714)
|
(9 967)
|
(10 382)
|
(10 958)
|
(11 704)
|
(12 774)
|
(13 094)
|
(13 446)
|
(14 376)
|
(14 762)
|
(16 344)
|
(17 738)
|
(18 937)
|
(20 300)
|
(21 381)
|
(23 306)
|
(22 480)
|
(21 450)
|
(19 581)
|
(17 305)
|
(17 580)
|
|
Gross Profit |
725
N/A
|
960
+32%
|
1 069
+11%
|
1 277
+19%
|
1 320
+3%
|
909
-31%
|
735
-19%
|
526
-28%
|
460
-12%
|
614
+33%
|
683
+11%
|
776
+14%
|
923
+19%
|
1 025
+11%
|
1 033
+1%
|
1 112
+8%
|
1 210
+9%
|
1 340
+11%
|
1 425
+6%
|
1 584
+11%
|
1 746
+10%
|
1 833
+5%
|
1 812
-1%
|
1 735
-4%
|
1 617
-7%
|
1 581
-2%
|
1 511
-4%
|
1 517
+0%
|
1 542
+2%
|
1 569
+2%
|
1 800
+15%
|
2 056
+14%
|
2 350
+14%
|
2 540
+8%
|
2 678
+5%
|
2 773
+4%
|
2 631
-5%
|
2 491
-5%
|
2 346
-6%
|
2 080
-11%
|
1 971
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(279)
|
(337)
|
(380)
|
(373)
|
(371)
|
(339)
|
(293)
|
(300)
|
(300)
|
(346)
|
(370)
|
(408)
|
(465)
|
(523)
|
(503)
|
(525)
|
(552)
|
(680)
|
(682)
|
(728)
|
(815)
|
(753)
|
(776)
|
(760)
|
(676)
|
(665)
|
(631)
|
(608)
|
(623)
|
(665)
|
(731)
|
(859)
|
(973)
|
(1 121)
|
(1 201)
|
(1 274)
|
(1 248)
|
(1 190)
|
(1 155)
|
(1 033)
|
(990)
|
|
Selling, General & Administrative |
(278)
|
(292)
|
(301)
|
(294)
|
(292)
|
(304)
|
(292)
|
(294)
|
(294)
|
(309)
|
(346)
|
(385)
|
(445)
|
(491)
|
(492)
|
(518)
|
(527)
|
(614)
|
(563)
|
(581)
|
(656)
|
(681)
|
(659)
|
(643)
|
(565)
|
(535)
|
(529)
|
(508)
|
(526)
|
(554)
|
(613)
|
(722)
|
(816)
|
(924)
|
(966)
|
(1 004)
|
(953)
|
(959)
|
(931)
|
(814)
|
(795)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
(13)
|
(50)
|
(55)
|
(76)
|
(84)
|
(85)
|
(93)
|
(93)
|
(96)
|
(97)
|
(95)
|
(96)
|
(93)
|
(93)
|
(95)
|
(107)
|
(113)
|
(155)
|
(171)
|
(191)
|
(213)
|
(183)
|
(180)
|
(159)
|
(141)
|
|
Depreciation & Amortization |
0
|
(43)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(0)
|
(1)
|
(80)
|
(79)
|
(80)
|
(1)
|
0
|
(6)
|
(6)
|
(1)
|
(24)
|
(23)
|
(21)
|
(3)
|
(12)
|
(7)
|
(13)
|
14
|
(64)
|
(71)
|
(76)
|
47
|
(24)
|
(25)
|
(15)
|
5
|
(6)
|
(3)
|
(4)
|
10
|
(23)
|
(29)
|
(44)
|
(6)
|
(64)
|
(80)
|
(82)
|
1
|
(45)
|
(60)
|
(55)
|
|
Operating Income |
447
N/A
|
623
+39%
|
689
+11%
|
904
+31%
|
949
+5%
|
570
-40%
|
442
-23%
|
226
-49%
|
160
-29%
|
268
+67%
|
313
+17%
|
368
+17%
|
458
+24%
|
501
+9%
|
529
+6%
|
587
+11%
|
658
+12%
|
660
+0%
|
743
+13%
|
856
+15%
|
931
+9%
|
1 080
+16%
|
1 036
-4%
|
975
-6%
|
941
-3%
|
916
-3%
|
881
-4%
|
909
+3%
|
919
+1%
|
904
-2%
|
1 069
+18%
|
1 197
+12%
|
1 377
+15%
|
1 419
+3%
|
1 476
+4%
|
1 499
+2%
|
1 383
-8%
|
1 301
-6%
|
1 192
-8%
|
1 047
-12%
|
981
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(36)
|
(24)
|
(10)
|
(37)
|
(27)
|
58
|
87
|
168
|
204
|
204
|
184
|
97
|
100
|
48
|
41
|
53
|
7
|
(59)
|
(57)
|
(31)
|
(60)
|
(91)
|
(64)
|
(27)
|
(18)
|
(22)
|
(7)
|
(93)
|
(55)
|
(25)
|
(15)
|
(23)
|
(61)
|
(119)
|
(147)
|
(114)
|
(143)
|
(18)
|
(36)
|
(102)
|
(94)
|
|
Non-Reccuring Items |
0
|
(89)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
4
|
4
|
4
|
4
|
43
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
5
|
(2)
|
(3)
|
(4)
|
(4)
|
3
|
4
|
9
|
12
|
11
|
11
|
7
|
12
|
16
|
17
|
15
|
8
|
2
|
(0)
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
(1)
|
(1)
|
(1)
|
1
|
5
|
2
|
(4)
|
(7)
|
(10)
|
(6)
|
1
|
6
|
6
|
10
|
10
|
|
Pre-Tax Income |
416
N/A
|
508
+22%
|
676
+33%
|
863
+28%
|
918
+6%
|
634
-31%
|
532
-16%
|
401
-25%
|
375
-7%
|
490
+31%
|
509
+4%
|
472
-7%
|
569
+21%
|
565
-1%
|
588
+4%
|
654
+11%
|
672
+3%
|
603
-10%
|
685
+14%
|
826
+21%
|
874
+6%
|
992
+14%
|
975
-2%
|
953
-2%
|
928
-3%
|
900
-3%
|
874
-3%
|
815
-7%
|
863
+6%
|
884
+2%
|
1 064
+20%
|
1 180
+11%
|
1 315
+11%
|
1 334
+1%
|
1 320
-1%
|
1 379
+4%
|
1 241
-10%
|
1 289
+4%
|
1 162
-10%
|
955
-18%
|
897
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(105)
|
(102)
|
(138)
|
(181)
|
(198)
|
(162)
|
(143)
|
(114)
|
(108)
|
(116)
|
(126)
|
(131)
|
(145)
|
(125)
|
(126)
|
(135)
|
(149)
|
(138)
|
(150)
|
(174)
|
(189)
|
(223)
|
(221)
|
(200)
|
(180)
|
(182)
|
(166)
|
(158)
|
(167)
|
(164)
|
(209)
|
(271)
|
(291)
|
(291)
|
(284)
|
(251)
|
(230)
|
(209)
|
(186)
|
(159)
|
(147)
|
|
Income from Continuing Operations |
311
|
406
|
539
|
682
|
720
|
471
|
389
|
287
|
267
|
374
|
383
|
341
|
424
|
440
|
462
|
519
|
523
|
464
|
535
|
653
|
684
|
770
|
754
|
754
|
748
|
717
|
708
|
657
|
696
|
720
|
855
|
909
|
1 025
|
1 043
|
1 036
|
1 128
|
1 011
|
1 080
|
976
|
796
|
750
|
|
Income to Minority Interest |
4
|
6
|
6
|
6
|
7
|
6
|
7
|
6
|
4
|
2
|
(1)
|
(3)
|
(2)
|
(14)
|
(16)
|
(27)
|
(46)
|
(44)
|
(60)
|
(69)
|
(68)
|
(84)
|
(85)
|
(85)
|
(92)
|
(87)
|
(83)
|
(87)
|
(93)
|
(95)
|
(117)
|
(133)
|
(153)
|
(159)
|
(159)
|
(156)
|
(139)
|
(127)
|
(118)
|
(99)
|
(85)
|
|
Net Income (Common) |
315
N/A
|
412
+31%
|
545
+32%
|
688
+26%
|
727
+6%
|
478
-34%
|
395
-17%
|
293
-26%
|
271
-8%
|
376
+39%
|
382
+2%
|
338
-12%
|
422
+25%
|
426
+1%
|
446
+5%
|
492
+11%
|
478
-3%
|
420
-12%
|
475
+13%
|
584
+23%
|
617
+6%
|
686
+11%
|
669
-2%
|
668
0%
|
656
-2%
|
630
-4%
|
625
-1%
|
570
-9%
|
603
+6%
|
625
+4%
|
738
+18%
|
776
+5%
|
872
+12%
|
883
+1%
|
877
-1%
|
972
+11%
|
872
-10%
|
952
+9%
|
858
-10%
|
697
-19%
|
665
-5%
|
|
EPS (Diluted) |
0.33
N/A
|
0.43
+30%
|
0.57
+33%
|
0.71
+25%
|
0.75
+6%
|
0.49
-35%
|
0.4
-18%
|
0.3
-25%
|
0.28
-7%
|
0.38
+36%
|
0.36
-5%
|
0.34
-6%
|
0.41
+21%
|
0.41
N/A
|
0.43
+5%
|
0.47
+9%
|
0.46
-2%
|
0.4
-13%
|
0.45
+13%
|
0.56
+24%
|
0.59
+5%
|
0.66
+12%
|
0.64
-3%
|
0.63
-2%
|
0.62
-2%
|
0.6
-3%
|
0.6
N/A
|
0.55
-8%
|
0.58
+5%
|
0.6
+3%
|
0.71
+18%
|
0.75
+6%
|
0.84
+12%
|
0.84
N/A
|
0.84
N/A
|
0.93
+11%
|
0.83
-11%
|
0.91
+10%
|
0.82
-10%
|
0.67
-18%
|
0.64
-4%
|