Lu Thai Textile Co Ltd
SZSE:000726
Income Statement
Earnings Waterfall
Lu Thai Textile Co Ltd
Revenue
|
6B
CNY
|
Cost of Revenue
|
-4.6B
CNY
|
Gross Profit
|
1.3B
CNY
|
Operating Expenses
|
-824.1m
CNY
|
Operating Income
|
523.6m
CNY
|
Other Expenses
|
-147.7m
CNY
|
Net Income
|
375.9m
CNY
|
Income Statement
Lu Thai Textile Co Ltd
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 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 502
N/A
|
6 532
+0%
|
6 413
-2%
|
6 170
-4%
|
6 074
-2%
|
5 997
-1%
|
6 108
+2%
|
6 173
+1%
|
6 028
-2%
|
6 063
+1%
|
5 927
-2%
|
5 991
+1%
|
5 984
0%
|
6 156
+3%
|
6 359
+3%
|
6 409
+1%
|
6 653
+4%
|
6 693
+1%
|
6 800
+2%
|
6 879
+1%
|
6 905
+0%
|
6 784
-2%
|
6 667
-2%
|
6 801
+2%
|
6 509
-4%
|
5 903
-9%
|
5 360
-9%
|
4 751
-11%
|
4 492
-5%
|
4 685
+4%
|
4 948
+6%
|
5 238
+6%
|
5 825
+11%
|
6 348
+9%
|
6 878
+8%
|
6 938
+1%
|
6 737
-3%
|
6 449
-4%
|
6 075
-6%
|
5 961
-2%
|
5 966
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 508)
|
(4 488)
|
(4 413)
|
(4 254)
|
(4 273)
|
(4 280)
|
(4 381)
|
(4 363)
|
(4 227)
|
(4 201)
|
(4 019)
|
(4 054)
|
(4 090)
|
(4 234)
|
(4 478)
|
(4 502)
|
(4 803)
|
(4 886)
|
(4 922)
|
(4 904)
|
(4 950)
|
(4 807)
|
(4 733)
|
(4 863)
|
(4 708)
|
(4 341)
|
(4 083)
|
(3 851)
|
(3 705)
|
(3 924)
|
(4 111)
|
(4 238)
|
(4 594)
|
(4 905)
|
(5 196)
|
(5 331)
|
(5 122)
|
(4 960)
|
(4 737)
|
(4 681)
|
(4 618)
|
|
Gross Profit |
1 994
N/A
|
2 045
+3%
|
2 000
-2%
|
1 915
-4%
|
1 800
-6%
|
1 718
-5%
|
1 726
+1%
|
1 811
+5%
|
1 801
-1%
|
1 862
+3%
|
1 908
+2%
|
1 936
+1%
|
1 894
-2%
|
1 922
+1%
|
1 880
-2%
|
1 907
+1%
|
1 850
-3%
|
1 807
-2%
|
1 878
+4%
|
1 975
+5%
|
1 955
-1%
|
1 977
+1%
|
1 934
-2%
|
1 939
+0%
|
1 800
-7%
|
1 562
-13%
|
1 278
-18%
|
900
-30%
|
788
-13%
|
761
-3%
|
837
+10%
|
1 001
+20%
|
1 231
+23%
|
1 443
+17%
|
1 682
+17%
|
1 607
-4%
|
1 614
+0%
|
1 488
-8%
|
1 338
-10%
|
1 281
-4%
|
1 348
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(775)
|
(795)
|
(816)
|
(833)
|
(851)
|
(852)
|
(860)
|
(928)
|
(898)
|
(909)
|
(899)
|
(911)
|
(872)
|
(854)
|
(847)
|
(843)
|
(779)
|
(760)
|
(772)
|
(894)
|
(845)
|
(878)
|
(927)
|
(964)
|
(954)
|
(933)
|
(880)
|
(750)
|
(745)
|
(706)
|
(694)
|
(714)
|
(769)
|
(865)
|
(936)
|
(858)
|
(980)
|
(952)
|
(898)
|
(799)
|
(824)
|
|
Selling, General & Administrative |
(763)
|
(784)
|
(805)
|
(531)
|
(832)
|
(834)
|
(839)
|
(572)
|
(873)
|
(884)
|
(869)
|
(572)
|
(792)
|
(613)
|
(575)
|
(525)
|
(391)
|
(474)
|
(477)
|
(611)
|
(570)
|
(588)
|
(607)
|
(646)
|
(614)
|
(608)
|
(568)
|
(519)
|
(459)
|
(413)
|
(402)
|
(457)
|
(500)
|
(536)
|
(546)
|
(564)
|
(531)
|
(528)
|
(543)
|
(535)
|
(541)
|
|
Research & Development |
0
|
0
|
0
|
(289)
|
0
|
0
|
0
|
(295)
|
0
|
0
|
0
|
(290)
|
0
|
0
|
(57)
|
(328)
|
(255)
|
(332)
|
(329)
|
(279)
|
(284)
|
(289)
|
(310)
|
(301)
|
(300)
|
(278)
|
(256)
|
(219)
|
(230)
|
(239)
|
(248)
|
(241)
|
(248)
|
(236)
|
(246)
|
(258)
|
(281)
|
(293)
|
(281)
|
(223)
|
(234)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(78)
|
0
|
|
Other Operating Expenses |
(12)
|
(11)
|
(11)
|
21
|
(19)
|
(19)
|
(21)
|
(7)
|
(25)
|
(24)
|
(30)
|
(7)
|
(80)
|
(240)
|
(215)
|
51
|
(133)
|
46
|
34
|
54
|
9
|
(1)
|
(10)
|
53
|
(41)
|
(48)
|
(57)
|
55
|
(55)
|
(54)
|
(44)
|
51
|
(21)
|
(93)
|
(144)
|
39
|
(168)
|
(131)
|
(74)
|
37
|
(49)
|
|
Operating Income |
1 219
N/A
|
1 249
+2%
|
1 184
-5%
|
1 082
-9%
|
949
-12%
|
866
-9%
|
867
+0%
|
883
+2%
|
903
+2%
|
953
+6%
|
1 010
+6%
|
1 026
+2%
|
1 022
0%
|
1 068
+4%
|
1 034
-3%
|
1 064
+3%
|
1 071
+1%
|
1 047
-2%
|
1 106
+6%
|
1 081
-2%
|
1 109
+3%
|
1 099
-1%
|
1 007
-8%
|
974
-3%
|
846
-13%
|
628
-26%
|
397
-37%
|
150
-62%
|
43
-71%
|
54
+27%
|
142
+162%
|
286
+101%
|
462
+62%
|
578
+25%
|
746
+29%
|
750
+1%
|
634
-15%
|
536
-15%
|
439
-18%
|
482
+10%
|
524
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(21)
|
(22)
|
(16)
|
(42)
|
18
|
29
|
(2)
|
(39)
|
(61)
|
(100)
|
(73)
|
(11)
|
(30)
|
(24)
|
(36)
|
(54)
|
(83)
|
(87)
|
(120)
|
(107)
|
(106)
|
(97)
|
(53)
|
177
|
183
|
185
|
140
|
(64)
|
(66)
|
(38)
|
5
|
30
|
14
|
85
|
171
|
342
|
367
|
317
|
216
|
(23)
|
(105)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(53)
|
(8)
|
(8)
|
(4)
|
(11)
|
(1)
|
(1)
|
19
|
(8)
|
8
|
9
|
(15)
|
(21)
|
0
|
(1)
|
(0)
|
(4)
|
59
|
59
|
58
|
49
|
(3)
|
1
|
1
|
(11)
|
1
|
(2)
|
(5)
|
(27)
|
(9)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(3)
|
0
|
0
|
(0)
|
(5)
|
(10)
|
(15)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
46
|
54
|
66
|
120
|
120
|
106
|
110
|
47
|
55
|
64
|
33
|
68
|
57
|
53
|
45
|
6
|
8
|
7
|
8
|
3
|
0
|
(0)
|
(8)
|
(3)
|
(5)
|
(5)
|
3
|
2
|
1
|
1
|
1
|
(2)
|
(6)
|
(6)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
5
|
3
|
|
Pre-Tax Income |
1 244
N/A
|
1 281
+3%
|
1 234
-4%
|
1 157
-6%
|
1 086
-6%
|
1 000
-8%
|
975
-3%
|
883
-9%
|
887
+0%
|
903
+2%
|
952
+5%
|
1 030
+8%
|
1 041
+1%
|
1 089
+5%
|
1 039
-5%
|
1 005
-3%
|
996
-1%
|
966
-3%
|
1 013
+5%
|
970
-4%
|
1 011
+4%
|
1 012
+0%
|
931
-8%
|
1 128
+21%
|
1 023
-9%
|
807
-21%
|
539
-33%
|
85
-84%
|
38
-56%
|
75
+101%
|
207
+174%
|
363
+76%
|
468
+29%
|
659
+41%
|
912
+38%
|
1 079
+18%
|
1 000
-7%
|
849
-15%
|
649
-24%
|
437
-33%
|
413
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(184)
|
(189)
|
(176)
|
(178)
|
(174)
|
(157)
|
(151)
|
(148)
|
(152)
|
(170)
|
(185)
|
(173)
|
(169)
|
(163)
|
(151)
|
(121)
|
(114)
|
(105)
|
(114)
|
(111)
|
(121)
|
(123)
|
(108)
|
(138)
|
(125)
|
(90)
|
(62)
|
4
|
14
|
9
|
25
|
(36)
|
(51)
|
(82)
|
(113)
|
(106)
|
(92)
|
(59)
|
(60)
|
(41)
|
(37)
|
|
Income from Continuing Operations |
1 060
|
1 092
|
1 058
|
979
|
912
|
843
|
824
|
736
|
735
|
733
|
767
|
856
|
872
|
926
|
888
|
883
|
882
|
862
|
899
|
858
|
891
|
889
|
823
|
989
|
899
|
717
|
477
|
89
|
51
|
85
|
232
|
327
|
416
|
577
|
798
|
974
|
908
|
790
|
589
|
396
|
376
|
|
Income to Minority Interest |
(39)
|
(32)
|
(25)
|
(21)
|
(14)
|
(17)
|
(27)
|
(23)
|
(25)
|
(21)
|
(22)
|
(48)
|
(55)
|
(67)
|
(66)
|
(42)
|
(40)
|
(38)
|
(65)
|
(47)
|
(43)
|
(43)
|
(11)
|
(37)
|
(38)
|
(32)
|
(17)
|
8
|
17
|
22
|
17
|
20
|
16
|
11
|
(2)
|
(10)
|
(7)
|
2
|
14
|
7
|
0
|
|
Net Income (Common) |
1 021
N/A
|
1 060
+4%
|
1 033
-3%
|
959
-7%
|
898
-6%
|
826
-8%
|
797
-4%
|
712
-11%
|
710
0%
|
712
+0%
|
745
+5%
|
809
+9%
|
818
+1%
|
859
+5%
|
822
-4%
|
841
+2%
|
842
+0%
|
824
-2%
|
834
+1%
|
812
-3%
|
847
+4%
|
846
0%
|
813
-4%
|
952
+17%
|
861
-10%
|
685
-20%
|
460
-33%
|
97
-79%
|
68
-30%
|
107
+56%
|
249
+133%
|
348
+40%
|
432
+24%
|
588
+36%
|
796
+35%
|
964
+21%
|
900
-7%
|
792
-12%
|
603
-24%
|
403
-33%
|
376
-7%
|
|
EPS (Diluted) |
1.06
N/A
|
1.11
+5%
|
1.08
-3%
|
1
-7%
|
0.94
-6%
|
0.86
-9%
|
0.83
-3%
|
0.75
-10%
|
0.74
-1%
|
0.74
N/A
|
0.79
+7%
|
0.88
+11%
|
0.88
N/A
|
0.94
+7%
|
0.9
-4%
|
0.91
+1%
|
0.92
+1%
|
0.9
-2%
|
0.91
+1%
|
0.88
-3%
|
0.92
+5%
|
0.98
+7%
|
0.92
-6%
|
1.11
+21%
|
0.99
-11%
|
0.72
-27%
|
0.56
-22%
|
0.11
-80%
|
0.07
-36%
|
0.11
+57%
|
0.23
+109%
|
0.36
+57%
|
0.43
+19%
|
0.58
+35%
|
0.78
+34%
|
0.95
+22%
|
0.94
-1%
|
0.81
-14%
|
0.69
-15%
|
0.42
-39%
|
0.44
+5%
|