Harbin Electric Corporation Jiamusi Electric Machine Co Ltd
SZSE:000922
Income Statement
Earnings Waterfall
Harbin Electric Corporation Jiamusi Electric Machine Co Ltd
Revenue
|
5.3B
CNY
|
Cost of Revenue
|
-4.2B
CNY
|
Gross Profit
|
1.1B
CNY
|
Operating Expenses
|
-697.5m
CNY
|
Operating Income
|
443.8m
CNY
|
Other Expenses
|
-44.4m
CNY
|
Net Income
|
399.4m
CNY
|
Income Statement
Harbin Electric Corporation Jiamusi Electric Machine Co Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 674
N/A
|
2 739
+2%
|
2 687
-2%
|
2 599
-3%
|
2 052
-21%
|
1 797
-12%
|
1 588
-12%
|
1 378
-13%
|
1 505
+9%
|
1 479
-2%
|
1 307
-12%
|
1 267
-3%
|
1 267
0%
|
1 224
-3%
|
1 347
+10%
|
1 401
+4%
|
1 588
+13%
|
1 721
+8%
|
1 833
+6%
|
1 933
+5%
|
1 948
+1%
|
2 133
+10%
|
2 162
+1%
|
2 217
+3%
|
2 103
-5%
|
2 093
0%
|
2 203
+5%
|
2 304
+5%
|
2 369
+3%
|
2 470
+4%
|
2 606
+5%
|
2 829
+9%
|
3 046
+8%
|
3 209
+5%
|
3 327
+4%
|
3 438
+3%
|
4 559
+33%
|
3 786
-17%
|
3 967
+5%
|
3 929
-1%
|
5 321
+35%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 125)
|
(2 166)
|
(2 105)
|
(2 010)
|
(1 658)
|
(1 501)
|
(1 400)
|
(1 355)
|
(1 520)
|
(1 458)
|
(1 315)
|
(1 208)
|
(1 217)
|
(1 025)
|
(1 090)
|
(1 063)
|
(1 167)
|
(1 196)
|
(1 200)
|
(1 241)
|
(1 220)
|
(1 363)
|
(1 376)
|
(1 435)
|
(1 436)
|
(1 420)
|
(1 524)
|
(1 590)
|
(1 714)
|
(1 754)
|
(1 902)
|
(2 193)
|
(2 476)
|
(2 621)
|
(2 734)
|
(2 784)
|
(3 627)
|
(2 969)
|
(3 101)
|
(3 047)
|
(4 179)
|
|
Gross Profit |
550
N/A
|
573
+4%
|
583
+2%
|
589
+1%
|
395
-33%
|
296
-25%
|
188
-36%
|
23
-88%
|
(15)
N/A
|
21
N/A
|
(8)
N/A
|
59
N/A
|
50
-16%
|
199
+301%
|
257
+29%
|
338
+31%
|
421
+25%
|
525
+25%
|
633
+20%
|
692
+9%
|
728
+5%
|
770
+6%
|
786
+2%
|
782
0%
|
668
-15%
|
673
+1%
|
679
+1%
|
714
+5%
|
655
-8%
|
717
+9%
|
704
-2%
|
636
-10%
|
569
-10%
|
587
+3%
|
593
+1%
|
655
+10%
|
933
+42%
|
816
-12%
|
866
+6%
|
882
+2%
|
1 141
+29%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(381)
|
(397)
|
(383)
|
(364)
|
(412)
|
(389)
|
(392)
|
(406)
|
(488)
|
(527)
|
(666)
|
(655)
|
(525)
|
(686)
|
(550)
|
(542)
|
(345)
|
(386)
|
(382)
|
(406)
|
(374)
|
(353)
|
(357)
|
(342)
|
(301)
|
(330)
|
(334)
|
(254)
|
(268)
|
(335)
|
(377)
|
(460)
|
(385)
|
(395)
|
(385)
|
(408)
|
(573)
|
(460)
|
(479)
|
(492)
|
(697)
|
|
Selling, General & Administrative |
(368)
|
(381)
|
(366)
|
(346)
|
(380)
|
(352)
|
(355)
|
(370)
|
(442)
|
(416)
|
(405)
|
(392)
|
(488)
|
(320)
|
(328)
|
(322)
|
(311)
|
(371)
|
(357)
|
(367)
|
(346)
|
(326)
|
(344)
|
(332)
|
(276)
|
(271)
|
(264)
|
(190)
|
(264)
|
(286)
|
(305)
|
(404)
|
(349)
|
(349)
|
(363)
|
(369)
|
(483)
|
(377)
|
(388)
|
(379)
|
(546)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
(1)
|
(9)
|
0
|
0
|
(1)
|
(7)
|
(6)
|
(14)
|
(24)
|
(23)
|
(23)
|
(22)
|
(17)
|
(28)
|
(29)
|
(26)
|
(24)
|
(27)
|
(29)
|
(38)
|
(46)
|
(117)
|
(94)
|
(100)
|
(120)
|
(169)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(23)
|
|
Other Operating Expenses |
(14)
|
(16)
|
(17)
|
(18)
|
(0)
|
(37)
|
(36)
|
(36)
|
(1)
|
(111)
|
(262)
|
(263)
|
(0)
|
(366)
|
(222)
|
(219)
|
1
|
(15)
|
(24)
|
(38)
|
4
|
(21)
|
1
|
15
|
19
|
(37)
|
(48)
|
(48)
|
44
|
(21)
|
(46)
|
(33)
|
14
|
(17)
|
17
|
6
|
55
|
10
|
9
|
7
|
41
|
|
Operating Income |
168
N/A
|
176
+5%
|
199
+13%
|
226
+13%
|
(18)
N/A
|
(93)
-422%
|
(204)
-119%
|
(383)
-88%
|
(503)
-31%
|
(507)
-1%
|
(674)
-33%
|
(596)
+12%
|
(475)
+20%
|
(487)
-3%
|
(292)
+40%
|
(204)
+30%
|
76
N/A
|
140
+83%
|
251
+80%
|
286
+14%
|
354
+24%
|
417
+18%
|
429
+3%
|
441
+3%
|
367
-17%
|
343
-7%
|
345
+1%
|
460
+33%
|
386
-16%
|
382
-1%
|
327
-14%
|
176
-46%
|
184
+5%
|
192
+4%
|
208
+8%
|
247
+19%
|
359
+46%
|
356
-1%
|
387
+9%
|
390
+1%
|
444
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3
|
3
|
3
|
2
|
(2)
|
(1)
|
5
|
10
|
13
|
13
|
9
|
10
|
13
|
12
|
16
|
15
|
15
|
13
|
12
|
76
|
6
|
67
|
74
|
9
|
18
|
19
|
25
|
22
|
25
|
38
|
29
|
36
|
44
|
33
|
37
|
37
|
11
|
31
|
31
|
26
|
18
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
1
|
2
|
4
|
39
|
17
|
17
|
15
|
83
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
3
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
21
|
22
|
23
|
23
|
25
|
30
|
37
|
49
|
26
|
29
|
24
|
14
|
7
|
22
|
36
|
37
|
(7)
|
13
|
(11)
|
(50)
|
(156)
|
(150)
|
(142)
|
(103)
|
11
|
11
|
8
|
24
|
48
|
51
|
55
|
36
|
11
|
7
|
6
|
4
|
34
|
35
|
34
|
36
|
53
|
|
Pre-Tax Income |
192
N/A
|
202
+5%
|
225
+11%
|
250
+11%
|
9
-96%
|
(64)
N/A
|
(162)
-153%
|
(324)
-100%
|
(461)
-42%
|
(464)
-1%
|
(642)
-38%
|
(572)
+11%
|
(475)
+17%
|
(453)
+5%
|
(239)
+47%
|
(148)
+38%
|
124
N/A
|
183
+48%
|
269
+47%
|
327
+21%
|
287
-12%
|
334
+17%
|
361
+8%
|
347
-4%
|
394
+14%
|
373
-6%
|
377
+1%
|
507
+34%
|
461
-9%
|
471
+2%
|
411
-13%
|
248
-40%
|
237
-5%
|
232
-2%
|
250
+8%
|
289
+15%
|
410
+42%
|
422
+3%
|
453
+7%
|
453
0%
|
515
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(22)
|
(24)
|
(28)
|
(34)
|
(3)
|
4
|
17
|
25
|
14
|
0
|
0
|
14
|
39
|
39
|
39
|
39
|
(3)
|
(3)
|
(3)
|
(1)
|
(8)
|
(11)
|
(39)
|
(53)
|
(50)
|
(57)
|
(43)
|
(45)
|
(53)
|
(56)
|
(51)
|
(46)
|
(24)
|
(19)
|
(21)
|
(21)
|
1
|
(48)
|
(55)
|
(58)
|
(73)
|
|
Income from Continuing Operations |
169
|
178
|
197
|
216
|
6
|
(60)
|
(145)
|
(299)
|
(447)
|
(450)
|
(628)
|
(558)
|
(437)
|
(414)
|
(200)
|
(109)
|
121
|
180
|
266
|
326
|
279
|
324
|
322
|
294
|
345
|
316
|
334
|
462
|
408
|
416
|
361
|
203
|
213
|
214
|
229
|
268
|
410
|
374
|
398
|
395
|
442
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(43)
|
|
Net Income (Common) |
169
N/A
|
178
+5%
|
197
+10%
|
217
+10%
|
6
-97%
|
(60)
N/A
|
(145)
-141%
|
(299)
-106%
|
(447)
-49%
|
(450)
-1%
|
(628)
-39%
|
(558)
+11%
|
(437)
+22%
|
(414)
+5%
|
(200)
+52%
|
(109)
+45%
|
121
N/A
|
180
+49%
|
266
+48%
|
326
+23%
|
279
-14%
|
324
+16%
|
322
-1%
|
294
-9%
|
345
+17%
|
316
-8%
|
334
+6%
|
462
+38%
|
408
-12%
|
416
+2%
|
361
-13%
|
203
-44%
|
213
+5%
|
214
+0%
|
229
+7%
|
268
+17%
|
381
+42%
|
374
-2%
|
398
+6%
|
395
-1%
|
399
+1%
|
|
EPS (Diluted) |
0.27
N/A
|
0.28
+4%
|
0.31
+11%
|
0.34
+10%
|
0.01
-97%
|
-0.07
N/A
|
-0.2
-186%
|
-0.45
-125%
|
-0.69
-53%
|
-0.68
+1%
|
-0.96
-41%
|
-0.86
+10%
|
-0.67
+22%
|
-0.64
+4%
|
-0.31
+52%
|
-0.17
+45%
|
0.18
N/A
|
0.27
+50%
|
0.5
+85%
|
0.55
+10%
|
0.47
-15%
|
0.56
+19%
|
0.54
-4%
|
0.5
-7%
|
0.59
+18%
|
0.55
-7%
|
0.64
+16%
|
0.78
+22%
|
0.68
-13%
|
0.69
+1%
|
0.61
-12%
|
0.34
-44%
|
0.36
+6%
|
0.36
N/A
|
0.38
+6%
|
0.45
+18%
|
0.64
+42%
|
0.63
-2%
|
0.66
+5%
|
0.66
N/A
|
0.67
+2%
|