Zhengzhou Qianweiyangchu Food Co Ltd
SZSE:001215
Income Statement
Earnings Waterfall
Zhengzhou Qianweiyangchu Food Co Ltd
Revenue
|
1.8B
CNY
|
Cost of Revenue
|
-1.4B
CNY
|
Gross Profit
|
404.6m
CNY
|
Operating Expenses
|
-251.7m
CNY
|
Operating Income
|
152.9m
CNY
|
Other Expenses
|
-26.4m
CNY
|
Net Income
|
126.5m
CNY
|
Income Statement
Zhengzhou Qianweiyangchu Food Co Ltd
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
1 234
N/A
|
1 145
-7%
|
1 224
+7%
|
1 274
+4%
|
1 332
+5%
|
1 355
+2%
|
1 416
+5%
|
1 489
+5%
|
1 569
+5%
|
1 691
+8%
|
1 786
+6%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(977)
|
(904)
|
(965)
|
(989)
|
(1 046)
|
(1 059)
|
(1 104)
|
(1 140)
|
(1 209)
|
(1 304)
|
(1 382)
|
|
Gross Profit |
258
N/A
|
241
-6%
|
259
+7%
|
285
+10%
|
287
+1%
|
296
+3%
|
312
+6%
|
349
+12%
|
360
+3%
|
387
+7%
|
405
+5%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(127)
|
(122)
|
(147)
|
(169)
|
(165)
|
(175)
|
(188)
|
(223)
|
(226)
|
(243)
|
(252)
|
|
Selling, General & Administrative |
(143)
|
(130)
|
(139)
|
(139)
|
(158)
|
(167)
|
(177)
|
(184)
|
(211)
|
(226)
|
(234)
|
|
Research & Development |
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(16)
|
(17)
|
(18)
|
(19)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
|
Other Operating Expenses |
25
|
16
|
1
|
1
|
3
|
3
|
3
|
2
|
1
|
1
|
2
|
|
Operating Income |
131
N/A
|
119
-9%
|
112
-6%
|
116
+3%
|
122
+5%
|
121
-1%
|
125
+3%
|
125
+1%
|
134
+7%
|
144
+7%
|
153
+6%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
|
Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
|
Total Other Income |
1
|
0
|
1
|
2
|
6
|
6
|
6
|
6
|
1
|
4
|
15
|
|
Pre-Tax Income |
126
N/A
|
115
-9%
|
108
-6%
|
113
+5%
|
125
+10%
|
125
+0%
|
130
+4%
|
129
-1%
|
132
+2%
|
144
+8%
|
163
+13%
|
|
Net Income | ||||||||||||
Tax Provision |
(30)
|
(27)
|
(25)
|
(26)
|
(29)
|
(29)
|
(29)
|
(28)
|
(30)
|
(33)
|
(38)
|
|
Income from Continuing Operations |
96
|
88
|
83
|
87
|
96
|
97
|
101
|
101
|
103
|
111
|
125
|
|
Income to Minority Interest |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Net Income (Common) |
44
N/A
|
36
-17%
|
57
+55%
|
88
+56%
|
97
+10%
|
98
+0%
|
102
+4%
|
102
+0%
|
103
+2%
|
112
+8%
|
126
+13%
|
|
EPS (Diluted) |
0.51
N/A
|
0.42
-18%
|
0.66
+57%
|
1.04
+58%
|
1.14
+10%
|
1.15
+1%
|
1.11
-3%
|
1.18
+6%
|
1.23
+4%
|
1.33
+8%
|
1.48
+11%
|