Zhejiang Weixing Industrial Development Co Ltd
SZSE:002003
Income Statement
Earnings Waterfall
Zhejiang Weixing Industrial Development Co Ltd
Revenue
|
3.9B
CNY
|
Cost of Revenue
|
-2.3B
CNY
|
Gross Profit
|
1.6B
CNY
|
Operating Expenses
|
-953.6m
CNY
|
Operating Income
|
643m
CNY
|
Other Expenses
|
-84.9m
CNY
|
Net Income
|
558.1m
CNY
|
Income Statement
Zhejiang Weixing Industrial Development 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 |
1 772
N/A
|
1 811
+2%
|
1 774
-2%
|
1 826
+3%
|
1 849
+1%
|
1 819
-2%
|
1 916
+5%
|
1 908
0%
|
1 874
-2%
|
1 913
+2%
|
1 928
+1%
|
1 991
+3%
|
2 174
+9%
|
2 218
+2%
|
2 375
+7%
|
2 454
+3%
|
2 624
+7%
|
2 695
+3%
|
2 714
+1%
|
2 760
+2%
|
2 712
-2%
|
2 802
+3%
|
2 762
-1%
|
2 772
+0%
|
2 733
-1%
|
2 625
-4%
|
2 546
-3%
|
2 497
-2%
|
2 496
0%
|
2 632
+5%
|
2 850
+8%
|
3 051
+7%
|
3 356
+10%
|
3 537
+5%
|
3 701
+5%
|
3 803
+3%
|
3 628
-5%
|
3 602
-1%
|
3 628
+1%
|
3 714
+2%
|
3 907
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 101)
|
(1 122)
|
(1 092)
|
(1 119)
|
(1 116)
|
(1 113)
|
(1 177)
|
(1 171)
|
(1 117)
|
(1 149)
|
(1 141)
|
(1 151)
|
(1 246)
|
(1 302)
|
(1 394)
|
(1 454)
|
(1 510)
|
(1 585)
|
(1 607)
|
(1 644)
|
(1 609)
|
(1 712)
|
(1 689)
|
(1 714)
|
(1 687)
|
(1 646)
|
(1 621)
|
(1 578)
|
(1 535)
|
(1 629)
|
(1 745)
|
(1 853)
|
(2 081)
|
(2 218)
|
(2 317)
|
(2 382)
|
(2 213)
|
(2 232)
|
(2 225)
|
(2 268)
|
(2 310)
|
|
Gross Profit |
671
N/A
|
689
+3%
|
683
-1%
|
706
+3%
|
733
+4%
|
706
-4%
|
738
+5%
|
737
0%
|
757
+3%
|
764
+1%
|
787
+3%
|
840
+7%
|
928
+10%
|
916
-1%
|
980
+7%
|
1 000
+2%
|
1 115
+11%
|
1 111
0%
|
1 108
0%
|
1 116
+1%
|
1 102
-1%
|
1 091
-1%
|
1 073
-2%
|
1 058
-1%
|
1 045
-1%
|
979
-6%
|
925
-5%
|
919
-1%
|
962
+5%
|
1 003
+4%
|
1 106
+10%
|
1 198
+8%
|
1 274
+6%
|
1 319
+4%
|
1 385
+5%
|
1 421
+3%
|
1 415
0%
|
1 370
-3%
|
1 403
+2%
|
1 446
+3%
|
1 597
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(368)
|
(374)
|
(377)
|
(390)
|
(427)
|
(402)
|
(422)
|
(430)
|
(450)
|
(447)
|
(447)
|
(461)
|
(517)
|
(506)
|
(528)
|
(534)
|
(605)
|
(586)
|
(594)
|
(616)
|
(670)
|
(675)
|
(679)
|
(672)
|
(694)
|
(619)
|
(597)
|
(596)
|
(594)
|
(616)
|
(638)
|
(670)
|
(737)
|
(740)
|
(754)
|
(768)
|
(855)
|
(823)
|
(864)
|
(868)
|
(954)
|
|
Selling, General & Administrative |
(370)
|
(374)
|
(378)
|
(392)
|
(349)
|
(401)
|
(415)
|
(422)
|
(365)
|
(441)
|
(443)
|
(455)
|
(412)
|
(493)
|
(513)
|
(501)
|
(473)
|
(520)
|
(533)
|
(553)
|
(536)
|
(567)
|
(559)
|
(545)
|
(546)
|
(535)
|
(508)
|
(513)
|
(489)
|
(525)
|
(540)
|
(564)
|
(581)
|
(616)
|
(630)
|
(645)
|
(676)
|
(692)
|
(725)
|
(728)
|
(758)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
(23)
|
(113)
|
0
|
0
|
(78)
|
(103)
|
(83)
|
(116)
|
(118)
|
(120)
|
(127)
|
(122)
|
(120)
|
(94)
|
(107)
|
(116)
|
(126)
|
(128)
|
(151)
|
(155)
|
(155)
|
(140)
|
(143)
|
(146)
|
(149)
|
(146)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(69)
|
|
Other Operating Expenses |
2
|
(1)
|
2
|
2
|
(2)
|
(1)
|
(7)
|
(8)
|
(2)
|
(6)
|
(4)
|
(6)
|
(3)
|
(14)
|
(14)
|
(10)
|
8
|
(67)
|
(61)
|
15
|
8
|
(25)
|
(4)
|
(9)
|
15
|
43
|
32
|
36
|
37
|
17
|
18
|
20
|
20
|
27
|
31
|
32
|
16
|
12
|
6
|
8
|
19
|
|
Operating Income |
303
N/A
|
315
+4%
|
306
-3%
|
316
+3%
|
306
-3%
|
304
-1%
|
316
+4%
|
307
-3%
|
307
+0%
|
317
+3%
|
340
+7%
|
379
+12%
|
412
+9%
|
410
-1%
|
453
+11%
|
466
+3%
|
509
+9%
|
525
+3%
|
514
-2%
|
500
-3%
|
433
-14%
|
415
-4%
|
394
-5%
|
386
-2%
|
351
-9%
|
360
+2%
|
328
-9%
|
323
-2%
|
368
+14%
|
387
+5%
|
468
+21%
|
528
+13%
|
538
+2%
|
579
+8%
|
631
+9%
|
653
+4%
|
559
-14%
|
547
-2%
|
539
-2%
|
578
+7%
|
643
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
(6)
|
(2)
|
(1)
|
1
|
(1)
|
0
|
5
|
10
|
6
|
8
|
4
|
9
|
2
|
(4)
|
(11)
|
(15)
|
(24)
|
(15)
|
(5)
|
(3)
|
(3)
|
(4)
|
(5)
|
0
|
(1)
|
111
|
103
|
(23)
|
93
|
(22)
|
(15)
|
(6)
|
(22)
|
(6)
|
27
|
43
|
25
|
39
|
2
|
9
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(6)
|
(7)
|
(8)
|
(4)
|
(4)
|
(4)
|
(4)
|
(25)
|
(2)
|
(2)
|
(0)
|
(3)
|
(3)
|
(1)
|
(1)
|
117
|
1
|
0
|
0
|
(11)
|
(4)
|
(4)
|
(5)
|
(23)
|
(1)
|
(1)
|
21
|
18
|
|
Gain/Loss on Disposition of Assets |
(6)
|
(6)
|
(6)
|
(5)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(5)
|
0
|
(4)
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
1
|
2
|
1
|
3
|
2
|
2
|
0
|
1
|
0
|
2
|
4
|
8
|
6
|
13
|
15
|
(2)
|
(2)
|
(7)
|
(13)
|
(2)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(6)
|
(7)
|
(8)
|
(5)
|
(11)
|
(10)
|
(9)
|
1
|
(7)
|
(11)
|
(11)
|
(3)
|
|
Pre-Tax Income |
286
N/A
|
304
+6%
|
300
-1%
|
311
+4%
|
307
-1%
|
304
-1%
|
318
+5%
|
311
-2%
|
317
+2%
|
321
+1%
|
347
+8%
|
384
+11%
|
411
+7%
|
412
+0%
|
451
+10%
|
461
+2%
|
488
+6%
|
494
+1%
|
488
-1%
|
478
-2%
|
399
-17%
|
406
+2%
|
382
-6%
|
374
-2%
|
344
-8%
|
351
+2%
|
433
+23%
|
420
-3%
|
459
+9%
|
475
+4%
|
439
-8%
|
505
+15%
|
516
+2%
|
542
+5%
|
611
+13%
|
667
+9%
|
580
-13%
|
564
-3%
|
566
+0%
|
590
+4%
|
666
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(75)
|
(77)
|
(76)
|
(75)
|
(73)
|
(73)
|
(74)
|
(69)
|
(69)
|
(71)
|
(76)
|
(98)
|
(98)
|
(97)
|
(106)
|
(100)
|
(79)
|
(79)
|
(68)
|
(55)
|
(72)
|
(76)
|
(68)
|
(67)
|
(61)
|
(63)
|
(70)
|
(74)
|
(63)
|
(61)
|
(57)
|
(57)
|
(70)
|
(73)
|
(87)
|
(100)
|
(93)
|
(90)
|
(89)
|
(90)
|
(109)
|
|
Income from Continuing Operations |
212
|
227
|
224
|
236
|
234
|
231
|
244
|
242
|
248
|
250
|
271
|
287
|
314
|
315
|
345
|
361
|
409
|
414
|
420
|
423
|
327
|
330
|
314
|
307
|
283
|
288
|
363
|
346
|
395
|
415
|
383
|
449
|
445
|
469
|
523
|
567
|
487
|
474
|
477
|
500
|
557
|
|
Income to Minority Interest |
(2)
|
(3)
|
(2)
|
(1)
|
2
|
2
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
(18)
|
(17)
|
(21)
|
(22)
|
(44)
|
(43)
|
(38)
|
(35)
|
(17)
|
(17)
|
(18)
|
(19)
|
7
|
6
|
9
|
10
|
1
|
4
|
3
|
1
|
3
|
0
|
0
|
3
|
2
|
3
|
2
|
1
|
1
|
|
Net Income (Common) |
209
N/A
|
224
+7%
|
223
-1%
|
236
+6%
|
236
+0%
|
234
-1%
|
245
+5%
|
244
-1%
|
248
+2%
|
249
+0%
|
268
+8%
|
283
+5%
|
296
+4%
|
298
+1%
|
325
+9%
|
339
+4%
|
365
+8%
|
372
+2%
|
382
+3%
|
387
+1%
|
310
-20%
|
313
+1%
|
296
-6%
|
288
-3%
|
291
+1%
|
294
+1%
|
372
+26%
|
356
-4%
|
396
+11%
|
418
+6%
|
386
-8%
|
450
+17%
|
449
0%
|
469
+5%
|
524
+12%
|
570
+9%
|
489
-14%
|
477
-2%
|
479
+0%
|
501
+5%
|
558
+11%
|
|
EPS (Diluted) |
0.3
N/A
|
0.32
+7%
|
0.32
N/A
|
0.34
+6%
|
0.34
N/A
|
0.34
N/A
|
0.35
+3%
|
0.35
N/A
|
0.36
+3%
|
0.36
N/A
|
0.35
-3%
|
0.39
+11%
|
0.4
+3%
|
0.4
N/A
|
0.44
+10%
|
0.46
+5%
|
0.49
+7%
|
0.5
+2%
|
0.51
+2%
|
0.51
N/A
|
0.41
-20%
|
0.42
+2%
|
0.39
-7%
|
0.38
-3%
|
0.38
N/A
|
0.38
N/A
|
0.49
+29%
|
0.47
-4%
|
0.51
+9%
|
0.53
+4%
|
0.36
-32%
|
0.49
+36%
|
0.45
-8%
|
0.44
-2%
|
0.5
+14%
|
0.58
+16%
|
0.48
-17%
|
0.47
-2%
|
0.48
+2%
|
0.46
-4%
|
0.53
+15%
|