Zhejiang DunAn Artificial Environment Co Ltd
SZSE:002011
Income Statement
Earnings Waterfall
Zhejiang DunAn Artificial Environment Co Ltd
Revenue
|
11.3B
CNY
|
Cost of Revenue
|
-9.3B
CNY
|
Gross Profit
|
2.1B
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
856.6m
CNY
|
Other Expenses
|
-179.1m
CNY
|
Net Income
|
677.6m
CNY
|
Income Statement
Zhejiang DunAn Artificial Environment 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 |
6 414
N/A
|
6 467
+1%
|
6 879
+6%
|
6 922
+1%
|
7 249
+5%
|
6 602
-9%
|
6 388
-3%
|
6 225
-3%
|
6 092
-2%
|
5 859
-4%
|
5 588
-5%
|
5 506
-1%
|
5 333
-3%
|
5 830
+9%
|
6 372
+9%
|
7 096
+11%
|
7 825
+10%
|
8 279
+6%
|
8 825
+7%
|
9 129
+3%
|
9 164
+0%
|
9 401
+3%
|
9 411
+0%
|
9 381
0%
|
9 372
0%
|
9 104
-3%
|
8 043
-12%
|
7 659
-5%
|
7 582
-1%
|
7 381
-3%
|
8 326
+13%
|
9 174
+10%
|
9 547
+4%
|
9 837
+3%
|
9 699
-1%
|
9 678
0%
|
9 719
+0%
|
10 144
+4%
|
10 573
+4%
|
10 840
+3%
|
11 333
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 334)
|
(5 482)
|
(5 923)
|
(5 918)
|
(6 224)
|
(5 481)
|
(5 310)
|
(5 164)
|
(5 020)
|
(4 784)
|
(4 550)
|
(4 450)
|
(4 288)
|
(4 758)
|
(5 284)
|
(5 929)
|
(6 558)
|
(6 871)
|
(7 428)
|
(7 775)
|
(7 857)
|
(8 386)
|
(8 320)
|
(8 205)
|
(8 149)
|
(7 514)
|
(6 587)
|
(6 260)
|
(6 155)
|
(6 146)
|
(6 980)
|
(7 748)
|
(8 110)
|
(8 234)
|
(8 172)
|
(8 119)
|
(8 122)
|
(8 430)
|
(8 744)
|
(8 904)
|
(9 282)
|
|
Gross Profit |
1 080
N/A
|
984
-9%
|
956
-3%
|
1 004
+5%
|
1 025
+2%
|
1 120
+9%
|
1 078
-4%
|
1 060
-2%
|
1 072
+1%
|
1 075
+0%
|
1 038
-4%
|
1 056
+2%
|
1 045
-1%
|
1 072
+3%
|
1 088
+1%
|
1 167
+7%
|
1 268
+9%
|
1 408
+11%
|
1 397
-1%
|
1 354
-3%
|
1 307
-3%
|
1 015
-22%
|
1 090
+7%
|
1 176
+8%
|
1 223
+4%
|
1 591
+30%
|
1 456
-8%
|
1 399
-4%
|
1 427
+2%
|
1 235
-13%
|
1 347
+9%
|
1 425
+6%
|
1 437
+1%
|
1 603
+12%
|
1 527
-5%
|
1 559
+2%
|
1 596
+2%
|
1 713
+7%
|
1 829
+7%
|
1 936
+6%
|
2 050
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(850)
|
(774)
|
(849)
|
(822)
|
(855)
|
(863)
|
(846)
|
(859)
|
(900)
|
(922)
|
(887)
|
(905)
|
(906)
|
(979)
|
(939)
|
(939)
|
(1 031)
|
(1 089)
|
(1 047)
|
(1 106)
|
(1 079)
|
(1 321)
|
(2 877)
|
(2 894)
|
(2 917)
|
(1 241)
|
(1 191)
|
(1 165)
|
(1 079)
|
(1 136)
|
(1 163)
|
(1 095)
|
(1 136)
|
(991)
|
(919)
|
(937)
|
(903)
|
(1 047)
|
(1 079)
|
(1 116)
|
(1 194)
|
|
Selling, General & Administrative |
(762)
|
(563)
|
(742)
|
(736)
|
(769)
|
(645)
|
(835)
|
(848)
|
(889)
|
(637)
|
(889)
|
(890)
|
(891)
|
(696)
|
(947)
|
(985)
|
(955)
|
(843)
|
(1 008)
|
(1 060)
|
(1 037)
|
(989)
|
(1 021)
|
(930)
|
(952)
|
(919)
|
(869)
|
(851)
|
(805)
|
(650)
|
(642)
|
(589)
|
(589)
|
(649)
|
(598)
|
(616)
|
(572)
|
(699)
|
(706)
|
(736)
|
(803)
|
|
Research & Development |
0
|
(144)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(212)
|
0
|
0
|
0
|
(214)
|
0
|
0
|
(88)
|
(248)
|
0
|
0
|
(98)
|
(329)
|
(276)
|
(345)
|
(323)
|
(351)
|
(367)
|
(358)
|
(338)
|
(270)
|
(309)
|
(333)
|
(370)
|
(345)
|
(364)
|
(374)
|
(386)
|
(354)
|
(421)
|
(437)
|
(437)
|
|
Depreciation & Amortization |
0
|
(59)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(88)
|
(7)
|
(107)
|
(86)
|
(86)
|
(6)
|
(11)
|
(11)
|
(11)
|
(13)
|
3
|
(15)
|
(15)
|
(6)
|
8
|
46
|
12
|
52
|
(39)
|
(47)
|
56
|
62
|
(1 580)
|
(1 618)
|
(1 642)
|
101
|
45
|
44
|
64
|
(156)
|
(212)
|
(172)
|
(176)
|
58
|
43
|
52
|
55
|
72
|
48
|
57
|
47
|
|
Operating Income |
230
N/A
|
211
-8%
|
106
-50%
|
182
+71%
|
170
-7%
|
258
+51%
|
233
-10%
|
202
-13%
|
172
-15%
|
154
-11%
|
151
-2%
|
151
0%
|
139
-8%
|
93
-33%
|
148
+59%
|
229
+54%
|
237
+4%
|
318
+35%
|
351
+10%
|
248
-29%
|
228
-8%
|
(306)
N/A
|
(1 787)
-484%
|
(1 717)
+4%
|
(1 695)
+1%
|
350
N/A
|
265
-24%
|
234
-12%
|
348
+49%
|
99
-72%
|
184
+86%
|
331
+80%
|
301
-9%
|
612
+103%
|
608
-1%
|
622
+2%
|
693
+11%
|
667
-4%
|
750
+12%
|
820
+9%
|
857
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
98
|
(197)
|
82
|
(171)
|
(162)
|
(149)
|
(166)
|
(162)
|
(154)
|
(161)
|
(167)
|
(178)
|
(171)
|
(61)
|
(74)
|
(103)
|
(158)
|
(222)
|
(261)
|
(209)
|
(175)
|
(228)
|
(235)
|
(276)
|
(267)
|
(218)
|
(768)
|
(843)
|
(1 023)
|
(125)
|
(332)
|
(240)
|
(68)
|
(155)
|
(111)
|
(65)
|
(91)
|
(106)
|
(87)
|
(92)
|
(31)
|
|
Non-Reccuring Items |
0
|
201
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
37
|
0
|
0
|
43
|
(31)
|
0
|
(14)
|
(30)
|
(1 685)
|
(21)
|
410
|
427
|
(40)
|
583
|
148
|
139
|
(6 651)
|
(25)
|
(19)
|
(9)
|
38
|
0
|
0
|
0
|
(19)
|
(2)
|
(2)
|
(2)
|
|
Gain/Loss on Disposition of Assets |
0
|
(6)
|
(1)
|
(4)
|
(7)
|
(8)
|
(10)
|
(7)
|
(6)
|
4
|
(10)
|
(10)
|
(9)
|
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 |
44
|
34
|
33
|
42
|
37
|
58
|
81
|
79
|
84
|
86
|
99
|
111
|
106
|
75
|
80
|
27
|
14
|
62
|
36
|
70
|
70
|
(6)
|
(165)
|
(170)
|
(174)
|
16
|
(44)
|
(67)
|
(69)
|
5 717
|
(652)
|
(611)
|
(606)
|
(48)
|
(56)
|
235
|
224
|
390
|
350
|
(36)
|
(30)
|
|
Pre-Tax Income |
372
N/A
|
243
-35%
|
220
-9%
|
49
-78%
|
38
-21%
|
157
+309%
|
138
-12%
|
112
-19%
|
97
-14%
|
83
-15%
|
73
-12%
|
74
+2%
|
65
-12%
|
144
+122%
|
154
+7%
|
153
-1%
|
135
-12%
|
128
-6%
|
126
-1%
|
95
-25%
|
93
-2%
|
(2 225)
N/A
|
(2 207)
+1%
|
(1 754)
+21%
|
(1 708)
+3%
|
108
N/A
|
37
-66%
|
(529)
N/A
|
(605)
-14%
|
(960)
-59%
|
(825)
+14%
|
(539)
+35%
|
(382)
+29%
|
448
N/A
|
442
-1%
|
792
+79%
|
827
+4%
|
932
+13%
|
1 011
+8%
|
690
-32%
|
793
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(66)
|
(75)
|
(72)
|
(51)
|
(46)
|
(52)
|
(47)
|
(37)
|
(26)
|
(15)
|
(12)
|
(13)
|
(12)
|
(63)
|
(68)
|
(76)
|
(68)
|
(46)
|
(44)
|
(33)
|
(34)
|
(83)
|
(92)
|
(129)
|
(148)
|
(85)
|
(78)
|
(72)
|
(77)
|
(73)
|
(86)
|
(73)
|
(74)
|
(52)
|
(61)
|
(61)
|
(71)
|
(96)
|
(97)
|
(119)
|
(119)
|
|
Income from Continuing Operations |
306
|
168
|
148
|
(2)
|
(7)
|
105
|
91
|
75
|
70
|
68
|
61
|
61
|
53
|
80
|
86
|
77
|
67
|
82
|
82
|
62
|
59
|
(2 308)
|
(2 299)
|
(1 883)
|
(1 856)
|
23
|
(41)
|
(600)
|
(682)
|
(1 033)
|
(911)
|
(612)
|
(455)
|
395
|
381
|
731
|
756
|
836
|
914
|
571
|
674
|
|
Income to Minority Interest |
28
|
44
|
54
|
46
|
43
|
21
|
26
|
22
|
11
|
14
|
8
|
9
|
16
|
3
|
6
|
12
|
17
|
10
|
11
|
19
|
17
|
141
|
145
|
159
|
156
|
108
|
103
|
122
|
116
|
34
|
24
|
(17)
|
(14)
|
10
|
10
|
8
|
9
|
3
|
4
|
4
|
3
|
|
Net Income (Common) |
334
N/A
|
212
-37%
|
202
-5%
|
44
-78%
|
36
-18%
|
126
+251%
|
117
-7%
|
97
-17%
|
82
-16%
|
82
+1%
|
70
-15%
|
70
N/A
|
69
-1%
|
83
+20%
|
92
+11%
|
90
-3%
|
84
-6%
|
92
+10%
|
94
+1%
|
81
-13%
|
76
-7%
|
(2 167)
N/A
|
(2 154)
+1%
|
(1 724)
+20%
|
(1 700)
+1%
|
131
N/A
|
62
-52%
|
(478)
N/A
|
(565)
-18%
|
(1 000)
-77%
|
(886)
+11%
|
(629)
+29%
|
(469)
+25%
|
405
N/A
|
391
-4%
|
739
+89%
|
765
+3%
|
839
+10%
|
918
+9%
|
576
-37%
|
678
+18%
|
|
EPS (Diluted) |
0.4
N/A
|
0.25
-38%
|
0.25
N/A
|
0.06
-76%
|
0.05
-17%
|
0.15
+200%
|
0.14
-7%
|
0.11
-21%
|
0.09
-18%
|
0.1
+11%
|
0.08
-20%
|
0.08
N/A
|
0.08
N/A
|
0.09
+13%
|
0.1
+11%
|
0.1
N/A
|
0.09
-10%
|
0.1
+11%
|
0.1
N/A
|
0.09
-10%
|
0.09
N/A
|
-2.36
N/A
|
-2.34
+1%
|
-1.88
+20%
|
-1.65
+12%
|
0.14
N/A
|
0.06
-57%
|
-0.52
N/A
|
-0.61
-17%
|
-1.09
-79%
|
-0.95
+13%
|
-0.67
+29%
|
-0.5
+25%
|
0.44
N/A
|
0.42
-5%
|
0.81
+93%
|
0.84
+4%
|
0.91
+8%
|
0.86
-5%
|
0.54
-37%
|
0.66
+22%
|