Zhejiang Supor Co Ltd
SZSE:002032
Income Statement
Earnings Waterfall
Zhejiang Supor Co Ltd
Revenue
|
21.3B
CNY
|
Cost of Revenue
|
-15.7B
CNY
|
Gross Profit
|
5.6B
CNY
|
Operating Expenses
|
-3B
CNY
|
Operating Income
|
2.6B
CNY
|
Other Expenses
|
-383.5m
CNY
|
Net Income
|
2.2B
CNY
|
Income Statement
Zhejiang Supor 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 |
8 383
N/A
|
8 709
+4%
|
8 889
+2%
|
9 240
+4%
|
9 535
+3%
|
9 944
+4%
|
10 271
+3%
|
10 648
+4%
|
10 910
+2%
|
11 036
+1%
|
11 282
+2%
|
11 463
+2%
|
11 947
+4%
|
12 845
+8%
|
13 259
+3%
|
13 855
+4%
|
14 542
+5%
|
15 399
+6%
|
16 328
+6%
|
17 196
+5%
|
17 851
+4%
|
18 438
+3%
|
18 838
+2%
|
19 354
+3%
|
19 853
+3%
|
17 961
-10%
|
18 205
+1%
|
18 262
+0%
|
18 597
+2%
|
20 152
+8%
|
20 844
+3%
|
20 957
+1%
|
21 585
+3%
|
22 061
+2%
|
21 475
-3%
|
20 901
-3%
|
20 171
-3%
|
19 522
-3%
|
19 829
+2%
|
20 557
+4%
|
21 304
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 044)
|
(6 236)
|
(6 349)
|
(6 611)
|
(6 800)
|
(7 135)
|
(7 380)
|
(7 641)
|
(7 806)
|
(7 866)
|
(8 014)
|
(8 084)
|
(8 334)
|
(9 028)
|
(9 354)
|
(9 813)
|
(10 136)
|
(10 809)
|
(11 444)
|
(12 048)
|
(12 378)
|
(12 900)
|
(13 141)
|
(13 447)
|
(13 707)
|
(12 733)
|
(13 091)
|
(13 363)
|
(13 699)
|
(14 842)
|
(15 384)
|
(15 479)
|
(16 636)
|
(17 141)
|
(16 676)
|
(16 253)
|
(14 981)
|
(14 608)
|
(14 868)
|
(15 425)
|
(15 694)
|
|
Gross Profit |
2 340
N/A
|
2 474
+6%
|
2 540
+3%
|
2 629
+4%
|
2 734
+4%
|
2 809
+3%
|
2 892
+3%
|
3 007
+4%
|
3 104
+3%
|
3 171
+2%
|
3 268
+3%
|
3 379
+3%
|
3 613
+7%
|
3 817
+6%
|
3 905
+2%
|
4 043
+4%
|
4 406
+9%
|
4 590
+4%
|
4 884
+6%
|
5 148
+5%
|
5 473
+6%
|
5 538
+1%
|
5 697
+3%
|
5 908
+4%
|
6 147
+4%
|
5 229
-15%
|
5 114
-2%
|
4 899
-4%
|
4 898
0%
|
5 310
+8%
|
5 460
+3%
|
5 478
+0%
|
4 949
-10%
|
4 920
-1%
|
4 799
-2%
|
4 648
-3%
|
5 190
+12%
|
4 913
-5%
|
4 961
+1%
|
5 132
+3%
|
5 610
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 602)
|
(1 715)
|
(1 762)
|
(1 819)
|
(1 879)
|
(1 902)
|
(1 949)
|
(1 976)
|
(2 020)
|
(2 033)
|
(2 086)
|
(2 176)
|
(2 386)
|
(2 476)
|
(2 576)
|
(2 701)
|
(2 883)
|
(2 934)
|
(3 159)
|
(3 359)
|
(3 569)
|
(3 572)
|
(3 643)
|
(3 774)
|
(3 924)
|
(3 364)
|
(3 251)
|
(3 038)
|
(2 739)
|
(2 943)
|
(3 035)
|
(3 088)
|
(2 584)
|
(2 542)
|
(2 397)
|
(2 249)
|
(2 760)
|
(2 708)
|
(2 725)
|
(2 777)
|
(3 047)
|
|
Selling, General & Administrative |
(1 543)
|
(1 658)
|
(1 721)
|
(1 772)
|
(1 814)
|
(1 851)
|
(1 872)
|
(1 883)
|
(1 849)
|
(1 985)
|
(2 036)
|
(2 146)
|
(2 195)
|
(2 428)
|
(2 537)
|
(2 575)
|
(2 521)
|
(2 682)
|
(2 906)
|
(3 101)
|
(3 211)
|
(3 294)
|
(3 255)
|
(3 339)
|
(3 597)
|
(3 039)
|
(2 971)
|
(2 808)
|
(2 484)
|
(2 695)
|
(2 753)
|
(2 797)
|
(2 326)
|
(2 272)
|
(2 133)
|
(2 019)
|
(2 539)
|
(2 520)
|
(2 554)
|
(2 596)
|
(2 860)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
(71)
|
(389)
|
0
|
0
|
(291)
|
(403)
|
(350)
|
(454)
|
(506)
|
(453)
|
(454)
|
(454)
|
(437)
|
(442)
|
(446)
|
(449)
|
(453)
|
(450)
|
(456)
|
(452)
|
(430)
|
(416)
|
(410)
|
(396)
|
(413)
|
(431)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(59)
|
(58)
|
(42)
|
(47)
|
(1)
|
(51)
|
(77)
|
(93)
|
(1)
|
(48)
|
(50)
|
(31)
|
(1)
|
(48)
|
(39)
|
(55)
|
83
|
(252)
|
(253)
|
33
|
116
|
72
|
67
|
70
|
207
|
129
|
175
|
207
|
265
|
198
|
167
|
162
|
281
|
185
|
188
|
200
|
283
|
221
|
225
|
232
|
244
|
|
Operating Income |
738
N/A
|
758
+3%
|
778
+3%
|
810
+4%
|
855
+6%
|
907
+6%
|
943
+4%
|
1 031
+9%
|
1 083
+5%
|
1 138
+5%
|
1 182
+4%
|
1 202
+2%
|
1 227
+2%
|
1 341
+9%
|
1 329
-1%
|
1 341
+1%
|
1 523
+14%
|
1 656
+9%
|
1 724
+4%
|
1 789
+4%
|
1 905
+6%
|
1 966
+3%
|
2 054
+4%
|
2 133
+4%
|
2 223
+4%
|
1 865
-16%
|
1 863
0%
|
1 861
0%
|
2 159
+16%
|
2 368
+10%
|
2 425
+2%
|
2 390
-1%
|
2 366
-1%
|
2 378
+1%
|
2 402
+1%
|
2 400
0%
|
2 430
+1%
|
2 205
-9%
|
2 236
+1%
|
2 355
+5%
|
2 563
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
20
|
29
|
44
|
45
|
50
|
56
|
54
|
67
|
61
|
74
|
88
|
72
|
88
|
73
|
55
|
70
|
74
|
71
|
82
|
88
|
77
|
93
|
105
|
105
|
75
|
132
|
130
|
108
|
39
|
91
|
84
|
99
|
19
|
91
|
119
|
150
|
106
|
161
|
147
|
120
|
122
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
1
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(6)
|
(0)
|
0
|
(0)
|
(2)
|
(1)
|
(2)
|
(3)
|
(7)
|
|
Gain/Loss on Disposition of Assets |
0
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(9)
|
(3)
|
6
|
5
|
4
|
14
|
15
|
13
|
31
|
35
|
30
|
28
|
53
|
37
|
49
|
47
|
(10)
|
(8)
|
(15)
|
(18)
|
(1)
|
0
|
(21)
|
(21)
|
(22)
|
(26)
|
(10)
|
(5)
|
4
|
6
|
3
|
3
|
6
|
1
|
3
|
(2)
|
10
|
10
|
10
|
14
|
6
|
|
Pre-Tax Income |
749
N/A
|
784
+5%
|
826
+5%
|
858
+4%
|
908
+6%
|
977
+8%
|
1 009
+3%
|
1 110
+10%
|
1 174
+6%
|
1 244
+6%
|
1 298
+4%
|
1 300
+0%
|
1 367
+5%
|
1 452
+6%
|
1 434
-1%
|
1 460
+2%
|
1 589
+9%
|
1 719
+8%
|
1 792
+4%
|
1 862
+4%
|
1 982
+6%
|
2 058
+4%
|
2 138
+4%
|
2 215
+4%
|
2 273
+3%
|
1 969
-13%
|
1 981
+1%
|
1 963
-1%
|
2 200
+12%
|
2 464
+12%
|
2 510
+2%
|
2 490
-1%
|
2 386
-4%
|
2 469
+4%
|
2 524
+2%
|
2 547
+1%
|
2 545
0%
|
2 375
-7%
|
2 390
+1%
|
2 486
+4%
|
2 685
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(108)
|
(108)
|
(120)
|
(124)
|
(143)
|
(166)
|
(172)
|
(203)
|
(187)
|
(206)
|
(227)
|
(226)
|
(234)
|
(252)
|
(223)
|
(217)
|
(262)
|
(312)
|
(331)
|
(339)
|
(313)
|
(327)
|
(371)
|
(405)
|
(358)
|
(262)
|
(238)
|
(213)
|
(358)
|
(424)
|
(468)
|
(488)
|
(444)
|
(492)
|
(513)
|
(535)
|
(479)
|
(412)
|
(379)
|
(367)
|
(505)
|
|
Income from Continuing Operations |
641
|
675
|
707
|
734
|
765
|
811
|
837
|
907
|
987
|
1 038
|
1 072
|
1 075
|
1 134
|
1 200
|
1 211
|
1 243
|
1 326
|
1 407
|
1 462
|
1 523
|
1 669
|
1 731
|
1 767
|
1 810
|
1 916
|
1 708
|
1 743
|
1 750
|
1 843
|
2 040
|
2 042
|
2 002
|
1 941
|
1 977
|
2 011
|
2 012
|
2 066
|
1 964
|
2 012
|
2 119
|
2 179
|
|
Income to Minority Interest |
(52)
|
(56)
|
(62)
|
(70)
|
(75)
|
(80)
|
(84)
|
(88)
|
(98)
|
(104)
|
(107)
|
(81)
|
(56)
|
(27)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
4
|
4
|
4
|
5
|
3
|
4
|
4
|
3
|
4
|
3
|
(0)
|
0
|
0
|
1
|
4
|
4
|
2
|
0
|
|
Net Income (Common) |
589
N/A
|
620
+5%
|
645
+4%
|
664
+3%
|
690
+4%
|
731
+6%
|
754
+3%
|
819
+9%
|
889
+9%
|
934
+5%
|
964
+3%
|
994
+3%
|
1 077
+8%
|
1 173
+9%
|
1 210
+3%
|
1 242
+3%
|
1 326
+7%
|
1 407
+6%
|
1 462
+4%
|
1 524
+4%
|
1 670
+10%
|
1 732
+4%
|
1 769
+2%
|
1 814
+3%
|
1 920
+6%
|
1 712
-11%
|
1 748
+2%
|
1 752
+0%
|
1 846
+5%
|
2 044
+11%
|
2 045
+0%
|
2 006
-2%
|
1 944
-3%
|
1 977
+2%
|
2 011
+2%
|
2 012
+0%
|
2 068
+3%
|
1 967
-5%
|
2 015
+2%
|
2 121
+5%
|
2 180
+3%
|
|
EPS (Diluted) |
0.71
N/A
|
0.75
+6%
|
0.78
+4%
|
0.8
+3%
|
0.84
+5%
|
0.88
+5%
|
0.91
+3%
|
0.99
+9%
|
1.08
+9%
|
1.13
+5%
|
1.17
+4%
|
1.21
+3%
|
1.31
+8%
|
1.43
+9%
|
1.47
+3%
|
1.51
+3%
|
1.62
+7%
|
1.71
+6%
|
1.78
+4%
|
1.85
+4%
|
2.03
+10%
|
2.11
+4%
|
2.15
+2%
|
2.21
+3%
|
2.34
+6%
|
2.09
-11%
|
2.14
+2%
|
2.14
N/A
|
2.25
+5%
|
2.49
+11%
|
2.49
N/A
|
2.44
-2%
|
2.4
-2%
|
2.43
+1%
|
2.48
+2%
|
2.49
+0%
|
2.56
+3%
|
2.44
-5%
|
2.51
+3%
|
2.64
+5%
|
2.72
+3%
|