Chengxin Lithium Group Co Ltd
SZSE:002240
Income Statement
Earnings Waterfall
Chengxin Lithium Group Co Ltd
Revenue
|
8B
CNY
|
Cost of Revenue
|
-7.2B
CNY
|
Gross Profit
|
747.3m
CNY
|
Operating Expenses
|
-457.5m
CNY
|
Operating Income
|
289.9m
CNY
|
Other Expenses
|
412.3m
CNY
|
Net Income
|
702.2m
CNY
|
Income Statement
Chengxin Lithium Group 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 |
1 778
N/A
|
1 764
-1%
|
1 761
0%
|
1 764
+0%
|
1 716
-3%
|
1 655
-4%
|
1 587
-4%
|
1 502
-5%
|
1 440
-4%
|
1 409
-2%
|
1 348
-4%
|
1 369
+2%
|
1 402
+2%
|
1 457
+4%
|
1 696
+16%
|
1 903
+12%
|
2 018
+6%
|
2 188
+8%
|
2 268
+4%
|
2 396
+6%
|
2 518
+5%
|
2 569
+2%
|
2 456
-4%
|
2 377
-3%
|
2 279
-4%
|
1 996
-12%
|
1 972
-1%
|
2 047
+4%
|
1 791
-13%
|
2 084
+16%
|
2 238
+7%
|
2 286
+2%
|
3 017
+32%
|
4 164
+38%
|
6 945
+67%
|
9 176
+32%
|
12 039
+31%
|
13 136
+9%
|
11 664
-11%
|
10 529
-10%
|
7 951
-24%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 627)
|
(1 599)
|
(1 576)
|
(1 581)
|
(1 528)
|
(1 469)
|
(1 422)
|
(1 372)
|
(1 366)
|
(1 359)
|
(1 307)
|
(1 296)
|
(1 306)
|
(1 346)
|
(1 580)
|
(1 776)
|
(1 874)
|
(2 060)
|
(2 082)
|
(2 164)
|
(2 247)
|
(2 191)
|
(2 085)
|
(2 015)
|
(2 053)
|
(1 749)
|
(1 777)
|
(1 907)
|
(1 742)
|
(1 888)
|
(1 850)
|
(1 570)
|
(1 657)
|
(1 641)
|
(2 219)
|
(3 164)
|
(4 871)
|
(6 773)
|
(7 439)
|
(7 868)
|
(7 204)
|
|
Gross Profit |
151
N/A
|
165
+9%
|
186
+12%
|
183
-2%
|
188
+3%
|
186
-1%
|
165
-11%
|
130
-21%
|
74
-44%
|
50
-32%
|
41
-19%
|
74
+80%
|
96
+30%
|
111
+16%
|
116
+4%
|
127
+9%
|
145
+14%
|
128
-12%
|
186
+46%
|
232
+25%
|
271
+17%
|
379
+40%
|
371
-2%
|
361
-3%
|
226
-38%
|
247
+9%
|
195
-21%
|
141
-28%
|
49
-65%
|
195
+301%
|
388
+99%
|
716
+84%
|
1 360
+90%
|
2 523
+85%
|
4 726
+87%
|
6 012
+27%
|
7 168
+19%
|
6 363
-11%
|
4 225
-34%
|
2 661
-37%
|
747
-72%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(217)
|
(231)
|
(218)
|
(218)
|
(213)
|
(214)
|
(199)
|
(193)
|
(216)
|
(268)
|
(461)
|
(455)
|
(193)
|
(190)
|
36
|
46
|
(98)
|
(73)
|
(90)
|
(81)
|
(120)
|
(198)
|
(190)
|
(217)
|
(213)
|
(311)
|
(419)
|
(412)
|
(177)
|
(194)
|
(97)
|
(106)
|
(206)
|
(248)
|
(301)
|
(326)
|
(475)
|
(344)
|
(342)
|
(404)
|
(457)
|
|
Selling, General & Administrative |
(200)
|
(206)
|
(206)
|
(213)
|
(192)
|
(207)
|
(204)
|
(188)
|
(195)
|
(194)
|
(189)
|
(188)
|
(176)
|
(160)
|
(157)
|
(161)
|
(179)
|
(178)
|
(181)
|
(179)
|
(193)
|
(211)
|
(208)
|
(223)
|
(234)
|
(228)
|
(251)
|
(250)
|
(157)
|
(156)
|
(132)
|
(125)
|
(193)
|
(238)
|
(282)
|
(310)
|
(424)
|
(374)
|
(387)
|
(454)
|
(470)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(7)
|
(21)
|
(29)
|
(47)
|
(44)
|
(29)
|
(21)
|
(1)
|
(3)
|
(9)
|
(10)
|
(21)
|
(21)
|
(19)
|
(21)
|
(11)
|
(10)
|
(10)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(46)
|
|
Other Operating Expenses |
(17)
|
(25)
|
(12)
|
(5)
|
(0)
|
(7)
|
5
|
(5)
|
(0)
|
(74)
|
(271)
|
(267)
|
(0)
|
(29)
|
193
|
207
|
91
|
105
|
91
|
98
|
86
|
15
|
21
|
14
|
55
|
(54)
|
(121)
|
(119)
|
39
|
(17)
|
36
|
22
|
9
|
0
|
3
|
4
|
(9)
|
51
|
56
|
59
|
69
|
|
Operating Income |
(66)
N/A
|
(66)
+1%
|
(33)
+50%
|
(35)
-7%
|
(25)
+30%
|
(28)
-13%
|
(34)
-20%
|
(63)
-87%
|
(143)
-128%
|
(218)
-53%
|
(420)
-93%
|
(381)
+9%
|
(98)
+74%
|
(78)
+20%
|
152
N/A
|
173
+13%
|
46
-73%
|
55
+19%
|
96
+75%
|
151
+57%
|
151
0%
|
181
+20%
|
182
+0%
|
144
-20%
|
13
-91%
|
(64)
N/A
|
(224)
-250%
|
(272)
-21%
|
(128)
+53%
|
2
N/A
|
291
+15 214%
|
610
+110%
|
1 155
+89%
|
2 276
+97%
|
4 425
+94%
|
5 686
+28%
|
6 693
+18%
|
6 020
-10%
|
3 883
-35%
|
2 257
-42%
|
290
-87%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
0
|
(53)
|
(51)
|
(47)
|
(44)
|
(40)
|
(38)
|
(44)
|
(44)
|
144
|
146
|
(41)
|
52
|
(133)
|
(132)
|
(28)
|
(26)
|
(32)
|
(40)
|
(57)
|
(71)
|
(77)
|
(77)
|
(77)
|
(83)
|
(81)
|
157
|
64
|
201
|
216
|
(28)
|
(57)
|
(34)
|
(35)
|
73
|
68
|
25
|
90
|
518
|
489
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
87
|
0
|
7
|
7
|
7
|
13
|
7
|
7
|
(3)
|
0
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
25
|
(1)
|
(1)
|
(2)
|
(7)
|
(3)
|
(7)
|
(7)
|
(32)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
(6)
|
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 |
82
|
78
|
93
|
97
|
84
|
87
|
75
|
60
|
49
|
34
|
21
|
25
|
66
|
83
|
70
|
57
|
(8)
|
(24)
|
(4)
|
(2)
|
6
|
5
|
1
|
(7)
|
(1)
|
(1)
|
(9)
|
(10)
|
(2)
|
(11)
|
(3)
|
(6)
|
(57)
|
(58)
|
(61)
|
(61)
|
(17)
|
(18)
|
(20)
|
(20)
|
13
|
|
Pre-Tax Income |
9
N/A
|
12
+41%
|
7
-43%
|
11
+59%
|
12
+10%
|
15
+20%
|
1
-91%
|
(41)
N/A
|
(197)
-381%
|
(229)
-16%
|
(255)
-11%
|
(210)
+18%
|
21
N/A
|
57
+167%
|
96
+68%
|
105
+9%
|
17
-84%
|
17
+1%
|
60
+247%
|
115
+91%
|
97
-16%
|
115
+19%
|
103
-10%
|
57
-45%
|
(67)
N/A
|
(148)
-121%
|
(314)
-113%
|
(124)
+61%
|
17
N/A
|
191
+1 053%
|
504
+163%
|
576
+14%
|
1 065
+85%
|
2 183
+105%
|
4 328
+98%
|
5 696
+32%
|
6 737
+18%
|
6 023
-11%
|
3 946
-34%
|
2 749
-30%
|
760
-72%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
0
|
1
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(4)
|
1
|
2
|
0
|
1
|
1
|
(2)
|
1
|
(1)
|
4
|
1
|
14
|
24
|
7
|
4
|
(15)
|
(54)
|
(183)
|
(352)
|
(707)
|
(952)
|
(1 043)
|
(938)
|
(654)
|
(343)
|
(68)
|
|
Income from Continuing Operations |
6
|
10
|
8
|
12
|
10
|
13
|
(2)
|
(44)
|
(199)
|
(231)
|
(257)
|
(210)
|
22
|
58
|
95
|
101
|
19
|
19
|
60
|
116
|
98
|
113
|
104
|
56
|
(62)
|
(146)
|
(300)
|
(100)
|
23
|
196
|
490
|
522
|
883
|
1 831
|
3 621
|
4 744
|
5 694
|
5 085
|
3 293
|
2 406
|
693
|
|
Income to Minority Interest |
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
2
|
3
|
(0)
|
(1)
|
8
|
10
|
16
|
17
|
11
|
10
|
6
|
5
|
3
|
8
|
12
|
11
|
4
|
(8)
|
(11)
|
(5)
|
(17)
|
(2)
|
(23)
|
(72)
|
(141)
|
(139)
|
(148)
|
(108)
|
10
|
|
Net Income (Common) |
10
N/A
|
13
+34%
|
9
-29%
|
13
+42%
|
11
-13%
|
14
+22%
|
(0)
N/A
|
(43)
-10 550%
|
(195)
-357%
|
(227)
-16%
|
(252)
-11%
|
(206)
+18%
|
23
N/A
|
60
+156%
|
95
+58%
|
100
+5%
|
26
-74%
|
29
+8%
|
76
+166%
|
133
+75%
|
108
-18%
|
123
+14%
|
110
-11%
|
61
-45%
|
(59)
N/A
|
(139)
-134%
|
(289)
-108%
|
(89)
+69%
|
27
N/A
|
188
+593%
|
479
+154%
|
517
+8%
|
866
+67%
|
1 829
+111%
|
3 597
+97%
|
4 672
+30%
|
5 552
+19%
|
4 946
-11%
|
3 145
-36%
|
2 297
-27%
|
702
-69%
|
|
EPS (Diluted) |
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
-0.01
N/A
|
-0.09
-800%
|
-0.4
-344%
|
-0.46
-15%
|
-0.51
-11%
|
-0.42
+18%
|
0.05
N/A
|
0.12
+140%
|
0.19
+58%
|
0.2
+5%
|
0.05
-75%
|
0.05
N/A
|
0.14
+180%
|
0.25
+79%
|
0.2
-20%
|
0.24
+20%
|
0.21
-13%
|
0.11
-48%
|
-0.11
N/A
|
-0.21
-91%
|
-0.38
-81%
|
-0.11
+71%
|
0.04
N/A
|
0.25
+525%
|
0.67
+168%
|
0.6
-10%
|
1.09
+82%
|
2.11
+94%
|
4.18
+98%
|
5.57
+33%
|
6.39
+15%
|
5.46
-15%
|
3.47
-36%
|
2.47
-29%
|
0.77
-69%
|