Yantai Tayho Advanced Materials Co Ltd
SZSE:002254
Income Statement
Earnings Waterfall
Yantai Tayho Advanced Materials Co Ltd
Revenue
|
3.9B
CNY
|
Cost of Revenue
|
-2.9B
CNY
|
Gross Profit
|
949.7m
CNY
|
Operating Expenses
|
-506.2m
CNY
|
Operating Income
|
443.5m
CNY
|
Other Expenses
|
-34m
CNY
|
Net Income
|
409.5m
CNY
|
Income Statement
Yantai Tayho Advanced Materials 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 |
1 713
N/A
|
1 770
+3%
|
1 801
+2%
|
1 753
-3%
|
1 753
N/A
|
1 776
+1%
|
1 721
-3%
|
1 712
-1%
|
1 643
-4%
|
1 599
-3%
|
1 577
-1%
|
1 561
-1%
|
1 539
-1%
|
1 581
+3%
|
1 675
+6%
|
1 681
+0%
|
1 724
+3%
|
1 555
-10%
|
1 571
+1%
|
1 713
+9%
|
1 868
+9%
|
2 173
+16%
|
2 391
+10%
|
2 445
+2%
|
2 469
+1%
|
2 535
+3%
|
2 368
-7%
|
2 355
-1%
|
2 353
0%
|
2 441
+4%
|
2 907
+19%
|
3 478
+20%
|
4 038
+16%
|
4 404
+9%
|
4 505
+2%
|
4 230
-6%
|
3 925
-7%
|
3 750
-4%
|
3 707
-1%
|
3 739
+1%
|
3 857
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 474)
|
(1 483)
|
(1 476)
|
(1 399)
|
(1 384)
|
(1 405)
|
(1 379)
|
(1 379)
|
(1 325)
|
(1 309)
|
(1 288)
|
(1 304)
|
(1 305)
|
(1 351)
|
(1 439)
|
(1 423)
|
(1 474)
|
(1 305)
|
(1 326)
|
(1 431)
|
(1 541)
|
(1 818)
|
(2 025)
|
(2 068)
|
(2 067)
|
(2 085)
|
(1 892)
|
(1 861)
|
(1 837)
|
(1 876)
|
(2 149)
|
(2 427)
|
(2 657)
|
(2 779)
|
(2 958)
|
(2 888)
|
(2 923)
|
(2 897)
|
(2 830)
|
(2 862)
|
(2 908)
|
|
Gross Profit |
238
N/A
|
287
+20%
|
325
+13%
|
354
+9%
|
370
+4%
|
371
+0%
|
342
-8%
|
332
-3%
|
317
-5%
|
289
-9%
|
289
N/A
|
257
-11%
|
234
-9%
|
229
-2%
|
237
+3%
|
257
+9%
|
250
-3%
|
250
0%
|
245
-2%
|
282
+15%
|
327
+16%
|
355
+9%
|
366
+3%
|
377
+3%
|
402
+7%
|
450
+12%
|
476
+6%
|
494
+4%
|
516
+4%
|
565
+10%
|
758
+34%
|
1 051
+39%
|
1 381
+31%
|
1 625
+18%
|
1 547
-5%
|
1 342
-13%
|
1 002
-25%
|
853
-15%
|
877
+3%
|
878
+0%
|
950
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(175)
|
(195)
|
(182)
|
(191)
|
(186)
|
(178)
|
(178)
|
(179)
|
(179)
|
(176)
|
(188)
|
(184)
|
(178)
|
(178)
|
(171)
|
(167)
|
(167)
|
(133)
|
(129)
|
(138)
|
(153)
|
(215)
|
(229)
|
(249)
|
(249)
|
(231)
|
(232)
|
(222)
|
(248)
|
(234)
|
(248)
|
(258)
|
(245)
|
(385)
|
(372)
|
(378)
|
(435)
|
(403)
|
(443)
|
(509)
|
(506)
|
|
Selling, General & Administrative |
(168)
|
(97)
|
(177)
|
(185)
|
(179)
|
(110)
|
(168)
|
(166)
|
(163)
|
(106)
|
(166)
|
(162)
|
(160)
|
(118)
|
(158)
|
(159)
|
(116)
|
(109)
|
(106)
|
(82)
|
(124)
|
(155)
|
(137)
|
(173)
|
(179)
|
(183)
|
(176)
|
(162)
|
(163)
|
(159)
|
(172)
|
(169)
|
(165)
|
(218)
|
(215)
|
(225)
|
(249)
|
(281)
|
(326)
|
(380)
|
(406)
|
|
Research & Development |
0
|
(93)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
(30)
|
(78)
|
(69)
|
(79)
|
(72)
|
(63)
|
(57)
|
(75)
|
(98)
|
(102)
|
(135)
|
(146)
|
(153)
|
(180)
|
(196)
|
(194)
|
(201)
|
(152)
|
(187)
|
(204)
|
(203)
|
|
Depreciation & Amortization |
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(7)
|
(1)
|
(5)
|
(6)
|
(8)
|
(1)
|
(10)
|
(13)
|
(15)
|
(1)
|
(22)
|
(21)
|
(18)
|
(1)
|
(12)
|
(8)
|
(51)
|
34
|
(23)
|
(56)
|
0
|
28
|
(23)
|
2
|
1
|
29
|
0
|
14
|
14
|
53
|
59
|
56
|
73
|
45
|
39
|
40
|
15
|
79
|
70
|
76
|
102
|
|
Operating Income |
64
N/A
|
92
+44%
|
143
+56%
|
163
+14%
|
183
+12%
|
193
+6%
|
165
-15%
|
154
-7%
|
139
-10%
|
114
-18%
|
101
-11%
|
74
-27%
|
56
-24%
|
51
-8%
|
66
+27%
|
91
+38%
|
83
-9%
|
117
+41%
|
116
-1%
|
144
+24%
|
173
+21%
|
140
-19%
|
138
-2%
|
128
-7%
|
153
+20%
|
219
+43%
|
244
+11%
|
272
+11%
|
267
-2%
|
331
+24%
|
511
+54%
|
793
+55%
|
1 136
+43%
|
1 239
+9%
|
1 175
-5%
|
964
-18%
|
567
-41%
|
450
-21%
|
434
-4%
|
369
-15%
|
444
+20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
6
|
7
|
6
|
5
|
3
|
2
|
(1)
|
3
|
5
|
7
|
10
|
8
|
9
|
18
|
16
|
16
|
18
|
14
|
14
|
16
|
19
|
17
|
23
|
18
|
10
|
20
|
11
|
13
|
24
|
(6)
|
0
|
(5)
|
(17)
|
(35)
|
(28)
|
10
|
23
|
44
|
36
|
22
|
21
|
|
Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(8)
|
(0)
|
(0)
|
(1)
|
1
|
0
|
0
|
1
|
6
|
8
|
8
|
7
|
(0)
|
1
|
0
|
1
|
70
|
79
|
80
|
82
|
29
|
30
|
29
|
28
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
13
|
11
|
9
|
10
|
11
|
6
|
6
|
6
|
7
|
13
|
13
|
12
|
11
|
6
|
5
|
7
|
6
|
(0)
|
1
|
(4)
|
(4)
|
0
|
(2)
|
12
|
11
|
23
|
22
|
10
|
11
|
0
|
1
|
1
|
(0)
|
12
|
(0)
|
(0)
|
1
|
24
|
25
|
26
|
29
|
|
Pre-Tax Income |
83
N/A
|
109
+31%
|
157
+44%
|
177
+13%
|
197
+11%
|
201
+2%
|
169
-16%
|
163
-3%
|
150
-8%
|
133
-11%
|
125
-6%
|
94
-25%
|
75
-20%
|
75
-1%
|
87
+16%
|
113
+30%
|
107
-6%
|
123
+15%
|
130
+6%
|
155
+19%
|
188
+21%
|
158
-16%
|
158
+0%
|
158
0%
|
175
+11%
|
268
+53%
|
285
+6%
|
303
+7%
|
309
+2%
|
325
+5%
|
512
+58%
|
788
+54%
|
1 119
+42%
|
1 286
+15%
|
1 226
-5%
|
1 054
-14%
|
673
-36%
|
547
-19%
|
524
-4%
|
445
-15%
|
522
+17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
(15)
|
(23)
|
(26)
|
(30)
|
(33)
|
(29)
|
(28)
|
(26)
|
(24)
|
(23)
|
(17)
|
(13)
|
(11)
|
(13)
|
(18)
|
(19)
|
(16)
|
(18)
|
(14)
|
(21)
|
(8)
|
(11)
|
(10)
|
(6)
|
(34)
|
(29)
|
(38)
|
(35)
|
(38)
|
(71)
|
(107)
|
(155)
|
(161)
|
(142)
|
(118)
|
(71)
|
(62)
|
(44)
|
(43)
|
(57)
|
|
Income from Continuing Operations |
72
|
94
|
135
|
151
|
168
|
168
|
141
|
135
|
125
|
109
|
102
|
77
|
63
|
64
|
74
|
95
|
88
|
107
|
112
|
141
|
167
|
150
|
147
|
148
|
170
|
235
|
256
|
265
|
274
|
287
|
441
|
681
|
963
|
1 126
|
1 083
|
936
|
602
|
485
|
480
|
402
|
465
|
|
Income to Minority Interest |
(8)
|
(10)
|
(13)
|
(15)
|
(17)
|
(17)
|
(18)
|
(19)
|
(18)
|
(14)
|
(10)
|
(4)
|
0
|
(5)
|
(7)
|
(9)
|
(9)
|
(7)
|
(4)
|
(2)
|
6
|
7
|
14
|
15
|
8
|
0
|
(9)
|
(13)
|
(20)
|
(27)
|
(55)
|
(104)
|
(154)
|
(160)
|
(149)
|
(119)
|
(62)
|
(49)
|
(54)
|
(43)
|
(55)
|
|
Net Income (Common) |
64
N/A
|
84
+32%
|
122
+44%
|
137
+12%
|
151
+11%
|
151
+0%
|
123
-19%
|
117
-5%
|
107
-9%
|
95
-11%
|
92
-3%
|
74
-20%
|
63
-15%
|
59
-6%
|
68
+15%
|
86
+28%
|
79
-8%
|
100
+27%
|
108
+8%
|
139
+29%
|
172
+24%
|
156
-9%
|
162
+3%
|
163
+1%
|
178
+9%
|
235
+32%
|
246
+5%
|
252
+2%
|
255
+1%
|
261
+2%
|
385
+48%
|
577
+50%
|
810
+40%
|
966
+19%
|
935
-3%
|
817
-13%
|
539
-34%
|
436
-19%
|
426
-2%
|
360
-16%
|
410
+14%
|
|
EPS (Diluted) |
0.11
N/A
|
0.14
+27%
|
0.2
+43%
|
0.23
+15%
|
0.25
+9%
|
0.25
N/A
|
0.21
-16%
|
0.19
-10%
|
0.17
-11%
|
0.16
-6%
|
0.14
-13%
|
0.11
-21%
|
0.09
-18%
|
0.1
+11%
|
0.11
+10%
|
0.15
+36%
|
0.14
-7%
|
0.16
+14%
|
0.18
+13%
|
0.23
+28%
|
0.29
+26%
|
0.26
-10%
|
0.27
+4%
|
0.27
N/A
|
0.29
+7%
|
0.38
+31%
|
0.4
+5%
|
0.41
+2%
|
0.42
+2%
|
0.43
+2%
|
0.56
+30%
|
0.84
+50%
|
1.2
+43%
|
1.41
+18%
|
1.36
-4%
|
1.19
-13%
|
0.79
-34%
|
0.64
-19%
|
0.49
-23%
|
0.43
-12%
|
0.53
+23%
|