Zhejiang JIULI Hi-tech Metals Co Ltd
SZSE:002318
Income Statement
Earnings Waterfall
Zhejiang JIULI Hi-tech Metals Co Ltd
Revenue
|
7.9B
CNY
|
Cost of Revenue
|
-6B
CNY
|
Gross Profit
|
2B
CNY
|
Operating Expenses
|
-930.6m
CNY
|
Operating Income
|
1B
CNY
|
Other Expenses
|
484.9m
CNY
|
Net Income
|
1.5B
CNY
|
Income Statement
Zhejiang JIULI Hi-tech Metals 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 |
2 787
N/A
|
2 849
+2%
|
2 798
-2%
|
2 824
+1%
|
2 780
-2%
|
2 902
+4%
|
2 848
-2%
|
2 845
0%
|
2 762
-3%
|
2 721
-1%
|
2 761
+1%
|
2 736
-1%
|
2 796
+2%
|
2 698
-3%
|
2 751
+2%
|
2 757
+0%
|
2 664
-3%
|
2 833
+6%
|
3 072
+8%
|
3 408
+11%
|
3 822
+12%
|
4 063
+6%
|
4 181
+3%
|
4 213
+1%
|
4 359
+3%
|
4 437
+2%
|
4 235
-5%
|
4 505
+6%
|
4 739
+5%
|
4 955
+5%
|
5 435
+10%
|
5 749
+6%
|
5 866
+2%
|
5 974
+2%
|
6 004
+1%
|
5 999
0%
|
6 239
+4%
|
6 537
+5%
|
6 897
+6%
|
7 316
+6%
|
7 933
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 194)
|
(2 248)
|
(2 135)
|
(2 191)
|
(2 164)
|
(2 313)
|
(2 288)
|
(2 295)
|
(2 231)
|
(2 229)
|
(2 233)
|
(2 179)
|
(2 223)
|
(2 092)
|
(2 125)
|
(2 170)
|
(2 082)
|
(2 244)
|
(2 424)
|
(2 664)
|
(2 989)
|
(3 056)
|
(3 165)
|
(3 108)
|
(3 129)
|
(3 239)
|
(3 066)
|
(3 274)
|
(3 424)
|
(3 538)
|
(3 904)
|
(4 171)
|
(4 330)
|
(4 506)
|
(4 550)
|
(4 558)
|
(4 764)
|
(4 907)
|
(5 191)
|
(5 562)
|
(5 969)
|
|
Gross Profit |
593
N/A
|
601
+1%
|
663
+10%
|
632
-5%
|
616
-3%
|
589
-4%
|
559
-5%
|
550
-2%
|
531
-4%
|
492
-7%
|
528
+7%
|
558
+6%
|
573
+3%
|
606
+6%
|
626
+3%
|
586
-6%
|
581
-1%
|
589
+1%
|
648
+10%
|
743
+15%
|
833
+12%
|
1 007
+21%
|
1 016
+1%
|
1 105
+9%
|
1 229
+11%
|
1 198
-3%
|
1 169
-2%
|
1 231
+5%
|
1 315
+7%
|
1 417
+8%
|
1 531
+8%
|
1 579
+3%
|
1 536
-3%
|
1 468
-4%
|
1 453
-1%
|
1 441
-1%
|
1 475
+2%
|
1 630
+10%
|
1 706
+5%
|
1 754
+3%
|
1 964
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(330)
|
(328)
|
(373)
|
(352)
|
(349)
|
(349)
|
(351)
|
(363)
|
(361)
|
(360)
|
(399)
|
(438)
|
(458)
|
(438)
|
(452)
|
(398)
|
(389)
|
(420)
|
(435)
|
(478)
|
(511)
|
(596)
|
(595)
|
(607)
|
(613)
|
(582)
|
(532)
|
(560)
|
(561)
|
(556)
|
(622)
|
(630)
|
(645)
|
(674)
|
(664)
|
(671)
|
(719)
|
(780)
|
(825)
|
(870)
|
(931)
|
|
Selling, General & Administrative |
(287)
|
(250)
|
(323)
|
(335)
|
(328)
|
(257)
|
(332)
|
(319)
|
(320)
|
(280)
|
(340)
|
(367)
|
(373)
|
(301)
|
(432)
|
(405)
|
(388)
|
(285)
|
(445)
|
(503)
|
(521)
|
(439)
|
(495)
|
(477)
|
(494)
|
(416)
|
(408)
|
(407)
|
(412)
|
(389)
|
(429)
|
(416)
|
(410)
|
(420)
|
(420)
|
(449)
|
(486)
|
(502)
|
(543)
|
(580)
|
(613)
|
|
Research & Development |
0
|
(61)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
(38)
|
(120)
|
0
|
0
|
(43)
|
(144)
|
(129)
|
(169)
|
(173)
|
(171)
|
(172)
|
(182)
|
(188)
|
(190)
|
(215)
|
(223)
|
(224)
|
(254)
|
(268)
|
(281)
|
(294)
|
(297)
|
(320)
|
(329)
|
(362)
|
|
Depreciation & Amortization |
0
|
(13)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(44)
|
(4)
|
(50)
|
(18)
|
(21)
|
(4)
|
(18)
|
(44)
|
(41)
|
(5)
|
(59)
|
(71)
|
(85)
|
(3)
|
(20)
|
7
|
37
|
24
|
11
|
25
|
53
|
36
|
29
|
38
|
54
|
41
|
47
|
28
|
40
|
59
|
22
|
8
|
(11)
|
38
|
24
|
59
|
60
|
69
|
38
|
39
|
44
|
|
Operating Income |
263
N/A
|
273
+4%
|
290
+6%
|
280
-3%
|
267
-5%
|
240
-10%
|
209
-13%
|
187
-11%
|
170
-9%
|
133
-22%
|
128
-3%
|
120
-7%
|
115
-4%
|
168
+46%
|
175
+4%
|
188
+8%
|
193
+2%
|
169
-12%
|
214
+26%
|
266
+24%
|
322
+21%
|
411
+27%
|
421
+2%
|
498
+18%
|
616
+24%
|
616
N/A
|
637
+4%
|
670
+5%
|
754
+13%
|
861
+14%
|
909
+6%
|
948
+4%
|
891
-6%
|
794
-11%
|
790
-1%
|
770
-3%
|
756
-2%
|
850
+12%
|
881
+4%
|
884
+0%
|
1 033
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(27)
|
(11)
|
(29)
|
(29)
|
(31)
|
(34)
|
(25)
|
(17)
|
(20)
|
(13)
|
(15)
|
(16)
|
(12)
|
1
|
(2)
|
(7)
|
(9)
|
(21)
|
(36)
|
(35)
|
(39)
|
(30)
|
(18)
|
(27)
|
(33)
|
(24)
|
(34)
|
(31)
|
23
|
41
|
58
|
88
|
79
|
111
|
169
|
258
|
390
|
542
|
553
|
776
|
692
|
|
Non-Reccuring Items |
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
(4)
|
0
|
(1)
|
(0)
|
(1)
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
(3)
|
0
|
0
|
0
|
(7)
|
(4)
|
(4)
|
(5)
|
|
Gain/Loss on Disposition of Assets |
(1)
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
5
|
5
|
9
|
14
|
17
|
18
|
18
|
15
|
18
|
18
|
15
|
22
|
21
|
23
|
20
|
11
|
5
|
1
|
1
|
(0)
|
(1)
|
2
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
3
|
(1)
|
(2)
|
(3)
|
0
|
(5)
|
(5)
|
(7)
|
|
Pre-Tax Income |
240
N/A
|
262
+9%
|
269
+3%
|
262
-2%
|
251
-4%
|
224
-11%
|
201
-10%
|
184
-8%
|
167
-9%
|
136
-18%
|
128
-6%
|
126
-1%
|
124
-1%
|
191
+54%
|
193
+1%
|
192
0%
|
188
-2%
|
147
-22%
|
178
+21%
|
231
+29%
|
282
+22%
|
378
+34%
|
402
+6%
|
470
+17%
|
583
+24%
|
593
+2%
|
605
+2%
|
642
+6%
|
779
+21%
|
903
+16%
|
968
+7%
|
1 038
+7%
|
972
-6%
|
905
-7%
|
958
+6%
|
1 026
+7%
|
1 144
+12%
|
1 385
+21%
|
1 425
+3%
|
1 650
+16%
|
1 714
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(34)
|
(42)
|
(44)
|
(40)
|
(40)
|
(37)
|
(34)
|
(32)
|
(29)
|
(24)
|
(22)
|
(23)
|
(21)
|
(33)
|
(34)
|
(29)
|
(28)
|
(19)
|
(24)
|
(33)
|
(46)
|
(70)
|
(72)
|
(81)
|
(96)
|
(85)
|
(89)
|
(94)
|
(113)
|
(128)
|
(129)
|
(139)
|
(130)
|
(103)
|
(105)
|
(96)
|
(79)
|
(87)
|
(87)
|
(145)
|
(189)
|
|
Income from Continuing Operations |
206
|
221
|
225
|
223
|
211
|
187
|
167
|
153
|
138
|
113
|
106
|
103
|
103
|
159
|
159
|
163
|
161
|
129
|
155
|
198
|
237
|
308
|
329
|
388
|
487
|
507
|
516
|
548
|
666
|
776
|
840
|
900
|
843
|
802
|
853
|
930
|
1 064
|
1 298
|
1 338
|
1 504
|
1 525
|
|
Income to Minority Interest |
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
3
|
5
|
6
|
5
|
10
|
9
|
9
|
10
|
9
|
10
|
9
|
8
|
5
|
3
|
2
|
5
|
(5)
|
(2)
|
(6)
|
(11)
|
(7)
|
(8)
|
(6)
|
(5)
|
(4)
|
(6)
|
(5)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(10)
|
(11)
|
(10)
|
(7)
|
|
Net Income (Common) |
202
N/A
|
217
+8%
|
223
+3%
|
221
-1%
|
210
-5%
|
190
-9%
|
173
-9%
|
159
-8%
|
143
-10%
|
123
-14%
|
115
-6%
|
112
-3%
|
113
+1%
|
168
+49%
|
168
+0%
|
172
+2%
|
169
-2%
|
134
-21%
|
158
+18%
|
200
+27%
|
241
+21%
|
304
+26%
|
327
+8%
|
382
+17%
|
476
+25%
|
500
+5%
|
508
+2%
|
543
+7%
|
661
+22%
|
772
+17%
|
834
+8%
|
895
+7%
|
835
-7%
|
794
-5%
|
846
+7%
|
924
+9%
|
1 059
+15%
|
1 288
+22%
|
1 327
+3%
|
1 494
+13%
|
1 518
+2%
|
|
EPS (Diluted) |
0.25
N/A
|
0.28
+12%
|
0.28
N/A
|
0.28
N/A
|
0.27
-4%
|
0.24
-11%
|
0.22
-8%
|
0.2
-9%
|
0.17
-15%
|
0.15
-12%
|
0.14
-7%
|
0.14
N/A
|
0.14
N/A
|
0.2
+43%
|
0.2
N/A
|
0.2
N/A
|
0.2
N/A
|
0.16
-20%
|
0.19
+19%
|
0.24
+26%
|
0.29
+21%
|
0.36
+24%
|
0.39
+8%
|
0.46
+18%
|
0.57
+24%
|
0.59
+4%
|
0.57
-3%
|
0.64
+12%
|
0.78
+22%
|
0.81
+4%
|
0.85
+5%
|
0.9
+6%
|
0.9
N/A
|
0.83
-8%
|
0.88
+6%
|
0.97
+10%
|
1.1
+13%
|
1.34
+22%
|
1.38
+3%
|
1.5
+9%
|
1.58
+5%
|