Jiangsu Changqing Agrochemical Co Ltd
SZSE:002391
Income Statement
Earnings Waterfall
Jiangsu Changqing Agrochemical Co Ltd
Revenue
|
3.7B
CNY
|
Cost of Revenue
|
-3.1B
CNY
|
Gross Profit
|
646m
CNY
|
Operating Expenses
|
-390.2m
CNY
|
Operating Income
|
255.8m
CNY
|
Other Expenses
|
-79.5m
CNY
|
Net Income
|
176.3m
CNY
|
Income Statement
Jiangsu Changqing Agrochemical 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 |
1 475
N/A
|
1 569
+6%
|
1 607
+2%
|
1 691
+5%
|
1 718
+2%
|
1 809
+5%
|
1 815
+0%
|
1 827
+1%
|
1 826
0%
|
1 821
0%
|
1 822
+0%
|
1 829
+0%
|
1 824
0%
|
1 833
+0%
|
1 875
+2%
|
1 929
+3%
|
2 019
+5%
|
2 245
+11%
|
2 449
+9%
|
2 685
+10%
|
3 003
+12%
|
3 001
0%
|
3 096
+3%
|
3 265
+5%
|
3 269
+0%
|
3 377
+3%
|
3 240
-4%
|
3 226
0%
|
3 126
-3%
|
3 008
-4%
|
3 138
+4%
|
3 250
+4%
|
3 304
+2%
|
3 765
+14%
|
3 943
+5%
|
4 050
+3%
|
4 455
+10%
|
4 244
-5%
|
4 352
+3%
|
4 118
-5%
|
3 742
-9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 079)
|
(1 152)
|
(1 171)
|
(1 225)
|
(1 238)
|
(1 302)
|
(1 309)
|
(1 316)
|
(1 325)
|
(1 333)
|
(1 339)
|
(1 359)
|
(1 371)
|
(1 397)
|
(1 422)
|
(1 451)
|
(1 508)
|
(1 645)
|
(1 816)
|
(2 018)
|
(2 267)
|
(2 241)
|
(2 347)
|
(2 477)
|
(2 472)
|
(2 528)
|
(2 458)
|
(2 478)
|
(2 407)
|
(2 458)
|
(2 579)
|
(2 705)
|
(2 770)
|
(3 106)
|
(3 261)
|
(3 325)
|
(3 685)
|
(3 512)
|
(3 593)
|
(3 410)
|
(3 096)
|
|
Gross Profit |
395
N/A
|
417
+5%
|
436
+5%
|
466
+7%
|
480
+3%
|
507
+6%
|
506
0%
|
511
+1%
|
501
-2%
|
487
-3%
|
483
-1%
|
471
-2%
|
454
-4%
|
436
-4%
|
452
+4%
|
477
+6%
|
511
+7%
|
600
+18%
|
633
+5%
|
668
+6%
|
736
+10%
|
760
+3%
|
749
-1%
|
787
+5%
|
798
+1%
|
849
+7%
|
782
-8%
|
747
-4%
|
719
-4%
|
550
-24%
|
559
+2%
|
545
-2%
|
534
-2%
|
659
+23%
|
682
+4%
|
725
+6%
|
771
+6%
|
731
-5%
|
758
+4%
|
708
-7%
|
646
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(192)
|
(194)
|
(204)
|
(214)
|
(210)
|
(222)
|
(215)
|
(214)
|
(222)
|
(215)
|
(220)
|
(223)
|
(225)
|
(247)
|
(252)
|
(257)
|
(262)
|
(292)
|
(295)
|
(300)
|
(335)
|
(364)
|
(349)
|
(372)
|
(364)
|
(397)
|
(365)
|
(362)
|
(360)
|
(323)
|
(320)
|
(300)
|
(286)
|
(351)
|
(343)
|
(371)
|
(404)
|
(436)
|
(434)
|
(419)
|
(390)
|
|
Selling, General & Administrative |
(188)
|
(118)
|
(200)
|
(209)
|
(206)
|
(123)
|
(213)
|
(211)
|
(214)
|
(109)
|
(209)
|
(212)
|
(220)
|
(140)
|
(250)
|
(260)
|
(272)
|
(152)
|
(308)
|
(317)
|
(306)
|
(174)
|
(250)
|
(246)
|
(242)
|
(200)
|
(249)
|
(236)
|
(230)
|
(146)
|
(200)
|
(167)
|
(158)
|
(155)
|
(191)
|
(211)
|
(223)
|
(182)
|
(223)
|
(209)
|
(201)
|
|
Research & Development |
0
|
(64)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
(38)
|
(134)
|
(105)
|
(143)
|
(143)
|
(144)
|
(142)
|
(139)
|
(143)
|
(123)
|
(135)
|
(147)
|
(138)
|
(145)
|
(158)
|
(167)
|
(188)
|
(196)
|
(219)
|
(218)
|
(196)
|
|
Depreciation & Amortization |
0
|
(12)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(5)
|
(0)
|
(4)
|
(5)
|
(4)
|
(1)
|
(3)
|
(3)
|
(8)
|
(1)
|
(11)
|
(11)
|
(6)
|
(1)
|
(2)
|
3
|
10
|
9
|
13
|
17
|
8
|
9
|
7
|
17
|
21
|
13
|
26
|
14
|
13
|
13
|
15
|
13
|
10
|
7
|
6
|
7
|
8
|
7
|
8
|
8
|
7
|
|
Operating Income |
203
N/A
|
223
+10%
|
232
+4%
|
252
+9%
|
270
+7%
|
285
+6%
|
290
+2%
|
297
+2%
|
278
-6%
|
272
-2%
|
263
-3%
|
248
-6%
|
228
-8%
|
189
-17%
|
200
+6%
|
220
+10%
|
249
+13%
|
309
+24%
|
338
+9%
|
368
+9%
|
401
+9%
|
397
-1%
|
400
+1%
|
415
+4%
|
434
+4%
|
452
+4%
|
417
-8%
|
386
-8%
|
359
-7%
|
227
-37%
|
239
+5%
|
245
+2%
|
248
+1%
|
308
+24%
|
340
+10%
|
354
+4%
|
367
+4%
|
296
-19%
|
324
+10%
|
289
-11%
|
256
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
9
|
6
|
3
|
(4)
|
(8)
|
(12)
|
(15)
|
(10)
|
(5)
|
1
|
1
|
(3)
|
(12)
|
(3)
|
(6)
|
(12)
|
(13)
|
(28)
|
(31)
|
(24)
|
(14)
|
(10)
|
(9)
|
(9)
|
(15)
|
(12)
|
(1)
|
(1)
|
(2)
|
(1)
|
(8)
|
(9)
|
(10)
|
(23)
|
(28)
|
(23)
|
(12)
|
(12)
|
(25)
|
(32)
|
(63)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
1
|
1
|
1
|
(2)
|
1
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
(1)
|
(3)
|
(3)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(8)
|
(9)
|
(10)
|
(12)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(8)
|
(5)
|
(5)
|
(3)
|
(3)
|
4
|
3
|
6
|
6
|
(0)
|
1
|
(1)
|
4
|
(5)
|
(0)
|
(5)
|
(11)
|
(17)
|
(19)
|
(13)
|
(22)
|
(11)
|
(23)
|
(22)
|
(19)
|
(10)
|
(21)
|
(20)
|
(24)
|
(12)
|
(20)
|
(18)
|
(16)
|
(11)
|
(19)
|
(20)
|
(16)
|
(9)
|
(17)
|
(19)
|
(20)
|
|
Pre-Tax Income |
203
N/A
|
221
+9%
|
226
+2%
|
239
+6%
|
254
+6%
|
272
+7%
|
274
+1%
|
290
+6%
|
277
-5%
|
265
-4%
|
255
-4%
|
234
-8%
|
209
-11%
|
181
-13%
|
188
+4%
|
199
+6%
|
220
+10%
|
263
+20%
|
288
+9%
|
325
+13%
|
365
+12%
|
365
N/A
|
368
+1%
|
384
+4%
|
400
+4%
|
417
+4%
|
395
-5%
|
364
-8%
|
334
-8%
|
206
-38%
|
211
+2%
|
217
+3%
|
221
+2%
|
266
+20%
|
292
+10%
|
311
+7%
|
339
+9%
|
273
-20%
|
283
+4%
|
237
-16%
|
173
-27%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(28)
|
(31)
|
(32)
|
(32)
|
(34)
|
(40)
|
(41)
|
(46)
|
(36)
|
(29)
|
(28)
|
(22)
|
(22)
|
(20)
|
(21)
|
(24)
|
(29)
|
(36)
|
(38)
|
(45)
|
(45)
|
(44)
|
(43)
|
(41)
|
(46)
|
(46)
|
(44)
|
(39)
|
(33)
|
(11)
|
(9)
|
(7)
|
(8)
|
(17)
|
(20)
|
(23)
|
(25)
|
(10)
|
(9)
|
(4)
|
3
|
|
Income from Continuing Operations |
175
|
190
|
195
|
207
|
220
|
232
|
233
|
245
|
240
|
236
|
227
|
212
|
186
|
161
|
167
|
175
|
190
|
228
|
250
|
280
|
320
|
321
|
326
|
343
|
354
|
372
|
351
|
325
|
301
|
196
|
202
|
210
|
214
|
248
|
272
|
289
|
315
|
264
|
274
|
234
|
177
|
|
Income to Minority Interest |
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Net Income (Common) |
178
N/A
|
193
+8%
|
197
+2%
|
210
+6%
|
222
+6%
|
234
+5%
|
235
+0%
|
246
+5%
|
242
-2%
|
238
-2%
|
229
-4%
|
214
-7%
|
188
-12%
|
163
-13%
|
169
+4%
|
176
+4%
|
191
+9%
|
228
+19%
|
250
+10%
|
280
+12%
|
318
+14%
|
319
+1%
|
324
+2%
|
342
+5%
|
352
+3%
|
371
+5%
|
350
-6%
|
324
-8%
|
300
-7%
|
195
-35%
|
201
+3%
|
210
+5%
|
215
+2%
|
249
+16%
|
272
+9%
|
287
+6%
|
314
+9%
|
262
-16%
|
273
+4%
|
233
-15%
|
176
-24%
|
|
EPS (Diluted) |
0.38
N/A
|
0.41
+8%
|
0.42
+2%
|
0.44
+5%
|
0.47
+7%
|
0.5
+6%
|
0.49
-2%
|
0.46
-6%
|
0.45
-2%
|
0.46
+2%
|
0.43
-7%
|
0.4
-7%
|
0.35
-13%
|
0.3
-14%
|
0.31
+3%
|
0.32
+3%
|
0.35
+9%
|
0.42
+20%
|
0.46
+10%
|
0.52
+13%
|
0.59
+13%
|
0.59
N/A
|
0.6
+2%
|
0.63
+5%
|
0.65
+3%
|
0.69
+6%
|
0.52
-25%
|
0.49
-6%
|
0.45
-8%
|
0.31
-31%
|
0.31
N/A
|
0.33
+6%
|
0.3
-9%
|
0.38
+27%
|
0.42
+11%
|
0.43
+2%
|
0.48
+12%
|
0.4
-17%
|
0.42
+5%
|
0.36
-14%
|
0.27
-25%
|