Xuchang Yuandong Drive Shaft Co Ltd
SZSE:002406
Income Statement
Earnings Waterfall
Xuchang Yuandong Drive Shaft Co Ltd
Revenue
|
1.3B
CNY
|
Cost of Revenue
|
-1B
CNY
|
Gross Profit
|
292.4m
CNY
|
Operating Expenses
|
-212.9m
CNY
|
Operating Income
|
79.6m
CNY
|
Other Expenses
|
14.5m
CNY
|
Net Income
|
94.1m
CNY
|
Income Statement
Xuchang Yuandong Drive Shaft 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 |
1 102
N/A
|
1 114
+1%
|
1 131
+2%
|
1 157
+2%
|
1 187
+3%
|
1 151
-3%
|
1 053
-8%
|
1 025
-3%
|
927
-10%
|
864
-7%
|
928
+7%
|
937
+1%
|
1 024
+9%
|
1 146
+12%
|
1 263
+10%
|
1 353
+7%
|
1 523
+13%
|
1 588
+4%
|
1 724
+9%
|
1 771
+3%
|
1 720
-3%
|
1 822
+6%
|
1 732
-5%
|
1 755
+1%
|
1 754
0%
|
1 622
-8%
|
1 839
+13%
|
2 017
+10%
|
2 165
+7%
|
2 479
+15%
|
2 412
-3%
|
2 230
-8%
|
2 006
-10%
|
1 673
-17%
|
1 306
-22%
|
1 179
-10%
|
1 074
-9%
|
1 054
-2%
|
1 133
+7%
|
1 184
+5%
|
1 307
+10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(776)
|
(776)
|
(798)
|
(819)
|
(842)
|
(833)
|
(741)
|
(723)
|
(649)
|
(604)
|
(660)
|
(660)
|
(704)
|
(803)
|
(883)
|
(946)
|
(1 065)
|
(1 132)
|
(1 238)
|
(1 268)
|
(1 190)
|
(1 279)
|
(1 206)
|
(1 218)
|
(1 176)
|
(1 095)
|
(1 249)
|
(1 376)
|
(1 537)
|
(1 806)
|
(1 799)
|
(1 681)
|
(1 484)
|
(1 254)
|
(987)
|
(910)
|
(821)
|
(828)
|
(879)
|
(927)
|
(1 015)
|
|
Gross Profit |
326
N/A
|
338
+3%
|
333
-1%
|
338
+2%
|
345
+2%
|
318
-8%
|
313
-2%
|
302
-3%
|
278
-8%
|
260
-6%
|
267
+3%
|
277
+4%
|
320
+16%
|
344
+7%
|
380
+11%
|
407
+7%
|
458
+12%
|
456
0%
|
486
+7%
|
503
+4%
|
530
+5%
|
543
+2%
|
527
-3%
|
536
+2%
|
578
+8%
|
527
-9%
|
590
+12%
|
640
+9%
|
628
-2%
|
673
+7%
|
612
-9%
|
550
-10%
|
521
-5%
|
419
-20%
|
319
-24%
|
269
-16%
|
254
-6%
|
226
-11%
|
254
+12%
|
257
+1%
|
292
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(192)
|
(203)
|
(205)
|
(205)
|
(213)
|
(200)
|
(194)
|
(191)
|
(188)
|
(180)
|
(192)
|
(199)
|
(212)
|
(212)
|
(221)
|
(228)
|
(254)
|
(239)
|
(252)
|
(252)
|
(276)
|
(266)
|
(248)
|
(257)
|
(268)
|
(238)
|
(252)
|
(264)
|
(259)
|
(265)
|
(262)
|
(244)
|
(266)
|
(228)
|
(199)
|
(185)
|
(195)
|
(178)
|
(182)
|
(188)
|
(213)
|
|
Selling, General & Administrative |
(188)
|
(198)
|
(202)
|
(205)
|
(143)
|
(194)
|
(194)
|
(187)
|
(126)
|
(173)
|
(179)
|
(186)
|
(137)
|
(209)
|
(219)
|
(204)
|
(173)
|
(224)
|
(238)
|
(249)
|
(195)
|
(222)
|
(188)
|
(188)
|
(187)
|
(184)
|
(193)
|
(197)
|
(150)
|
(160)
|
(156)
|
(146)
|
(154)
|
(151)
|
(130)
|
(126)
|
(118)
|
(123)
|
(129)
|
(130)
|
(125)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
(25)
|
(79)
|
0
|
0
|
(20)
|
(73)
|
(58)
|
(81)
|
(82)
|
(88)
|
(88)
|
(91)
|
(99)
|
(93)
|
(117)
|
(121)
|
(116)
|
(89)
|
(92)
|
(80)
|
(68)
|
(45)
|
(59)
|
(58)
|
(64)
|
(57)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(42)
|
|
Other Operating Expenses |
(4)
|
(4)
|
(3)
|
0
|
(0)
|
(6)
|
0
|
(5)
|
(0)
|
(7)
|
(13)
|
(13)
|
1
|
(3)
|
(2)
|
1
|
13
|
(15)
|
(15)
|
18
|
11
|
15
|
21
|
12
|
30
|
34
|
31
|
31
|
22
|
13
|
15
|
18
|
13
|
15
|
12
|
8
|
5
|
3
|
5
|
5
|
11
|
|
Operating Income |
135
N/A
|
135
+0%
|
128
-5%
|
134
+5%
|
132
-1%
|
118
-11%
|
119
+1%
|
111
-7%
|
90
-18%
|
80
-12%
|
76
-5%
|
78
+3%
|
108
+38%
|
132
+22%
|
159
+21%
|
179
+12%
|
203
+13%
|
217
+7%
|
234
+8%
|
251
+7%
|
254
+1%
|
277
+9%
|
278
+0%
|
279
+0%
|
310
+11%
|
289
-7%
|
337
+17%
|
376
+12%
|
370
-2%
|
408
+10%
|
351
-14%
|
305
-13%
|
255
-16%
|
191
-25%
|
120
-37%
|
83
-31%
|
59
-30%
|
48
-19%
|
72
+51%
|
69
-4%
|
80
+15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
12
|
15
|
22
|
15
|
16
|
18
|
10
|
7
|
7
|
2
|
3
|
8
|
6
|
8
|
10
|
7
|
6
|
4
|
17
|
20
|
20
|
22
|
9
|
9
|
6
|
7
|
4
|
6
|
7
|
8
|
16
|
15
|
15
|
15
|
12
|
16
|
15
|
14
|
12
|
10
|
24
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(4)
|
(6)
|
12
|
7
|
11
|
12
|
34
|
35
|
34
|
35
|
(0)
|
0
|
0
|
0
|
(3)
|
2
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
2
|
0
|
0
|
4
|
5
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
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 |
1
|
1
|
2
|
3
|
4
|
6
|
4
|
2
|
14
|
31
|
32
|
34
|
25
|
3
|
2
|
0
|
(2)
|
4
|
4
|
4
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(6)
|
(7)
|
(8)
|
(2)
|
(3)
|
(3)
|
(3)
|
0
|
2
|
3
|
3
|
(1)
|
|
Pre-Tax Income |
148
N/A
|
151
+2%
|
152
+0%
|
152
+0%
|
151
-1%
|
141
-6%
|
133
-6%
|
119
-11%
|
110
-7%
|
112
+2%
|
111
-1%
|
121
+9%
|
138
+14%
|
142
+3%
|
167
+18%
|
180
+8%
|
219
+21%
|
233
+6%
|
266
+14%
|
287
+8%
|
307
+7%
|
332
+8%
|
321
-3%
|
321
+0%
|
315
-2%
|
294
-7%
|
340
+16%
|
381
+12%
|
371
-3%
|
412
+11%
|
362
-12%
|
314
-13%
|
267
-15%
|
203
-24%
|
128
-37%
|
96
-25%
|
76
-21%
|
64
-16%
|
88
+38%
|
87
-1%
|
108
+24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(23)
|
(24)
|
(23)
|
(23)
|
(22)
|
(19)
|
(17)
|
(13)
|
(18)
|
(19)
|
(20)
|
(23)
|
(21)
|
(20)
|
(26)
|
(27)
|
(31)
|
(34)
|
(34)
|
(36)
|
(36)
|
(41)
|
(38)
|
(41)
|
(42)
|
(36)
|
(43)
|
(50)
|
(46)
|
(54)
|
(53)
|
(41)
|
(32)
|
(25)
|
(12)
|
(8)
|
(3)
|
0
|
(5)
|
(3)
|
(14)
|
|
Income from Continuing Operations |
126
|
128
|
129
|
129
|
129
|
123
|
117
|
106
|
93
|
94
|
91
|
98
|
117
|
121
|
141
|
153
|
187
|
199
|
232
|
251
|
271
|
291
|
282
|
281
|
273
|
258
|
298
|
331
|
324
|
358
|
309
|
272
|
235
|
178
|
116
|
88
|
73
|
64
|
83
|
83
|
94
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
126
N/A
|
128
+2%
|
129
+1%
|
129
0%
|
129
+0%
|
122
-5%
|
116
-5%
|
106
-9%
|
93
-12%
|
94
+1%
|
91
-2%
|
98
+8%
|
117
+19%
|
121
+4%
|
141
+17%
|
153
+8%
|
187
+22%
|
199
+6%
|
232
+16%
|
251
+8%
|
271
+8%
|
291
+7%
|
282
-3%
|
281
-1%
|
273
-3%
|
258
-6%
|
298
+16%
|
331
+11%
|
325
-2%
|
358
+10%
|
309
-14%
|
272
-12%
|
235
-14%
|
178
-24%
|
116
-35%
|
88
-24%
|
73
-17%
|
64
-12%
|
83
+30%
|
83
+1%
|
94
+13%
|
|
EPS (Diluted) |
0.22
N/A
|
0.22
N/A
|
0.22
N/A
|
0.22
N/A
|
0.23
+5%
|
0.21
-9%
|
0.2
-5%
|
0.22
+10%
|
0.16
-27%
|
0.17
+6%
|
0.17
N/A
|
0.18
+6%
|
0.21
+17%
|
0.22
+5%
|
0.25
+14%
|
0.27
+8%
|
0.33
+22%
|
0.35
+6%
|
0.41
+17%
|
0.44
+7%
|
0.48
+9%
|
0.52
+8%
|
0.51
-2%
|
0.51
N/A
|
0.49
-4%
|
0.47
-4%
|
0.54
+15%
|
0.47
-13%
|
0.53
+13%
|
0.58
+9%
|
0.48
-17%
|
0.33
-31%
|
0.33
N/A
|
0.27
-18%
|
0.17
-37%
|
0.14
-18%
|
0.11
-21%
|
0.1
-9%
|
0.13
+30%
|
0.13
N/A
|
0.14
+8%
|