Songz Automobile Air Conditioning Co Ltd
SZSE:002454
Income Statement
Earnings Waterfall
Songz Automobile Air Conditioning Co Ltd
Revenue
|
5B
CNY
|
Cost of Revenue
|
-4.2B
CNY
|
Gross Profit
|
784.8m
CNY
|
Operating Expenses
|
-641.6m
CNY
|
Operating Income
|
143.1m
CNY
|
Other Expenses
|
1.7m
CNY
|
Net Income
|
144.8m
CNY
|
Income Statement
Songz Automobile Air Conditioning 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 |
1 715
N/A
|
1 968
+15%
|
2 146
+9%
|
2 407
+12%
|
2 493
+4%
|
2 527
+1%
|
2 605
+3%
|
2 587
-1%
|
2 635
+2%
|
3 001
+14%
|
3 119
+4%
|
3 191
+2%
|
3 267
+2%
|
3 236
-1%
|
3 511
+9%
|
3 495
0%
|
3 712
+6%
|
4 173
+12%
|
4 109
-2%
|
4 254
+4%
|
4 218
-1%
|
3 688
-13%
|
3 663
-1%
|
3 624
-1%
|
3 476
-4%
|
3 406
-2%
|
3 031
-11%
|
3 094
+2%
|
3 223
+4%
|
3 384
+5%
|
3 800
+12%
|
3 925
+3%
|
4 021
+2%
|
4 124
+3%
|
4 065
-1%
|
3 861
-5%
|
4 063
+5%
|
4 225
+4%
|
4 412
+4%
|
4 793
+9%
|
5 007
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 188)
|
(1 349)
|
(1 481)
|
(1 655)
|
(1 718)
|
(1 741)
|
(1 831)
|
(1 843)
|
(1 859)
|
(2 120)
|
(2 239)
|
(2 314)
|
(2 404)
|
(2 427)
|
(2 634)
|
(2 641)
|
(2 799)
|
(2 996)
|
(2 982)
|
(3 113)
|
(3 114)
|
(2 769)
|
(2 744)
|
(2 697)
|
(2 560)
|
(2 493)
|
(2 281)
|
(2 299)
|
(2 363)
|
(2 637)
|
(3 028)
|
(3 157)
|
(3 297)
|
(3 359)
|
(3 321)
|
(3 206)
|
(3 415)
|
(3 465)
|
(3 630)
|
(3 980)
|
(4 222)
|
|
Gross Profit |
527
N/A
|
620
+18%
|
665
+7%
|
752
+13%
|
775
+3%
|
786
+1%
|
774
-1%
|
744
-4%
|
775
+4%
|
881
+14%
|
880
0%
|
877
0%
|
863
-2%
|
809
-6%
|
877
+8%
|
854
-3%
|
913
+7%
|
1 177
+29%
|
1 127
-4%
|
1 141
+1%
|
1 104
-3%
|
919
-17%
|
918
0%
|
927
+1%
|
916
-1%
|
913
0%
|
750
-18%
|
795
+6%
|
861
+8%
|
747
-13%
|
772
+3%
|
768
-1%
|
725
-6%
|
765
+6%
|
745
-3%
|
656
-12%
|
648
-1%
|
760
+17%
|
781
+3%
|
814
+4%
|
785
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(350)
|
(422)
|
(446)
|
(520)
|
(521)
|
(455)
|
(443)
|
(440)
|
(464)
|
(510)
|
(521)
|
(528)
|
(540)
|
(556)
|
(604)
|
(588)
|
(647)
|
(740)
|
(722)
|
(737)
|
(751)
|
(795)
|
(790)
|
(803)
|
(763)
|
(721)
|
(689)
|
(700)
|
(712)
|
(512)
|
(527)
|
(517)
|
(556)
|
(609)
|
(637)
|
(610)
|
(586)
|
(629)
|
(649)
|
(665)
|
(642)
|
|
Selling, General & Administrative |
(341)
|
(334)
|
(363)
|
(388)
|
(395)
|
(327)
|
(429)
|
(459)
|
(468)
|
(342)
|
(512)
|
(526)
|
(555)
|
(384)
|
(579)
|
(582)
|
(589)
|
(524)
|
(711)
|
(743)
|
(750)
|
(551)
|
(535)
|
(485)
|
(437)
|
(512)
|
(484)
|
(495)
|
(522)
|
(329)
|
(332)
|
(314)
|
(337)
|
(395)
|
(406)
|
(385)
|
(335)
|
(379)
|
(374)
|
(382)
|
(372)
|
|
Research & Development |
0
|
(83)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(155)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
(29)
|
(200)
|
0
|
0
|
(39)
|
(221)
|
(181)
|
(240)
|
(248)
|
(192)
|
(212)
|
(194)
|
(193)
|
(187)
|
(208)
|
(220)
|
(234)
|
(232)
|
(267)
|
(261)
|
(282)
|
(250)
|
(281)
|
(285)
|
(273)
|
|
Depreciation & Amortization |
0
|
(5)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(9)
|
(1)
|
(83)
|
(133)
|
(126)
|
(1)
|
(15)
|
19
|
4
|
(0)
|
(8)
|
(2)
|
15
|
(1)
|
(25)
|
(5)
|
(30)
|
7
|
(12)
|
7
|
38
|
18
|
(73)
|
(78)
|
(77)
|
30
|
6
|
(11)
|
4
|
51
|
12
|
18
|
16
|
65
|
37
|
35
|
30
|
45
|
6
|
2
|
4
|
|
Operating Income |
177
N/A
|
197
+11%
|
220
+11%
|
232
+6%
|
254
+10%
|
331
+30%
|
331
0%
|
304
-8%
|
312
+3%
|
370
+19%
|
359
-3%
|
349
-3%
|
322
-8%
|
253
-21%
|
273
+8%
|
267
-2%
|
267
N/A
|
437
+64%
|
405
-7%
|
404
0%
|
353
-13%
|
123
-65%
|
129
+5%
|
125
-3%
|
153
+22%
|
192
+25%
|
61
-68%
|
95
+56%
|
149
+57%
|
234
+57%
|
245
+5%
|
252
+3%
|
169
-33%
|
156
-8%
|
108
-31%
|
45
-58%
|
62
+37%
|
131
+112%
|
132
+1%
|
148
+12%
|
143
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
26
|
96
|
91
|
90
|
80
|
17
|
16
|
16
|
21
|
13
|
15
|
18
|
17
|
19
|
17
|
14
|
10
|
6
|
(1)
|
0
|
2
|
7
|
7
|
9
|
15
|
17
|
16
|
19
|
16
|
4
|
25
|
18
|
21
|
6
|
35
|
34
|
40
|
2
|
20
|
29
|
25
|
|
Non-Reccuring Items |
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(0)
|
(62)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
4
|
(3)
|
0
|
0
|
0
|
(9)
|
1
|
(0)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
0
|
(2)
|
(3)
|
(0)
|
0
|
(1)
|
(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
|
|
Total Other Income |
12
|
14
|
11
|
14
|
14
|
12
|
18
|
31
|
31
|
22
|
16
|
12
|
10
|
29
|
25
|
11
|
14
|
3
|
2
|
3
|
3
|
169
|
169
|
168
|
190
|
22
|
20
|
19
|
(1)
|
73
|
72
|
72
|
70
|
(1)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Pre-Tax Income |
214
N/A
|
295
+37%
|
321
+9%
|
335
+4%
|
348
+4%
|
358
+3%
|
363
+1%
|
348
-4%
|
361
+3%
|
405
+12%
|
389
-4%
|
379
-3%
|
347
-8%
|
299
-14%
|
310
+4%
|
288
-7%
|
286
-1%
|
444
+55%
|
404
-9%
|
406
+0%
|
357
-12%
|
238
-34%
|
305
+28%
|
302
-1%
|
359
+19%
|
210
-41%
|
97
-54%
|
133
+38%
|
164
+23%
|
299
+82%
|
342
+14%
|
342
+0%
|
265
-23%
|
157
-41%
|
139
-11%
|
76
-46%
|
99
+30%
|
124
+25%
|
152
+23%
|
176
+16%
|
166
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(36)
|
(39)
|
(47)
|
(46)
|
(39)
|
(57)
|
(55)
|
(53)
|
(67)
|
(60)
|
(59)
|
(58)
|
(49)
|
(42)
|
(43)
|
(39)
|
(29)
|
(62)
|
(57)
|
(62)
|
(67)
|
(41)
|
(54)
|
(54)
|
(62)
|
(23)
|
(4)
|
(2)
|
(7)
|
(38)
|
(44)
|
(45)
|
(32)
|
(17)
|
(11)
|
(4)
|
(6)
|
(1)
|
(3)
|
1
|
2
|
|
Income from Continuing Operations |
179
|
255
|
274
|
289
|
309
|
301
|
308
|
296
|
293
|
345
|
331
|
320
|
299
|
257
|
267
|
249
|
257
|
382
|
348
|
344
|
290
|
196
|
250
|
248
|
297
|
187
|
93
|
131
|
158
|
261
|
297
|
296
|
233
|
140
|
129
|
72
|
92
|
122
|
149
|
176
|
168
|
|
Income to Minority Interest |
(13)
|
(16)
|
(21)
|
(24)
|
(25)
|
(25)
|
(24)
|
(27)
|
(28)
|
(35)
|
(36)
|
(32)
|
(24)
|
(22)
|
(16)
|
(14)
|
(18)
|
(16)
|
(16)
|
(23)
|
(22)
|
(21)
|
(20)
|
(13)
|
(11)
|
(11)
|
(7)
|
(8)
|
(8)
|
(14)
|
(23)
|
(30)
|
(34)
|
(27)
|
(26)
|
(21)
|
(24)
|
(28)
|
(29)
|
(28)
|
(24)
|
|
Net Income (Common) |
166
N/A
|
240
+45%
|
253
+5%
|
265
+5%
|
284
+7%
|
276
-3%
|
284
+3%
|
269
-5%
|
265
-1%
|
310
+17%
|
295
-5%
|
289
-2%
|
275
-5%
|
234
-15%
|
251
+7%
|
236
-6%
|
239
+1%
|
366
+53%
|
331
-10%
|
322
-3%
|
268
-17%
|
176
-34%
|
231
+31%
|
235
+2%
|
286
+22%
|
176
-38%
|
85
-52%
|
123
+44%
|
149
+21%
|
247
+65%
|
274
+11%
|
266
-3%
|
199
-25%
|
113
-43%
|
103
-8%
|
51
-51%
|
68
+34%
|
94
+38%
|
121
+29%
|
149
+23%
|
145
-3%
|
|
EPS (Diluted) |
0.28
N/A
|
0.39
+39%
|
0.42
+8%
|
0.44
+5%
|
0.47
+7%
|
0.45
-4%
|
0.47
+4%
|
0.44
-6%
|
0.44
N/A
|
0.51
+16%
|
0.48
-6%
|
0.47
-2%
|
0.45
-4%
|
0.38
-16%
|
0.41
+8%
|
0.38
-7%
|
0.38
N/A
|
0.58
+53%
|
0.52
-10%
|
0.51
-2%
|
0.42
-18%
|
0.28
-33%
|
0.37
+32%
|
0.38
+3%
|
0.46
+21%
|
0.28
-39%
|
0.13
-54%
|
0.19
+46%
|
0.24
+26%
|
0.39
+63%
|
0.45
+15%
|
0.43
-4%
|
0.32
-26%
|
0.18
-44%
|
0.16
-11%
|
0.08
-50%
|
0.11
+38%
|
0.15
+36%
|
0.19
+27%
|
0.24
+26%
|
0.23
-4%
|