Stanley Agricultural Group Co Ltd
SZSE:002588
Income Statement
Earnings Waterfall
Stanley Agricultural Group Co Ltd
Revenue
|
9.8B
CNY
|
Cost of Revenue
|
-8.2B
CNY
|
Gross Profit
|
1.5B
CNY
|
Operating Expenses
|
-1B
CNY
|
Operating Income
|
497.3m
CNY
|
Other Expenses
|
96.3m
CNY
|
Net Income
|
593.6m
CNY
|
Income Statement
Stanley Agricultural Group 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 |
5 103
N/A
|
5 346
+5%
|
5 230
-2%
|
5 145
-2%
|
5 331
+4%
|
5 654
+6%
|
5 932
+5%
|
6 241
+5%
|
7 683
+23%
|
7 047
-8%
|
6 823
-3%
|
6 734
-1%
|
5 526
-18%
|
6 237
+13%
|
6 180
-1%
|
6 023
-3%
|
5 510
-9%
|
5 269
-4%
|
5 171
-2%
|
5 385
+4%
|
5 624
+4%
|
5 693
+1%
|
5 954
+5%
|
5 889
-1%
|
5 949
+1%
|
5 781
-3%
|
6 125
+6%
|
6 026
-2%
|
5 971
-1%
|
6 188
+4%
|
5 915
-4%
|
6 342
+7%
|
6 310
-1%
|
6 436
+2%
|
7 659
+19%
|
8 495
+11%
|
8 459
0%
|
9 038
+7%
|
9 277
+3%
|
8 662
-7%
|
9 760
+13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 228)
|
(4 309)
|
(4 137)
|
(4 010)
|
(4 130)
|
(4 485)
|
(4 710)
|
(4 905)
|
(6 053)
|
(5 518)
|
(5 261)
|
(5 144)
|
(4 210)
|
(4 805)
|
(4 870)
|
(4 864)
|
(4 471)
|
(4 207)
|
(4 213)
|
(4 421)
|
(4 683)
|
(4 677)
|
(4 970)
|
(4 953)
|
(5 021)
|
(4 915)
|
(5 247)
|
(5 107)
|
(4 959)
|
(5 064)
|
(4 772)
|
(5 172)
|
(5 181)
|
(5 262)
|
(6 441)
|
(7 103)
|
(7 170)
|
(7 765)
|
(7 983)
|
(7 465)
|
(8 242)
|
|
Gross Profit |
875
N/A
|
1 036
+18%
|
1 093
+5%
|
1 135
+4%
|
1 202
+6%
|
1 169
-3%
|
1 222
+5%
|
1 336
+9%
|
1 630
+22%
|
1 529
-6%
|
1 563
+2%
|
1 590
+2%
|
1 316
-17%
|
1 432
+9%
|
1 310
-9%
|
1 159
-11%
|
1 039
-10%
|
1 062
+2%
|
958
-10%
|
964
+1%
|
941
-2%
|
1 017
+8%
|
984
-3%
|
935
-5%
|
928
-1%
|
866
-7%
|
878
+1%
|
919
+5%
|
1 011
+10%
|
1 124
+11%
|
1 143
+2%
|
1 169
+2%
|
1 129
-3%
|
1 174
+4%
|
1 219
+4%
|
1 391
+14%
|
1 288
-7%
|
1 273
-1%
|
1 294
+2%
|
1 197
-8%
|
1 518
+27%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(463)
|
(604)
|
(638)
|
(661)
|
(702)
|
(660)
|
(678)
|
(729)
|
(939)
|
(893)
|
(898)
|
(907)
|
(792)
|
(935)
|
(907)
|
(894)
|
(824)
|
(802)
|
(704)
|
(713)
|
(705)
|
(803)
|
(826)
|
(807)
|
(799)
|
(725)
|
(713)
|
(745)
|
(789)
|
(792)
|
(820)
|
(768)
|
(717)
|
(797)
|
(807)
|
(913)
|
(897)
|
(949)
|
(929)
|
(882)
|
(1 021)
|
|
Selling, General & Administrative |
(465)
|
(472)
|
(637)
|
(661)
|
(701)
|
(491)
|
(678)
|
(727)
|
(899)
|
(668)
|
(877)
|
(888)
|
(808)
|
(702)
|
(908)
|
(901)
|
(804)
|
(632)
|
(712)
|
(705)
|
(694)
|
(608)
|
(668)
|
(614)
|
(605)
|
(535)
|
(567)
|
(576)
|
(613)
|
(573)
|
(592)
|
(570)
|
(535)
|
(571)
|
(630)
|
(656)
|
(654)
|
(605)
|
(619)
|
(642)
|
(699)
|
|
Research & Development |
0
|
(109)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(183)
|
0
|
0
|
0
|
(182)
|
0
|
0
|
(35)
|
(159)
|
0
|
0
|
(46)
|
(164)
|
(135)
|
(183)
|
(181)
|
(164)
|
(189)
|
(205)
|
(191)
|
(185)
|
(222)
|
(209)
|
(209)
|
(200)
|
(205)
|
(280)
|
(261)
|
(308)
|
(343)
|
(277)
|
(368)
|
|
Depreciation & Amortization |
0
|
(22)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
|
Other Operating Expenses |
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(2)
|
(40)
|
(1)
|
(21)
|
(19)
|
17
|
(1)
|
0
|
7
|
16
|
45
|
8
|
(8)
|
35
|
45
|
(24)
|
(11)
|
(13)
|
45
|
42
|
36
|
15
|
42
|
(7)
|
11
|
27
|
52
|
28
|
22
|
18
|
44
|
33
|
37
|
46
|
|
Operating Income |
412
N/A
|
433
+5%
|
456
+5%
|
475
+4%
|
500
+5%
|
509
+2%
|
545
+7%
|
607
+11%
|
691
+14%
|
636
-8%
|
664
+4%
|
683
+3%
|
525
-23%
|
497
-5%
|
403
-19%
|
265
-34%
|
215
-19%
|
260
+21%
|
254
-2%
|
251
-1%
|
236
-6%
|
214
-9%
|
158
-26%
|
128
-19%
|
129
+1%
|
141
+9%
|
165
+17%
|
174
+6%
|
222
+28%
|
332
+50%
|
322
-3%
|
401
+25%
|
412
+3%
|
377
-8%
|
412
+9%
|
478
+16%
|
392
-18%
|
324
-17%
|
365
+13%
|
315
-14%
|
497
+58%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
43
|
53
|
50
|
52
|
54
|
58
|
56
|
63
|
63
|
62
|
65
|
59
|
40
|
45
|
39
|
40
|
54
|
23
|
49
|
40
|
36
|
32
|
15
|
5
|
1
|
(21)
|
(21)
|
(13)
|
(5)
|
44
|
57
|
83
|
86
|
126
|
115
|
128
|
162
|
197
|
236
|
221
|
204
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
1
|
1
|
2
|
15
|
5
|
1
|
1
|
(43)
|
(12)
|
(8)
|
(10)
|
(5)
|
(1)
|
(2)
|
(2)
|
(73)
|
0
|
1
|
(0)
|
(28)
|
(3)
|
(8)
|
(4)
|
(10)
|
(10)
|
(6)
|
(7)
|
|
Gain/Loss on Disposition of Assets |
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
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 |
8
|
8
|
12
|
10
|
10
|
21
|
15
|
18
|
24
|
58
|
65
|
68
|
75
|
53
|
45
|
44
|
30
|
4
|
(7)
|
(11)
|
(12)
|
8
|
4
|
0
|
(2)
|
2
|
(3)
|
0
|
(20)
|
5
|
(19)
|
(21)
|
2
|
8
|
5
|
4
|
4
|
(13)
|
(12)
|
(9)
|
(5)
|
|
Pre-Tax Income |
462
N/A
|
492
+7%
|
517
+5%
|
536
+4%
|
564
+5%
|
584
+4%
|
616
+6%
|
687
+11%
|
777
+13%
|
756
-3%
|
793
+5%
|
810
+2%
|
641
-21%
|
592
-8%
|
488
-18%
|
351
-28%
|
301
-14%
|
302
+0%
|
301
0%
|
280
-7%
|
261
-7%
|
212
-19%
|
165
-22%
|
125
-24%
|
118
-6%
|
117
-1%
|
140
+19%
|
159
+14%
|
194
+22%
|
307
+58%
|
360
+17%
|
464
+29%
|
500
+8%
|
483
-3%
|
530
+10%
|
603
+14%
|
554
-8%
|
499
-10%
|
580
+16%
|
521
-10%
|
688
+32%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(81)
|
(95)
|
(100)
|
(91)
|
(89)
|
(88)
|
(96)
|
(127)
|
(156)
|
(134)
|
(149)
|
(133)
|
(94)
|
(88)
|
(54)
|
(23)
|
(21)
|
(36)
|
(40)
|
(46)
|
(38)
|
(22)
|
(12)
|
(10)
|
(13)
|
(13)
|
(14)
|
(17)
|
(16)
|
(37)
|
(51)
|
(59)
|
(76)
|
(70)
|
(70)
|
(94)
|
(60)
|
(44)
|
(54)
|
(37)
|
(67)
|
|
Income from Continuing Operations |
381
|
397
|
417
|
445
|
475
|
495
|
520
|
560
|
621
|
622
|
645
|
676
|
548
|
504
|
434
|
329
|
280
|
266
|
262
|
234
|
223
|
190
|
153
|
115
|
106
|
104
|
126
|
142
|
178
|
271
|
309
|
405
|
424
|
413
|
460
|
509
|
493
|
454
|
526
|
484
|
622
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(2)
|
(1)
|
(6)
|
(5)
|
8
|
7
|
11
|
9
|
6
|
5
|
1
|
5
|
2
|
4
|
10
|
7
|
4
|
5
|
3
|
17
|
17
|
17
|
21
|
7
|
12
|
13
|
10
|
11
|
(13)
|
(20)
|
(15)
|
(28)
|
|
Net Income (Common) |
381
N/A
|
397
+4%
|
417
+5%
|
445
+7%
|
475
+7%
|
495
+4%
|
520
+5%
|
561
+8%
|
622
+11%
|
620
0%
|
644
+4%
|
671
+4%
|
543
-19%
|
513
-6%
|
441
-14%
|
339
-23%
|
289
-15%
|
271
-6%
|
266
-2%
|
235
-12%
|
228
-3%
|
192
-16%
|
157
-18%
|
125
-21%
|
113
-10%
|
108
-4%
|
131
+21%
|
145
+11%
|
195
+34%
|
288
+48%
|
327
+14%
|
426
+31%
|
431
+1%
|
425
-1%
|
473
+11%
|
519
+10%
|
505
-3%
|
441
-13%
|
506
+15%
|
469
-7%
|
594
+27%
|
|
EPS (Diluted) |
0.33
N/A
|
0.35
+6%
|
0.36
+3%
|
0.39
+8%
|
0.41
+5%
|
0.43
+5%
|
0.45
+5%
|
0.48
+7%
|
0.53
+10%
|
0.54
+2%
|
0.55
+2%
|
0.57
+4%
|
0.46
-19%
|
0.44
-4%
|
0.37
-16%
|
0.29
-22%
|
0.25
-14%
|
0.23
-8%
|
0.23
N/A
|
0.2
-13%
|
0.19
-5%
|
0.17
-11%
|
0.13
-24%
|
0.1
-23%
|
0.09
-10%
|
0.09
N/A
|
0.1
+11%
|
0.12
+20%
|
0.17
+42%
|
0.25
+47%
|
0.29
+16%
|
0.37
+28%
|
0.37
N/A
|
0.37
N/A
|
0.41
+11%
|
0.45
+10%
|
0.44
-2%
|
0.38
-14%
|
0.44
+16%
|
0.41
-7%
|
0.51
+24%
|