Hefei Meyer Optoelectronic Technology Inc
SZSE:002690
Income Statement
Earnings Waterfall
Hefei Meyer Optoelectronic Technology Inc
Revenue
|
2.4B
CNY
|
Cost of Revenue
|
-1.2B
CNY
|
Gross Profit
|
1.2B
CNY
|
Operating Expenses
|
-475.6m
CNY
|
Operating Income
|
771.9m
CNY
|
Other Expenses
|
-27.1m
CNY
|
Net Income
|
744.8m
CNY
|
Income Statement
Hefei Meyer Optoelectronic Technology Inc
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 |
568
N/A
|
584
+3%
|
609
+4%
|
637
+5%
|
661
+4%
|
657
-1%
|
697
+6%
|
749
+7%
|
841
+12%
|
871
+4%
|
897
+3%
|
915
+2%
|
901
-1%
|
921
+2%
|
978
+6%
|
1 034
+6%
|
1 094
+6%
|
1 095
+0%
|
1 137
+4%
|
1 179
+4%
|
1 240
+5%
|
1 296
+5%
|
1 336
+3%
|
1 429
+7%
|
1 501
+5%
|
1 447
-4%
|
1 429
-1%
|
1 498
+5%
|
1 496
0%
|
1 689
+13%
|
1 801
+7%
|
1 822
+1%
|
1 813
-1%
|
1 865
+3%
|
1 896
+2%
|
1 939
+2%
|
2 117
+9%
|
2 122
+0%
|
2 180
+3%
|
2 275
+4%
|
2 425
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(254)
|
(255)
|
(264)
|
(274)
|
(280)
|
(286)
|
(306)
|
(338)
|
(394)
|
(425)
|
(439)
|
(454)
|
(427)
|
(441)
|
(470)
|
(485)
|
(512)
|
(526)
|
(543)
|
(560)
|
(558)
|
(592)
|
(606)
|
(646)
|
(668)
|
(658)
|
(659)
|
(698)
|
(721)
|
(829)
|
(888)
|
(904)
|
(890)
|
(939)
|
(951)
|
(964)
|
(996)
|
(999)
|
(1 033)
|
(1 093)
|
(1 178)
|
|
Gross Profit |
314
N/A
|
329
+5%
|
345
+5%
|
362
+5%
|
381
+5%
|
371
-3%
|
391
+5%
|
411
+5%
|
447
+9%
|
447
0%
|
458
+2%
|
461
+1%
|
475
+3%
|
480
+1%
|
508
+6%
|
549
+8%
|
582
+6%
|
568
-2%
|
593
+4%
|
618
+4%
|
681
+10%
|
704
+3%
|
730
+4%
|
783
+7%
|
832
+6%
|
789
-5%
|
770
-2%
|
800
+4%
|
775
-3%
|
860
+11%
|
913
+6%
|
918
+0%
|
923
+1%
|
926
+0%
|
946
+2%
|
975
+3%
|
1 121
+15%
|
1 123
+0%
|
1 147
+2%
|
1 181
+3%
|
1 247
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(140)
|
(137)
|
(151)
|
(153)
|
(167)
|
(163)
|
(171)
|
(179)
|
(209)
|
(205)
|
(214)
|
(211)
|
(217)
|
(218)
|
(202)
|
(208)
|
(202)
|
(180)
|
(193)
|
(190)
|
(234)
|
(242)
|
(244)
|
(242)
|
(270)
|
(247)
|
(264)
|
(291)
|
(287)
|
(288)
|
(286)
|
(311)
|
(359)
|
(343)
|
(341)
|
(352)
|
(385)
|
(365)
|
(381)
|
(383)
|
(476)
|
|
Selling, General & Administrative |
(136)
|
(133)
|
(145)
|
(147)
|
(118)
|
(155)
|
(163)
|
(172)
|
(145)
|
(195)
|
(203)
|
(201)
|
(159)
|
(215)
|
(213)
|
(210)
|
(197)
|
(227)
|
(240)
|
(253)
|
(235)
|
(247)
|
(239)
|
(251)
|
(269)
|
(261)
|
(261)
|
(271)
|
(246)
|
(249)
|
(258)
|
(271)
|
(300)
|
(299)
|
(308)
|
(322)
|
(349)
|
(340)
|
(349)
|
(352)
|
(411)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
(13)
|
(54)
|
0
|
0
|
(14)
|
(62)
|
(58)
|
(74)
|
(80)
|
(88)
|
(92)
|
(97)
|
(100)
|
(100)
|
(109)
|
(113)
|
(118)
|
(118)
|
(122)
|
(117)
|
(131)
|
(118)
|
(125)
|
(128)
|
(125)
|
(143)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(16)
|
|
Other Operating Expenses |
(4)
|
(4)
|
(6)
|
(6)
|
(0)
|
(7)
|
(8)
|
(7)
|
(0)
|
(10)
|
(11)
|
(11)
|
2
|
(3)
|
12
|
15
|
56
|
48
|
46
|
77
|
72
|
62
|
69
|
89
|
98
|
106
|
94
|
80
|
70
|
70
|
85
|
77
|
72
|
78
|
85
|
101
|
98
|
99
|
96
|
94
|
94
|
|
Operating Income |
173
N/A
|
192
+11%
|
194
+1%
|
210
+8%
|
214
+2%
|
208
-3%
|
220
+6%
|
231
+5%
|
238
+3%
|
242
+2%
|
244
+1%
|
249
+2%
|
258
+3%
|
263
+2%
|
307
+17%
|
341
+11%
|
380
+12%
|
389
+2%
|
400
+3%
|
428
+7%
|
447
+5%
|
462
+3%
|
486
+5%
|
540
+11%
|
563
+4%
|
542
-4%
|
506
-7%
|
509
+1%
|
488
-4%
|
572
+17%
|
627
+10%
|
607
-3%
|
564
-7%
|
583
+3%
|
605
+4%
|
623
+3%
|
737
+18%
|
758
+3%
|
765
+1%
|
799
+4%
|
772
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
34
|
35
|
38
|
35
|
34
|
31
|
41
|
48
|
55
|
58
|
48
|
43
|
44
|
44
|
45
|
49
|
46
|
47
|
58
|
65
|
71
|
76
|
76
|
75
|
67
|
66
|
57
|
36
|
20
|
15
|
1
|
11
|
17
|
6
|
65
|
116
|
108
|
100
|
97
|
42
|
52
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
(7)
|
0
|
0
|
0
|
(0)
|
|
Total Other Income |
43
|
48
|
56
|
55
|
45
|
45
|
40
|
36
|
43
|
44
|
51
|
49
|
58
|
57
|
37
|
25
|
0
|
(8)
|
(3)
|
(3)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
(3)
|
(3)
|
(3)
|
(4)
|
0
|
(0)
|
0
|
1
|
(0)
|
0
|
(8)
|
(0)
|
(7)
|
(7)
|
0
|
37
|
|
Pre-Tax Income |
250
N/A
|
275
+10%
|
288
+5%
|
300
+4%
|
293
-2%
|
284
-3%
|
301
+6%
|
315
+5%
|
335
+6%
|
343
+2%
|
343
+0%
|
342
0%
|
359
+5%
|
364
+1%
|
388
+7%
|
414
+7%
|
425
+3%
|
428
+1%
|
455
+7%
|
490
+8%
|
518
+6%
|
538
+4%
|
562
+4%
|
615
+9%
|
630
+3%
|
604
-4%
|
560
-7%
|
542
-3%
|
505
-7%
|
587
+16%
|
628
+7%
|
618
-2%
|
581
-6%
|
589
+1%
|
670
+14%
|
731
+9%
|
838
+15%
|
851
+2%
|
856
+1%
|
841
-2%
|
861
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(42)
|
(45)
|
(45)
|
(48)
|
(42)
|
(40)
|
(45)
|
(46)
|
(48)
|
(50)
|
(51)
|
(51)
|
(52)
|
(52)
|
(56)
|
(62)
|
(62)
|
(62)
|
(63)
|
(67)
|
(70)
|
(73)
|
(77)
|
(86)
|
(86)
|
(83)
|
(75)
|
(72)
|
(67)
|
(80)
|
(88)
|
(78)
|
(70)
|
(71)
|
(84)
|
(92)
|
(108)
|
(110)
|
(104)
|
(105)
|
(116)
|
|
Income from Continuing Operations |
208
|
230
|
243
|
253
|
251
|
244
|
256
|
269
|
287
|
292
|
292
|
291
|
308
|
312
|
332
|
352
|
363
|
366
|
392
|
423
|
448
|
466
|
485
|
529
|
545
|
522
|
485
|
470
|
438
|
507
|
540
|
540
|
511
|
517
|
586
|
639
|
730
|
742
|
752
|
736
|
745
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
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) |
208
N/A
|
230
+10%
|
243
+6%
|
253
+4%
|
251
-1%
|
245
-3%
|
257
+5%
|
271
+5%
|
289
+7%
|
295
+2%
|
295
N/A
|
294
0%
|
309
+5%
|
313
+1%
|
333
+6%
|
353
+6%
|
365
+3%
|
367
+1%
|
393
+7%
|
423
+8%
|
448
+6%
|
466
+4%
|
485
+4%
|
529
+9%
|
545
+3%
|
522
-4%
|
485
-7%
|
470
-3%
|
438
-7%
|
507
+16%
|
540
+6%
|
540
+0%
|
511
-5%
|
517
+1%
|
586
+13%
|
639
+9%
|
730
+14%
|
742
+2%
|
752
+1%
|
736
-2%
|
745
+1%
|
|
EPS (Diluted) |
0.31
N/A
|
0.34
+10%
|
0.36
+6%
|
0.38
+6%
|
0.37
-3%
|
0.37
N/A
|
0.39
+5%
|
0.41
+5%
|
0.43
+5%
|
0.44
+2%
|
0.44
N/A
|
0.44
N/A
|
0.46
+5%
|
0.47
+2%
|
0.5
+6%
|
0.53
+6%
|
0.54
+2%
|
0.54
N/A
|
0.58
+7%
|
0.62
+7%
|
0.66
+6%
|
0.69
+5%
|
0.72
+4%
|
0.79
+10%
|
0.81
+3%
|
0.78
-4%
|
0.72
-8%
|
0.7
-3%
|
0.65
-7%
|
0.75
+15%
|
0.47
-37%
|
0.61
+30%
|
0.58
-5%
|
0.58
N/A
|
0.67
+16%
|
0.72
+7%
|
0.83
+15%
|
0.84
+1%
|
0.85
+1%
|
0.83
-2%
|
0.85
+2%
|