Harbin Boshi Automation Co Ltd
SZSE:002698
Harbin Boshi Automation Co Ltd
SZSE:002698
Price:
15.8 CNY
2.86%
Market Closed
Updated:
May 7, 2024
Income Statement
Earnings Waterfall
Harbin Boshi Automation Co Ltd
Harbin Boshi Automation Co Ltd
|
Revenue
|
2.4B
CNY
|
|
Cost of Revenue
|
-1.6B
CNY
|
|
Gross Profit
|
848.5m
CNY
|
|
Operating Expenses
|
-332.4m
CNY
|
|
Operating Income
|
516.1m
CNY
|
|
Other Expenses
|
-64.1m
CNY
|
|
Net Income
|
452m
CNY
|
Income Statement
Harbin Boshi Automation Co Ltd
Harbin Boshi Automation Co Ltd
Currency: CNY
| 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 |
797
N/A
|
764
-4%
|
773
+1%
|
730
-6%
|
659
-10%
|
608
-8%
|
602
-1%
|
654
+9%
|
675
+3%
|
717
+6%
|
646
-10%
|
537
-17%
|
574
+7%
|
628
+9%
|
658
+5%
|
674
+3%
|
724
+7%
|
788
+9%
|
834
+6%
|
899
+8%
|
897
0%
|
916
+2%
|
1 094
+19%
|
1 201
+10%
|
1 360
+13%
|
1 460
+7%
|
1 596
+9%
|
1 700
+7%
|
1 741
+2%
|
1 828
+5%
|
1 888
+3%
|
2 011
+7%
|
2 132
+6%
|
2 113
-1%
|
2 071
-2%
|
2 026
-2%
|
2 178
+8%
|
2 154
-1%
|
2 379
+10%
|
2 515
+6%
|
2 409
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(477)
|
(446)
|
(453)
|
(418)
|
(360)
|
(330)
|
(331)
|
(374)
|
(403)
|
(422)
|
(390)
|
(334)
|
(342)
|
(375)
|
(406)
|
(410)
|
(461)
|
(501)
|
(542)
|
(570)
|
(560)
|
(564)
|
(658)
|
(718)
|
(792)
|
(854)
|
(937)
|
(1 003)
|
(1 037)
|
(1 064)
|
(1 139)
|
(1 243)
|
(1 321)
|
(1 307)
|
(1 300)
|
(1 273)
|
(1 369)
|
(1 377)
|
(1 512)
|
(1 612)
|
(1 561)
|
|
| Gross Profit |
320
N/A
|
318
-1%
|
320
+1%
|
313
-2%
|
299
-4%
|
278
-7%
|
272
-2%
|
280
+3%
|
272
-3%
|
295
+9%
|
256
-13%
|
203
-21%
|
232
+14%
|
252
+9%
|
252
0%
|
264
+5%
|
263
0%
|
287
+9%
|
292
+2%
|
330
+13%
|
336
+2%
|
351
+4%
|
436
+24%
|
484
+11%
|
568
+17%
|
606
+7%
|
658
+9%
|
697
+6%
|
705
+1%
|
764
+8%
|
749
-2%
|
768
+3%
|
812
+6%
|
806
-1%
|
771
-4%
|
752
-2%
|
809
+8%
|
776
-4%
|
867
+12%
|
903
+4%
|
849
-6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(133)
|
(134)
|
(132)
|
(138)
|
(138)
|
(146)
|
(139)
|
(140)
|
(150)
|
(155)
|
(150)
|
(156)
|
(161)
|
(171)
|
(176)
|
(175)
|
(169)
|
(164)
|
(179)
|
(179)
|
(184)
|
(190)
|
(192)
|
(207)
|
(219)
|
(255)
|
(245)
|
(222)
|
(216)
|
(248)
|
(213)
|
(237)
|
(244)
|
(242)
|
(252)
|
(250)
|
(274)
|
(289)
|
(292)
|
(315)
|
(332)
|
|
| Selling, General & Administrative |
(125)
|
(85)
|
(125)
|
(127)
|
(128)
|
(91)
|
(126)
|
(124)
|
(128)
|
(108)
|
(125)
|
(130)
|
(134)
|
(131)
|
(157)
|
(159)
|
(155)
|
(156)
|
(181)
|
(191)
|
(198)
|
(181)
|
(194)
|
(198)
|
(206)
|
(229)
|
(227)
|
(219)
|
(211)
|
(198)
|
(194)
|
(203)
|
(211)
|
(205)
|
(201)
|
(203)
|
(214)
|
(214)
|
(225)
|
(225)
|
(239)
|
|
| Research & Development |
0
|
(38)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
(8)
|
(40)
|
0
|
0
|
(9)
|
(44)
|
(47)
|
(67)
|
(71)
|
(73)
|
(72)
|
(68)
|
(72)
|
(72)
|
(74)
|
(75)
|
(77)
|
(89)
|
(89)
|
(95)
|
(109)
|
(119)
|
(140)
|
(152)
|
(156)
|
|
| Depreciation & Amortization |
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(9)
|
(0)
|
(8)
|
(11)
|
(10)
|
(0)
|
(13)
|
(17)
|
(21)
|
(0)
|
(25)
|
(26)
|
(27)
|
11
|
(19)
|
(16)
|
(6)
|
45
|
2
|
13
|
23
|
50
|
48
|
58
|
58
|
63
|
54
|
65
|
67
|
38
|
55
|
42
|
44
|
70
|
38
|
48
|
49
|
60
|
73
|
63
|
63
|
|
| Operating Income |
187
N/A
|
184
-2%
|
188
+2%
|
175
-7%
|
161
-8%
|
131
-18%
|
133
+1%
|
140
+6%
|
122
-13%
|
141
+15%
|
106
-25%
|
48
-55%
|
71
+50%
|
81
+13%
|
76
-6%
|
90
+18%
|
94
+5%
|
123
+30%
|
114
-7%
|
151
+33%
|
152
+1%
|
161
+6%
|
244
+51%
|
277
+14%
|
350
+26%
|
351
+0%
|
413
+18%
|
475
+15%
|
488
+3%
|
516
+6%
|
536
+4%
|
532
-1%
|
568
+7%
|
563
-1%
|
519
-8%
|
503
-3%
|
535
+7%
|
487
-9%
|
575
+18%
|
588
+2%
|
516
-12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
21
|
29
|
32
|
40
|
44
|
42
|
42
|
43
|
42
|
29
|
22
|
23
|
15
|
15
|
27
|
26
|
30
|
19
|
28
|
24
|
30
|
27
|
25
|
28
|
13
|
26
|
38
|
32
|
43
|
41
|
37
|
54
|
49
|
54
|
82
|
55
|
56
|
41
|
14
|
23
|
12
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(0)
|
(0)
|
0
|
6
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(2)
|
(11)
|
(1)
|
(1)
|
1
|
(14)
|
(0)
|
(0)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
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 |
33
|
28
|
29
|
24
|
33
|
36
|
36
|
34
|
25
|
21
|
28
|
29
|
27
|
27
|
24
|
19
|
15
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
4
|
4
|
|
| Pre-Tax Income |
242
N/A
|
241
0%
|
249
+3%
|
239
-4%
|
238
0%
|
209
-12%
|
211
+1%
|
217
+3%
|
190
-12%
|
198
+4%
|
156
-21%
|
99
-36%
|
114
+15%
|
123
+8%
|
127
+3%
|
135
+6%
|
139
+3%
|
140
+1%
|
141
+1%
|
174
+24%
|
180
+4%
|
185
+3%
|
266
+44%
|
303
+14%
|
362
+19%
|
383
+6%
|
450
+18%
|
506
+12%
|
529
+5%
|
554
+5%
|
571
+3%
|
584
+2%
|
613
+5%
|
603
-2%
|
596
-1%
|
553
-7%
|
588
+6%
|
512
-13%
|
587
+15%
|
616
+5%
|
533
-14%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(35)
|
(34)
|
(34)
|
(32)
|
(32)
|
(24)
|
(24)
|
(25)
|
(21)
|
(23)
|
(20)
|
(11)
|
(15)
|
(15)
|
(16)
|
(18)
|
(17)
|
(18)
|
(19)
|
(21)
|
(20)
|
(21)
|
(32)
|
(40)
|
(52)
|
(55)
|
(69)
|
(80)
|
(82)
|
(85)
|
(85)
|
(82)
|
(86)
|
(83)
|
(77)
|
(70)
|
(73)
|
(64)
|
(74)
|
(77)
|
(65)
|
|
| Income from Continuing Operations |
207
|
207
|
215
|
207
|
206
|
186
|
186
|
192
|
169
|
175
|
136
|
88
|
99
|
108
|
111
|
117
|
122
|
122
|
122
|
153
|
160
|
164
|
234
|
263
|
310
|
328
|
382
|
425
|
447
|
470
|
486
|
502
|
527
|
520
|
520
|
483
|
516
|
448
|
513
|
539
|
468
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
5
|
8
|
8
|
14
|
15
|
11
|
18
|
15
|
3
|
(9)
|
(21)
|
(48)
|
(58)
|
(60)
|
(65)
|
(45)
|
(36)
|
(30)
|
(30)
|
(26)
|
(15)
|
(19)
|
(3)
|
(11)
|
(23)
|
(16)
|
|
| Net Income (Common) |
207
N/A
|
207
+0%
|
215
+4%
|
207
-4%
|
206
0%
|
187
-9%
|
188
+0%
|
194
+3%
|
171
-12%
|
177
+3%
|
137
-22%
|
89
-35%
|
100
+12%
|
110
+10%
|
114
+4%
|
122
+7%
|
130
+6%
|
130
0%
|
135
+5%
|
168
+24%
|
171
+2%
|
182
+7%
|
249
+37%
|
266
+7%
|
301
+13%
|
307
+2%
|
334
+9%
|
368
+10%
|
387
+5%
|
405
+5%
|
440
+9%
|
466
+6%
|
497
+7%
|
490
-1%
|
494
+1%
|
468
-5%
|
496
+6%
|
445
-10%
|
502
+13%
|
516
+3%
|
452
-12%
|
|
| EPS (Diluted) |
0.2
N/A
|
0.2
N/A
|
0.21
+5%
|
0.2
-5%
|
0.2
N/A
|
0.18
-10%
|
0.18
N/A
|
0.19
+6%
|
0.17
-11%
|
0.17
N/A
|
0.14
-18%
|
0.09
-36%
|
0.1
+11%
|
0.11
+10%
|
0.11
N/A
|
0.12
+9%
|
0.13
+8%
|
0.13
N/A
|
0.14
+8%
|
0.17
+21%
|
0.17
N/A
|
0.18
+6%
|
0.25
+39%
|
0.27
+8%
|
0.3
+11%
|
0.3
N/A
|
0.33
+10%
|
0.36
+9%
|
0.38
+6%
|
0.4
+5%
|
0.43
+7%
|
0.45
+5%
|
0.49
+9%
|
0.48
-2%
|
0.48
N/A
|
0.46
-4%
|
0.49
+7%
|
0.44
-10%
|
0.49
+11%
|
0.5
+2%
|
0.44
-12%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
