Huizhou Desay SV Automotive Co Ltd
SZSE:002920
Income Statement
Earnings Waterfall
Huizhou Desay SV Automotive Co Ltd
Revenue
|
21.9B
CNY
|
Cost of Revenue
|
-17.7B
CNY
|
Gross Profit
|
4.3B
CNY
|
Operating Expenses
|
-2.7B
CNY
|
Operating Income
|
1.5B
CNY
|
Other Expenses
|
10.7m
CNY
|
Net Income
|
1.5B
CNY
|
Income Statement
Huizhou Desay SV Automotive Co Ltd
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 |
6 107
N/A
|
6 010
-2%
|
5 720
-5%
|
5 736
+0%
|
5 625
-2%
|
5 409
-4%
|
5 011
-7%
|
4 820
-4%
|
4 893
+2%
|
5 337
+9%
|
5 479
+3%
|
5 663
+3%
|
6 090
+8%
|
6 799
+12%
|
7 696
+13%
|
8 285
+8%
|
8 804
+6%
|
9 569
+9%
|
10 669
+11%
|
11 894
+11%
|
13 377
+12%
|
14 933
+12%
|
15 775
+6%
|
17 250
+9%
|
19 292
+12%
|
21 908
+14%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(4 549)
|
(4 494)
|
(4 281)
|
(4 298)
|
(4 250)
|
(4 183)
|
(3 909)
|
(3 782)
|
(3 832)
|
(4 173)
|
(4 259)
|
(4 394)
|
(4 719)
|
(5 249)
|
(5 857)
|
(6 288)
|
(6 690)
|
(7 249)
|
(8 114)
|
(9 066)
|
(10 223)
|
(11 588)
|
(12 306)
|
(13 606)
|
(15 437)
|
(17 651)
|
|
Gross Profit |
1 557
N/A
|
1 517
-3%
|
1 439
-5%
|
1 438
0%
|
1 375
-4%
|
1 226
-11%
|
1 103
-10%
|
1 038
-6%
|
1 062
+2%
|
1 164
+10%
|
1 221
+5%
|
1 268
+4%
|
1 371
+8%
|
1 550
+13%
|
1 839
+19%
|
1 997
+9%
|
2 114
+6%
|
2 321
+10%
|
2 555
+10%
|
2 828
+11%
|
3 155
+12%
|
3 345
+6%
|
3 469
+4%
|
3 644
+5%
|
3 855
+6%
|
4 257
+10%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(818)
|
(784)
|
(772)
|
(812)
|
(851)
|
(840)
|
(870)
|
(908)
|
(942)
|
(981)
|
(1 011)
|
(1 015)
|
(1 016)
|
(1 082)
|
(1 140)
|
(1 208)
|
(1 304)
|
(1 419)
|
(1 558)
|
(1 743)
|
(1 993)
|
(2 156)
|
(2 288)
|
(2 453)
|
(2 582)
|
(2 721)
|
|
Selling, General & Administrative |
(607)
|
(361)
|
(523)
|
(550)
|
(541)
|
(313)
|
(421)
|
(288)
|
(338)
|
(378)
|
(372)
|
(407)
|
(400)
|
(453)
|
(509)
|
(507)
|
(559)
|
(531)
|
(560)
|
(623)
|
(658)
|
(730)
|
(722)
|
(788)
|
(857)
|
(1 038)
|
|
Research & Development |
(208)
|
(418)
|
0
|
0
|
(274)
|
(484)
|
(403)
|
(580)
|
(584)
|
(583)
|
(659)
|
(640)
|
(659)
|
(624)
|
(723)
|
(794)
|
(841)
|
(886)
|
(1 091)
|
(1 234)
|
(1 447)
|
(1 483)
|
(1 737)
|
(1 851)
|
(1 897)
|
(1 753)
|
|
Depreciation & Amortization |
0
|
(12)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(132)
|
0
|
0
|
0
|
(180)
|
0
|
0
|
0
|
(288)
|
|
Other Operating Expenses |
(3)
|
7
|
(249)
|
(261)
|
(36)
|
13
|
(45)
|
(41)
|
(19)
|
63
|
20
|
32
|
43
|
102
|
92
|
93
|
97
|
129
|
93
|
114
|
111
|
237
|
171
|
186
|
172
|
357
|
|
Operating Income |
739
N/A
|
732
-1%
|
667
-9%
|
627
-6%
|
524
-16%
|
386
-26%
|
233
-40%
|
129
-45%
|
120
-7%
|
184
+53%
|
210
+14%
|
254
+21%
|
354
+40%
|
468
+32%
|
699
+49%
|
790
+13%
|
810
+3%
|
901
+11%
|
997
+11%
|
1 085
+9%
|
1 162
+7%
|
1 189
+2%
|
1 181
-1%
|
1 191
+1%
|
1 273
+7%
|
1 536
+21%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(63)
|
(45)
|
(40)
|
(21)
|
12
|
42
|
53
|
68
|
63
|
60
|
55
|
155
|
112
|
68
|
40
|
(90)
|
(73)
|
(27)
|
(33)
|
(44)
|
(62)
|
(9)
|
(8)
|
10
|
57
|
2
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(25)
|
(0)
|
(1)
|
(1)
|
(3)
|
|
Gain/Loss on Disposition of Assets |
0
|
(1)
|
0
|
(1)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
5
|
5
|
1
|
5
|
5
|
2
|
(0)
|
(2)
|
(2)
|
3
|
1
|
3
|
2
|
0
|
(1)
|
0
|
2
|
8
|
4
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
3
|
|
Pre-Tax Income |
681
N/A
|
692
+2%
|
627
-9%
|
609
-3%
|
540
-11%
|
422
-22%
|
286
-32%
|
195
-32%
|
181
-7%
|
255
+41%
|
266
+4%
|
412
+55%
|
468
+14%
|
534
+14%
|
738
+38%
|
700
-5%
|
739
+6%
|
861
+16%
|
968
+13%
|
1 043
+8%
|
1 103
+6%
|
1 157
+5%
|
1 171
+1%
|
1 199
+2%
|
1 328
+11%
|
1 538
+16%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
(85)
|
(76)
|
(67)
|
(64)
|
(55)
|
(6)
|
14
|
37
|
40
|
37
|
38
|
8
|
(1)
|
(16)
|
(47)
|
(43)
|
(50)
|
(29)
|
(50)
|
(66)
|
(75)
|
15
|
15
|
63
|
116
|
3
|
|
Income from Continuing Operations |
596
|
616
|
561
|
545
|
485
|
416
|
299
|
232
|
221
|
292
|
304
|
419
|
468
|
518
|
691
|
658
|
690
|
832
|
919
|
977
|
1 027
|
1 172
|
1 186
|
1 263
|
1 444
|
1 542
|
|
Income to Minority Interest |
(1)
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
4
|
7
|
6
|
12
|
11
|
7
|
8
|
5
|
|
Net Income (Common) |
595
N/A
|
616
+4%
|
561
-9%
|
546
-3%
|
486
-11%
|
416
-14%
|
299
-28%
|
231
-23%
|
221
-5%
|
292
+32%
|
304
+4%
|
419
+38%
|
468
+12%
|
518
+11%
|
691
+33%
|
658
-5%
|
691
+5%
|
833
+21%
|
923
+11%
|
984
+7%
|
1 034
+5%
|
1 185
+15%
|
1 196
+1%
|
1 270
+6%
|
1 452
+14%
|
1 547
+7%
|
|
EPS (Diluted) |
1.33
N/A
|
1.37
+3%
|
1.02
-26%
|
0.99
-3%
|
0.88
-11%
|
0.76
-14%
|
0.54
-29%
|
0.42
-22%
|
0.4
-5%
|
0.53
+33%
|
0.55
+4%
|
0.76
+38%
|
0.85
+12%
|
0.94
+11%
|
1.26
+34%
|
1.2
-5%
|
1.26
+5%
|
1.51
+20%
|
1.66
+10%
|
1.77
+7%
|
1.86
+5%
|
2.13
+15%
|
2.17
+2%
|
2.26
+4%
|
2.58
+14%
|
2.8
+9%
|