EVE Energy Co Ltd
SZSE:300014
Income Statement
Earnings Waterfall
EVE Energy Co Ltd
Revenue
|
47.5B
CNY
|
Cost of Revenue
|
-39.6B
CNY
|
Gross Profit
|
7.9B
CNY
|
Operating Expenses
|
-3.5B
CNY
|
Operating Income
|
4.4B
CNY
|
Other Expenses
|
-121.7m
CNY
|
Net Income
|
4.3B
CNY
|
Income Statement
EVE Energy 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 |
908
N/A
|
1 039
+14%
|
1 088
+5%
|
1 137
+5%
|
1 239
+9%
|
1 209
-2%
|
1 300
+8%
|
1 340
+3%
|
1 278
-5%
|
1 349
+6%
|
1 444
+7%
|
1 536
+6%
|
1 827
+19%
|
2 340
+28%
|
2 524
+8%
|
2 862
+13%
|
2 879
+1%
|
2 982
+4%
|
3 096
+4%
|
3 522
+14%
|
4 004
+14%
|
4 351
+9%
|
4 765
+10%
|
4 997
+5%
|
5 919
+18%
|
6 412
+8%
|
6 623
+3%
|
7 058
+7%
|
7 174
+2%
|
8 162
+14%
|
9 811
+20%
|
11 546
+18%
|
14 270
+24%
|
16 900
+18%
|
20 676
+22%
|
25 266
+22%
|
29 735
+18%
|
36 304
+22%
|
40 756
+12%
|
44 353
+9%
|
47 549
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(647)
|
(742)
|
(785)
|
(832)
|
(926)
|
(899)
|
(967)
|
(982)
|
(919)
|
(972)
|
(1 047)
|
(1 107)
|
(1 301)
|
(1 665)
|
(1 815)
|
(2 055)
|
(2 037)
|
(2 116)
|
(2 202)
|
(2 583)
|
(3 061)
|
(3 330)
|
(3 672)
|
(3 819)
|
(4 305)
|
(4 592)
|
(4 662)
|
(4 968)
|
(5 052)
|
(5 815)
|
(7 077)
|
(8 448)
|
(10 828)
|
(13 303)
|
(16 978)
|
(21 140)
|
(25 051)
|
(30 458)
|
(33 946)
|
(37 079)
|
(39 619)
|
|
Gross Profit |
261
N/A
|
297
+14%
|
302
+2%
|
306
+1%
|
313
+2%
|
310
-1%
|
333
+8%
|
358
+7%
|
359
+0%
|
377
+5%
|
397
+5%
|
429
+8%
|
526
+22%
|
674
+28%
|
709
+5%
|
807
+14%
|
842
+4%
|
866
+3%
|
894
+3%
|
939
+5%
|
943
+0%
|
1 021
+8%
|
1 093
+7%
|
1 179
+8%
|
1 614
+37%
|
1 820
+13%
|
1 960
+8%
|
2 090
+7%
|
2 122
+2%
|
2 347
+11%
|
2 734
+17%
|
3 097
+13%
|
3 441
+11%
|
3 597
+5%
|
3 699
+3%
|
4 127
+12%
|
4 684
+14%
|
5 846
+25%
|
6 810
+16%
|
7 274
+7%
|
7 931
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(111)
|
(113)
|
(112)
|
(129)
|
(162)
|
(209)
|
(273)
|
(279)
|
(273)
|
(235)
|
(238)
|
(249)
|
(275)
|
(331)
|
(345)
|
(382)
|
(431)
|
(523)
|
(564)
|
(666)
|
(661)
|
(693)
|
(732)
|
(785)
|
(928)
|
(937)
|
(976)
|
(992)
|
(1 071)
|
(1 203)
|
(1 327)
|
(1 568)
|
(1 875)
|
(2 149)
|
(2 382)
|
(2 605)
|
(2 488)
|
(3 446)
|
(3 464)
|
(3 151)
|
(3 541)
|
|
Selling, General & Administrative |
(109)
|
(71)
|
(110)
|
(127)
|
(158)
|
(137)
|
(216)
|
(224)
|
(218)
|
(170)
|
(231)
|
(238)
|
(244)
|
(222)
|
(313)
|
(336)
|
(339)
|
(344)
|
(371)
|
(458)
|
(457)
|
(379)
|
(407)
|
(322)
|
(340)
|
(476)
|
(488)
|
(575)
|
(638)
|
(548)
|
(640)
|
(676)
|
(836)
|
(1 142)
|
(1 206)
|
(1 322)
|
(1 413)
|
(2 214)
|
(2 273)
|
(2 294)
|
(2 480)
|
|
Research & Development |
0
|
(41)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
(52)
|
(180)
|
0
|
0
|
(157)
|
(271)
|
(270)
|
(372)
|
(424)
|
(389)
|
(476)
|
(526)
|
(617)
|
(566)
|
(776)
|
(961)
|
(1 114)
|
(1 170)
|
(1 503)
|
(1 648)
|
(1 818)
|
(1 948)
|
(2 475)
|
(2 481)
|
(2 663)
|
|
Depreciation & Amortization |
0
|
(1)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(187)
|
0
|
0
|
0
|
(200)
|
0
|
0
|
0
|
(268)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(3)
|
(1)
|
(57)
|
(56)
|
(56)
|
(1)
|
(7)
|
(11)
|
(32)
|
1
|
(32)
|
(46)
|
(41)
|
18
|
(193)
|
(208)
|
(47)
|
22
|
(55)
|
(90)
|
(164)
|
21
|
(11)
|
109
|
184
|
98
|
89
|
70
|
75
|
364
|
327
|
366
|
743
|
984
|
1 284
|
1 624
|
1 602
|
|
Operating Income |
150
N/A
|
184
+23%
|
191
+3%
|
177
-7%
|
151
-14%
|
101
-33%
|
61
-40%
|
78
+29%
|
86
+10%
|
142
+65%
|
159
+12%
|
181
+13%
|
250
+38%
|
343
+37%
|
364
+6%
|
425
+17%
|
411
-3%
|
343
-16%
|
331
-4%
|
273
-17%
|
282
+3%
|
328
+16%
|
361
+10%
|
394
+9%
|
686
+74%
|
883
+29%
|
985
+12%
|
1 098
+12%
|
1 051
-4%
|
1 143
+9%
|
1 407
+23%
|
1 530
+9%
|
1 566
+2%
|
1 448
-8%
|
1 317
-9%
|
1 522
+16%
|
2 197
+44%
|
2 400
+9%
|
3 346
+39%
|
4 124
+23%
|
4 390
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(3)
|
(3)
|
(1)
|
(9)
|
(15)
|
(19)
|
(24)
|
(13)
|
(13)
|
(8)
|
(2)
|
(10)
|
(4)
|
(4)
|
104
|
124
|
15
|
164
|
80
|
196
|
217
|
368
|
544
|
729
|
751
|
714
|
446
|
403
|
786
|
1 073
|
1 629
|
1 740
|
1 617
|
1 412
|
1 144
|
1 208
|
1 118
|
1 116
|
910
|
541
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(6)
|
125
|
(6)
|
(4)
|
(4)
|
59
|
1
|
(1)
|
0
|
(1)
|
0
|
(4)
|
(6)
|
(1)
|
(5)
|
(3)
|
(3)
|
(12)
|
(6)
|
(5)
|
(9)
|
(23)
|
(10)
|
(9)
|
(8)
|
|
Gain/Loss on Disposition of Assets |
(6)
|
(3)
|
0
|
0
|
0
|
(2)
|
(3)
|
(6)
|
0
|
(44)
|
(48)
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
20
|
6
|
2
|
5
|
5
|
66
|
66
|
65
|
61
|
86
|
96
|
96
|
50
|
20
|
21
|
16
|
14
|
(1)
|
(4)
|
(1)
|
(1)
|
2
|
0
|
(1)
|
(1)
|
(1)
|
(8)
|
(11)
|
(13)
|
(1)
|
(28)
|
(31)
|
(32)
|
(12)
|
(36)
|
(32)
|
(34)
|
2
|
(10)
|
(13)
|
(9)
|
|
Pre-Tax Income |
162
N/A
|
184
+14%
|
190
+3%
|
181
-5%
|
148
-18%
|
100
-33%
|
104
+5%
|
113
+8%
|
133
+18%
|
181
+36%
|
200
+10%
|
229
+15%
|
290
+27%
|
359
+24%
|
378
+5%
|
540
+43%
|
543
+1%
|
482
-11%
|
484
+0%
|
348
-28%
|
473
+36%
|
606
+28%
|
730
+21%
|
936
+28%
|
1 414
+51%
|
1 626
+15%
|
1 690
+4%
|
1 529
-10%
|
1 436
-6%
|
1 918
+34%
|
2 447
+28%
|
3 125
+28%
|
3 270
+5%
|
3 041
-7%
|
2 687
-12%
|
2 628
-2%
|
3 361
+28%
|
3 498
+4%
|
4 442
+27%
|
5 011
+13%
|
4 913
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(25)
|
(24)
|
(24)
|
(25)
|
(23)
|
(20)
|
(22)
|
(19)
|
(17)
|
(15)
|
(17)
|
(23)
|
(32)
|
(44)
|
(44)
|
(66)
|
(61)
|
(49)
|
(42)
|
(19)
|
(15)
|
(23)
|
(19)
|
(8)
|
(42)
|
(77)
|
(87)
|
(112)
|
(93)
|
(237)
|
(298)
|
(182)
|
(142)
|
108
|
217
|
143
|
33
|
174
|
51
|
(69)
|
(19)
|
|
Income from Continuing Operations |
137
|
161
|
166
|
156
|
124
|
80
|
82
|
94
|
116
|
166
|
183
|
207
|
258
|
315
|
334
|
475
|
483
|
433
|
442
|
329
|
458
|
583
|
711
|
929
|
1 372
|
1 549
|
1 604
|
1 418
|
1 343
|
1 681
|
2 149
|
2 943
|
3 128
|
3 149
|
2 903
|
2 771
|
3 394
|
3 672
|
4 494
|
4 942
|
4 894
|
|
Income to Minority Interest |
1
|
0
|
0
|
(1)
|
(2)
|
3
|
1
|
(1)
|
(1)
|
(15)
|
(21)
|
(28)
|
(42)
|
(63)
|
(66)
|
(80)
|
(66)
|
(30)
|
(18)
|
0
|
1
|
(12)
|
(15)
|
(17)
|
(21)
|
(27)
|
(30)
|
(33)
|
(33)
|
(29)
|
(102)
|
(159)
|
(207)
|
(244)
|
(123)
|
(1)
|
(38)
|
(163)
|
(366)
|
(641)
|
(627)
|
|
Net Income (Common) |
138
N/A
|
161
+17%
|
166
+3%
|
155
-6%
|
123
-21%
|
83
-32%
|
83
+0%
|
92
+11%
|
114
+24%
|
151
+32%
|
162
+7%
|
179
+10%
|
216
+21%
|
252
+16%
|
268
+6%
|
395
+48%
|
416
+5%
|
403
-3%
|
424
+5%
|
330
-22%
|
459
+39%
|
571
+24%
|
697
+22%
|
913
+31%
|
1 351
+48%
|
1 522
+13%
|
1 574
+3%
|
1 385
-12%
|
1 309
-5%
|
1 652
+26%
|
2 046
+24%
|
2 783
+36%
|
2 922
+5%
|
2 906
-1%
|
2 780
-4%
|
2 770
0%
|
3 356
+21%
|
3 509
+5%
|
4 128
+18%
|
4 301
+4%
|
4 268
-1%
|
|
EPS (Diluted) |
0.08
N/A
|
0.11
+38%
|
0.11
N/A
|
0.11
N/A
|
0.09
-18%
|
0.05
-44%
|
0.06
+20%
|
0.06
N/A
|
0.07
+17%
|
0.1
+43%
|
0.1
N/A
|
0.11
+10%
|
0.13
+18%
|
0.16
+23%
|
0.16
N/A
|
0.24
+50%
|
0.26
+8%
|
0.25
-4%
|
0.27
+8%
|
0.21
-22%
|
0.29
+38%
|
0.35
+21%
|
0.43
+23%
|
0.51
+19%
|
0.73
+43%
|
0.86
+18%
|
0.87
+1%
|
0.76
-13%
|
0.72
-5%
|
0.89
+24%
|
1.09
+22%
|
1.48
+36%
|
1.54
+4%
|
1.54
N/A
|
1.44
-6%
|
1.5
+4%
|
1.73
+15%
|
1.83
+6%
|
2.02
+10%
|
2.08
+3%
|
2.04
-2%
|