Hubei Dinglong Co Ltd
SZSE:300054
Income Statement
Earnings Waterfall
Hubei Dinglong Co Ltd
Revenue
|
2.6B
CNY
|
Cost of Revenue
|
-1.7B
CNY
|
Gross Profit
|
939.6m
CNY
|
Operating Expenses
|
-658.5m
CNY
|
Operating Income
|
281.1m
CNY
|
Other Expenses
|
-9.6m
CNY
|
Net Income
|
271.5m
CNY
|
Income Statement
Hubei Dinglong 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 |
423
N/A
|
491
+16%
|
563
+15%
|
710
+26%
|
848
+19%
|
919
+8%
|
987
+7%
|
980
-1%
|
1 007
+3%
|
1 050
+4%
|
1 051
+0%
|
1 083
+3%
|
1 215
+12%
|
1 306
+8%
|
1 457
+12%
|
1 624
+11%
|
1 632
+1%
|
1 700
+4%
|
1 626
-4%
|
1 528
-6%
|
1 443
-6%
|
1 338
-7%
|
1 292
-3%
|
1 224
-5%
|
1 146
-6%
|
1 149
+0%
|
1 161
+1%
|
1 401
+21%
|
1 606
+15%
|
1 817
+13%
|
2 054
+13%
|
2 102
+2%
|
2 214
+5%
|
2 356
+6%
|
2 406
+2%
|
2 572
+7%
|
2 660
+3%
|
2 721
+2%
|
2 698
-1%
|
2 568
-5%
|
2 639
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(301)
|
(341)
|
(391)
|
(492)
|
(580)
|
(628)
|
(671)
|
(663)
|
(681)
|
(696)
|
(699)
|
(709)
|
(781)
|
(822)
|
(935)
|
(1 046)
|
(1 052)
|
(1 068)
|
(1 032)
|
(977)
|
(913)
|
(821)
|
(799)
|
(743)
|
(710)
|
(746)
|
(791)
|
(965)
|
(1 096)
|
(1 228)
|
(1 366)
|
(1 409)
|
(1 474)
|
(1 574)
|
(1 590)
|
(1 664)
|
(1 704)
|
(1 694)
|
(1 712)
|
(1 653)
|
(1 699)
|
|
Gross Profit |
122
N/A
|
150
+22%
|
171
+15%
|
219
+28%
|
267
+22%
|
290
+9%
|
315
+9%
|
318
+1%
|
326
+3%
|
354
+9%
|
352
-1%
|
373
+6%
|
433
+16%
|
485
+12%
|
523
+8%
|
577
+10%
|
580
+0%
|
632
+9%
|
594
-6%
|
551
-7%
|
530
-4%
|
517
-2%
|
493
-5%
|
481
-2%
|
435
-9%
|
403
-7%
|
370
-8%
|
436
+18%
|
511
+17%
|
589
+15%
|
688
+17%
|
694
+1%
|
740
+7%
|
781
+6%
|
816
+4%
|
908
+11%
|
956
+5%
|
1 027
+7%
|
987
-4%
|
915
-7%
|
940
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(52)
|
(70)
|
(73)
|
(89)
|
(108)
|
(128)
|
(133)
|
(139)
|
(143)
|
(158)
|
(150)
|
(158)
|
(181)
|
(222)
|
(226)
|
(243)
|
(244)
|
(219)
|
(256)
|
(264)
|
(258)
|
(261)
|
(257)
|
(256)
|
(267)
|
(303)
|
(481)
|
(498)
|
(525)
|
(443)
|
(851)
|
(889)
|
(931)
|
(515)
|
(532)
|
(549)
|
(559)
|
(597)
|
(630)
|
(642)
|
(658)
|
|
Selling, General & Administrative |
(52)
|
(42)
|
(72)
|
(88)
|
(107)
|
(83)
|
(134)
|
(138)
|
(143)
|
(108)
|
(146)
|
(155)
|
(177)
|
(134)
|
(223)
|
(243)
|
(249)
|
(162)
|
(252)
|
(257)
|
(231)
|
(163)
|
(191)
|
(162)
|
(167)
|
(196)
|
(236)
|
(268)
|
(295)
|
(301)
|
(341)
|
(343)
|
(357)
|
(268)
|
(307)
|
(314)
|
(307)
|
(297)
|
(312)
|
(316)
|
(322)
|
|
Research & Development |
0
|
(24)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
(24)
|
(107)
|
(85)
|
(114)
|
(114)
|
(107)
|
(118)
|
(124)
|
(134)
|
(143)
|
(189)
|
(218)
|
(241)
|
(227)
|
(268)
|
(281)
|
(302)
|
(282)
|
(340)
|
(349)
|
(376)
|
|
Depreciation & Amortization |
0
|
(3)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(4)
|
(3)
|
(4)
|
(0)
|
(3)
|
1
|
5
|
51
|
(4)
|
(6)
|
(3)
|
35
|
20
|
20
|
16
|
38
|
(126)
|
(106)
|
(96)
|
56
|
(321)
|
(328)
|
(333)
|
42
|
43
|
47
|
50
|
57
|
22
|
24
|
40
|
|
Operating Income |
71
N/A
|
79
+12%
|
98
+24%
|
130
+32%
|
159
+23%
|
162
+2%
|
182
+12%
|
179
-2%
|
183
+2%
|
196
+7%
|
202
+3%
|
216
+7%
|
252
+17%
|
263
+4%
|
297
+13%
|
335
+13%
|
336
+0%
|
413
+23%
|
338
-18%
|
288
-15%
|
272
-5%
|
257
-6%
|
236
-8%
|
225
-5%
|
169
-25%
|
100
-41%
|
(111)
N/A
|
(62)
+44%
|
(14)
+77%
|
146
N/A
|
(163)
N/A
|
(195)
-20%
|
(191)
+2%
|
266
N/A
|
284
+6%
|
359
+27%
|
396
+10%
|
430
+9%
|
357
-17%
|
274
-23%
|
281
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
12
|
9
|
9
|
6
|
1
|
6
|
0
|
1
|
7
|
12
|
10
|
21
|
19
|
32
|
32
|
21
|
14
|
(6)
|
35
|
76
|
116
|
82
|
96
|
109
|
96
|
69
|
91
|
51
|
24
|
13
|
9
|
8
|
15
|
29
|
20
|
39
|
64
|
93
|
87
|
87
|
51
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(15)
|
(2)
|
(2)
|
0
|
(150)
|
0
|
(0)
|
(0)
|
(375)
|
(2)
|
(2)
|
(2)
|
(7)
|
(0)
|
(0)
|
(2)
|
(42)
|
(1)
|
(2)
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
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 |
16
|
14
|
12
|
11
|
12
|
16
|
16
|
17
|
19
|
11
|
11
|
10
|
12
|
15
|
17
|
16
|
14
|
12
|
11
|
11
|
11
|
0
|
(0)
|
2
|
(0)
|
12
|
10
|
132
|
130
|
125
|
124
|
(2)
|
(1)
|
5
|
4
|
4
|
5
|
1
|
(7)
|
(8)
|
(8)
|
|
Pre-Tax Income |
99
N/A
|
103
+3%
|
119
+16%
|
147
+23%
|
172
+17%
|
184
+7%
|
199
+8%
|
197
-1%
|
209
+6%
|
219
+5%
|
222
+2%
|
246
+11%
|
282
+15%
|
308
+9%
|
345
+12%
|
371
+8%
|
364
-2%
|
420
+15%
|
383
-9%
|
374
-2%
|
399
+7%
|
323
-19%
|
329
+2%
|
334
+1%
|
264
-21%
|
31
-88%
|
(10)
N/A
|
121
N/A
|
139
+15%
|
(92)
N/A
|
(33)
+64%
|
(191)
-483%
|
(178)
+7%
|
293
N/A
|
307
+5%
|
402
+31%
|
463
+15%
|
482
+4%
|
436
-10%
|
351
-19%
|
325
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(14)
|
(18)
|
(23)
|
(27)
|
(27)
|
(28)
|
(26)
|
(28)
|
(32)
|
(32)
|
(37)
|
(45)
|
(51)
|
(57)
|
(61)
|
(59)
|
(77)
|
(73)
|
(71)
|
(71)
|
(52)
|
(50)
|
(47)
|
(38)
|
(14)
|
(10)
|
(31)
|
(34)
|
(39)
|
(67)
|
(43)
|
(41)
|
(48)
|
(30)
|
(38)
|
(48)
|
(28)
|
(23)
|
(8)
|
4
|
|
Income from Continuing Operations |
86
|
88
|
101
|
124
|
145
|
157
|
170
|
170
|
181
|
187
|
189
|
208
|
237
|
258
|
288
|
310
|
305
|
343
|
310
|
303
|
328
|
271
|
280
|
287
|
227
|
16
|
(20)
|
90
|
105
|
(131)
|
(100)
|
(234)
|
(219)
|
245
|
277
|
364
|
415
|
454
|
413
|
344
|
329
|
|
Income to Minority Interest |
(13)
|
(14)
|
(14)
|
(19)
|
(23)
|
(23)
|
(25)
|
(26)
|
(27)
|
(28)
|
(26)
|
(23)
|
(19)
|
(18)
|
(17)
|
(15)
|
(11)
|
(6)
|
2
|
9
|
11
|
22
|
18
|
15
|
13
|
18
|
15
|
2
|
(7)
|
(29)
|
(37)
|
(34)
|
(30)
|
(31)
|
(30)
|
(47)
|
(58)
|
(64)
|
(60)
|
(52)
|
(58)
|
|
Net Income (Common) |
72
N/A
|
75
+3%
|
87
+16%
|
104
+20%
|
122
+17%
|
134
+10%
|
145
+8%
|
145
0%
|
155
+7%
|
159
+3%
|
163
+3%
|
186
+14%
|
218
+17%
|
240
+10%
|
272
+13%
|
296
+9%
|
294
-1%
|
336
+15%
|
311
-7%
|
312
+0%
|
339
+8%
|
293
-13%
|
298
+2%
|
302
+2%
|
240
-21%
|
34
-86%
|
(5)
N/A
|
93
N/A
|
98
+6%
|
(160)
N/A
|
(137)
+14%
|
(268)
-96%
|
(249)
+7%
|
214
N/A
|
247
+16%
|
317
+28%
|
358
+13%
|
390
+9%
|
353
-9%
|
291
-18%
|
272
-7%
|
|
EPS (Diluted) |
0.09
N/A
|
0.1
+11%
|
0.11
+10%
|
0.13
+18%
|
0.15
+15%
|
0.17
+13%
|
0.18
+6%
|
0.18
N/A
|
0.19
+6%
|
0.2
+5%
|
0.2
N/A
|
0.23
+15%
|
0.27
+17%
|
0.28
+4%
|
0.28
N/A
|
0.3
+7%
|
0.3
N/A
|
0.35
+17%
|
0.33
-6%
|
0.33
N/A
|
0.35
+6%
|
0.31
-11%
|
0.32
+3%
|
0.33
+3%
|
0.27
-18%
|
0.04
-85%
|
-0.01
N/A
|
0.09
N/A
|
0.1
+11%
|
-0.17
N/A
|
-0.14
+18%
|
-0.29
-107%
|
-0.27
+7%
|
0.23
N/A
|
0.26
+13%
|
0.33
+27%
|
0.37
+12%
|
0.41
+11%
|
0.37
-10%
|
0.3
-19%
|
0.28
-7%
|