ZHEJIANG NARADA POWER SOURCE Co Ltd
SZSE:300068
Income Statement
Earnings Waterfall
ZHEJIANG NARADA POWER SOURCE Co Ltd
Revenue
|
14.3B
CNY
|
Cost of Revenue
|
-13B
CNY
|
Gross Profit
|
1.3B
CNY
|
Operating Expenses
|
-565.4m
CNY
|
Operating Income
|
762.3m
CNY
|
Other Expenses
|
-581m
CNY
|
Net Income
|
181.3m
CNY
|
Income Statement
ZHEJIANG NARADA POWER SOURCE 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 |
3 377
N/A
|
3 508
+4%
|
3 532
+1%
|
3 563
+1%
|
3 813
+7%
|
3 786
-1%
|
3 865
+2%
|
4 108
+6%
|
4 414
+7%
|
5 153
+17%
|
5 742
+11%
|
6 053
+5%
|
6 602
+9%
|
7 141
+8%
|
7 552
+6%
|
7 915
+5%
|
8 573
+8%
|
8 637
+1%
|
8 644
+0%
|
9 048
+5%
|
8 872
-2%
|
8 063
-9%
|
7 966
-1%
|
7 916
-1%
|
7 953
+0%
|
9 008
+13%
|
8 694
-3%
|
9 135
+5%
|
9 967
+9%
|
10 260
+3%
|
12 246
+19%
|
12 749
+4%
|
12 921
+1%
|
11 848
-8%
|
11 286
-5%
|
10 884
-4%
|
10 235
-6%
|
11 749
+15%
|
13 048
+11%
|
14 009
+7%
|
14 292
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 892)
|
(2 980)
|
(3 020)
|
(3 027)
|
(3 249)
|
(3 242)
|
(3 307)
|
(3 493)
|
(3 794)
|
(4 378)
|
(4 918)
|
(5 233)
|
(5 690)
|
(6 013)
|
(6 500)
|
(6 883)
|
(7 425)
|
(7 522)
|
(7 640)
|
(7 934)
|
(7 823)
|
(7 063)
|
(7 022)
|
(7 124)
|
(7 259)
|
(7 950)
|
(7 768)
|
(8 124)
|
(8 795)
|
(9 511)
|
(11 457)
|
(12 006)
|
(12 390)
|
(11 645)
|
(11 121)
|
(10 706)
|
(9 948)
|
(10 751)
|
(12 089)
|
(12 804)
|
(12 964)
|
|
Gross Profit |
485
N/A
|
527
+9%
|
513
-3%
|
537
+5%
|
564
+5%
|
545
-3%
|
558
+2%
|
615
+10%
|
620
+1%
|
775
+25%
|
824
+6%
|
819
-1%
|
912
+11%
|
1 128
+24%
|
1 053
-7%
|
1 032
-2%
|
1 148
+11%
|
1 115
-3%
|
1 004
-10%
|
1 113
+11%
|
1 049
-6%
|
1 000
-5%
|
944
-6%
|
792
-16%
|
694
-12%
|
1 059
+53%
|
925
-13%
|
1 011
+9%
|
1 172
+16%
|
748
-36%
|
789
+5%
|
743
-6%
|
530
-29%
|
203
-62%
|
165
-19%
|
178
+8%
|
287
+61%
|
997
+247%
|
959
-4%
|
1 205
+26%
|
1 328
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(274)
|
(328)
|
(294)
|
(315)
|
(339)
|
(359)
|
(391)
|
(412)
|
(447)
|
(584)
|
(598)
|
(609)
|
(642)
|
(771)
|
(697)
|
(622)
|
(639)
|
(580)
|
(356)
|
(428)
|
(419)
|
(713)
|
(600)
|
(611)
|
(557)
|
(576)
|
(676)
|
(726)
|
(762)
|
(831)
|
(1 105)
|
(1 008)
|
(1 103)
|
(1 361)
|
(1 366)
|
(1 373)
|
(1 352)
|
(650)
|
(518)
|
(600)
|
(565)
|
|
Selling, General & Administrative |
(260)
|
(261)
|
(300)
|
(316)
|
(336)
|
(280)
|
(358)
|
(383)
|
(421)
|
(496)
|
(564)
|
(571)
|
(604)
|
(612)
|
(681)
|
(704)
|
(756)
|
(684)
|
(778)
|
(830)
|
(783)
|
(850)
|
(811)
|
(775)
|
(800)
|
(797)
|
(738)
|
(721)
|
(679)
|
(741)
|
(686)
|
(649)
|
(662)
|
(971)
|
(878)
|
(886)
|
(921)
|
(670)
|
(649)
|
(754)
|
(767)
|
|
Research & Development |
0
|
(42)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
(53)
|
(174)
|
(158)
|
(215)
|
(208)
|
(235)
|
(249)
|
(260)
|
(280)
|
(330)
|
(389)
|
(401)
|
(409)
|
(404)
|
(436)
|
(445)
|
(451)
|
(277)
|
(335)
|
(365)
|
(397)
|
|
Depreciation & Amortization |
0
|
(19)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(15)
|
(6)
|
7
|
1
|
(3)
|
(9)
|
(33)
|
(29)
|
(26)
|
(6)
|
(35)
|
(38)
|
(38)
|
(12)
|
(16)
|
82
|
117
|
288
|
422
|
403
|
417
|
363
|
368
|
379
|
451
|
507
|
311
|
255
|
197
|
302
|
(29)
|
42
|
(32)
|
93
|
(52)
|
(42)
|
20
|
417
|
466
|
519
|
598
|
|
Operating Income |
211
N/A
|
199
-6%
|
219
+10%
|
222
+1%
|
225
+1%
|
185
-18%
|
167
-10%
|
203
+21%
|
174
-14%
|
191
+10%
|
226
+19%
|
211
-7%
|
270
+28%
|
357
+32%
|
356
0%
|
410
+15%
|
510
+24%
|
534
+5%
|
649
+21%
|
686
+6%
|
630
-8%
|
287
-54%
|
343
+20%
|
180
-48%
|
136
-24%
|
482
+254%
|
250
-48%
|
286
+15%
|
410
+44%
|
(82)
N/A
|
(316)
-285%
|
(265)
+16%
|
(573)
-116%
|
(1 158)
-102%
|
(1 201)
-4%
|
(1 195)
+0%
|
(1 065)
+11%
|
347
N/A
|
441
+27%
|
605
+37%
|
762
+26%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(22)
|
(26)
|
(27)
|
(38)
|
(47)
|
(67)
|
(77)
|
(74)
|
(68)
|
(89)
|
(90)
|
(89)
|
(73)
|
(81)
|
(89)
|
(115)
|
(116)
|
(137)
|
(128)
|
(115)
|
(156)
|
(167)
|
(131)
|
(155)
|
(218)
|
(160)
|
22
|
3
|
(163)
|
(213)
|
(483)
|
(441)
|
(273)
|
101
|
128
|
250
|
(160)
|
(114)
|
(124)
|
(292)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(33)
|
(0)
|
(0)
|
(0)
|
(15)
|
1
|
1
|
1
|
(152)
|
103
|
103
|
104
|
(239)
|
31
|
32
|
(34)
|
65
|
8
|
7
|
71
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(4)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
12
|
24
|
24
|
22
|
25
|
14
|
11
|
14
|
86
|
199
|
235
|
301
|
304
|
229
|
268
|
219
|
176
|
5
|
(79)
|
(103)
|
(138)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(7)
|
(162)
|
(161)
|
(161)
|
(4)
|
(448)
|
(448)
|
(448)
|
|
Pre-Tax Income |
206
N/A
|
201
-3%
|
217
+8%
|
217
0%
|
212
-2%
|
142
-33%
|
111
-22%
|
140
+26%
|
186
+33%
|
308
+65%
|
372
+21%
|
421
+13%
|
481
+14%
|
510
+6%
|
542
+6%
|
538
-1%
|
569
+6%
|
418
-27%
|
426
+2%
|
449
+5%
|
371
-17%
|
92
-75%
|
170
+85%
|
43
-75%
|
(25)
N/A
|
241
N/A
|
80
-67%
|
298
+274%
|
404
+36%
|
(408)
N/A
|
(438)
-7%
|
(658)
-50%
|
(923)
-40%
|
(1 677)
-82%
|
(1 231)
+27%
|
(1 196)
+3%
|
(1 011)
+16%
|
249
N/A
|
(113)
N/A
|
40
N/A
|
93
+132%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(47)
|
(50)
|
(53)
|
(51)
|
(50)
|
(39)
|
(35)
|
(35)
|
(32)
|
(29)
|
(37)
|
(39)
|
(36)
|
(33)
|
(18)
|
(18)
|
(16)
|
1
|
0
|
10
|
7
|
30
|
30
|
30
|
35
|
18
|
18
|
12
|
8
|
5
|
5
|
13
|
16
|
36
|
0
|
31
|
31
|
26
|
27
|
41
|
48
|
|
Income from Continuing Operations |
159
|
151
|
165
|
166
|
162
|
103
|
76
|
105
|
154
|
279
|
335
|
382
|
446
|
477
|
524
|
520
|
553
|
419
|
426
|
459
|
378
|
122
|
200
|
73
|
10
|
258
|
97
|
309
|
412
|
(403)
|
(434)
|
(645)
|
(906)
|
(1 641)
|
(1 194)
|
(1 166)
|
(980)
|
275
|
(86)
|
81
|
141
|
|
Income to Minority Interest |
(29)
|
(21)
|
(16)
|
(16)
|
(13)
|
3
|
11
|
5
|
(19)
|
(76)
|
(99)
|
(106)
|
(137)
|
(148)
|
(189)
|
(188)
|
(103)
|
(38)
|
24
|
68
|
70
|
120
|
113
|
120
|
128
|
111
|
121
|
110
|
93
|
122
|
128
|
98
|
91
|
270
|
273
|
288
|
287
|
57
|
39
|
27
|
40
|
|
Net Income (Common) |
131
N/A
|
130
0%
|
148
+14%
|
151
+1%
|
149
-1%
|
106
-29%
|
87
-18%
|
110
+27%
|
135
+23%
|
203
+50%
|
236
+16%
|
277
+17%
|
309
+12%
|
329
+6%
|
335
+2%
|
331
-1%
|
450
+36%
|
381
-15%
|
450
+18%
|
526
+17%
|
448
-15%
|
242
-46%
|
312
+29%
|
193
-38%
|
137
-29%
|
369
+169%
|
218
-41%
|
420
+92%
|
505
+20%
|
(281)
N/A
|
(306)
-9%
|
(547)
-79%
|
(816)
-49%
|
(1 370)
-68%
|
(921)
+33%
|
(878)
+5%
|
(693)
+21%
|
331
N/A
|
(46)
N/A
|
108
N/A
|
181
+68%
|
|
EPS (Diluted) |
0.23
N/A
|
0.22
-4%
|
0.25
+14%
|
0.25
N/A
|
0.25
N/A
|
0.17
-32%
|
0.15
-12%
|
0.19
+27%
|
0.23
+21%
|
0.34
+48%
|
0.39
+15%
|
0.37
-5%
|
0.39
+5%
|
0.48
+23%
|
0.44
-8%
|
0.42
-5%
|
0.56
+33%
|
0.47
-16%
|
0.51
+9%
|
0.62
+22%
|
0.51
-18%
|
0.28
-45%
|
0.35
+25%
|
0.21
-40%
|
0.15
-29%
|
0.42
+180%
|
0.25
-40%
|
0.48
+92%
|
0.58
+21%
|
-0.33
N/A
|
-0.35
-6%
|
-0.53
-51%
|
-1.1
-108%
|
-1.6
-45%
|
-1.06
+34%
|
-1.01
+5%
|
-0.8
+21%
|
0.38
N/A
|
-0.05
N/A
|
0.12
N/A
|
0.21
+75%
|