Dalian Zhiyun Automation Co Ltd
SZSE:300097
Income Statement
Earnings Waterfall
Dalian Zhiyun Automation Co Ltd
Revenue
|
494m
CNY
|
Cost of Revenue
|
-274.3m
CNY
|
Gross Profit
|
219.7m
CNY
|
Operating Expenses
|
-300.9m
CNY
|
Operating Income
|
-81.2m
CNY
|
Other Expenses
|
52.8m
CNY
|
Net Income
|
-28.4m
CNY
|
Income Statement
Dalian Zhiyun Automation 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 |
212
N/A
|
221
+4%
|
222
+0%
|
230
+4%
|
214
-7%
|
219
+2%
|
224
+2%
|
206
-8%
|
263
+28%
|
421
+60%
|
421
N/A
|
512
+22%
|
540
+5%
|
602
+12%
|
633
+5%
|
755
+19%
|
985
+30%
|
913
-7%
|
1 030
+13%
|
1 078
+5%
|
1 000
-7%
|
976
-2%
|
825
-15%
|
639
-23%
|
426
-33%
|
303
-29%
|
465
+53%
|
592
+27%
|
807
+36%
|
1 187
+47%
|
1 229
+4%
|
1 054
-14%
|
931
-12%
|
710
-24%
|
527
-26%
|
664
+26%
|
585
-12%
|
450
-23%
|
512
+14%
|
455
-11%
|
494
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(135)
|
(143)
|
(146)
|
(156)
|
(143)
|
(152)
|
(160)
|
(146)
|
(192)
|
(282)
|
(278)
|
(329)
|
(349)
|
(401)
|
(425)
|
(481)
|
(552)
|
(490)
|
(578)
|
(628)
|
(638)
|
(618)
|
(527)
|
(444)
|
(317)
|
(434)
|
(367)
|
(463)
|
(620)
|
(907)
|
(909)
|
(768)
|
(673)
|
(531)
|
(387)
|
(486)
|
(450)
|
(363)
|
(358)
|
(289)
|
(274)
|
|
Gross Profit |
77
N/A
|
78
+2%
|
76
-3%
|
74
-2%
|
71
-4%
|
67
-5%
|
65
-4%
|
60
-7%
|
72
+19%
|
139
+94%
|
143
+3%
|
183
+27%
|
191
+4%
|
202
+6%
|
208
+3%
|
275
+32%
|
434
+58%
|
423
-2%
|
452
+7%
|
450
0%
|
363
-19%
|
358
-1%
|
298
-17%
|
196
-34%
|
109
-44%
|
(131)
N/A
|
98
N/A
|
129
+32%
|
187
+44%
|
280
+50%
|
320
+14%
|
286
-11%
|
258
-10%
|
178
-31%
|
140
-22%
|
177
+27%
|
135
-24%
|
87
-35%
|
153
+76%
|
167
+9%
|
220
+32%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(56)
|
(52)
|
(48)
|
(47)
|
(48)
|
(50)
|
(50)
|
(51)
|
(67)
|
(78)
|
(88)
|
(123)
|
(131)
|
(164)
|
(168)
|
(170)
|
(193)
|
(213)
|
(201)
|
(224)
|
(203)
|
(212)
|
(225)
|
(195)
|
(197)
|
(195)
|
(764)
|
(762)
|
(770)
|
(223)
|
(290)
|
(337)
|
(385)
|
(376)
|
(940)
|
(916)
|
(888)
|
(277)
|
(329)
|
(319)
|
(301)
|
|
Selling, General & Administrative |
(46)
|
(41)
|
(46)
|
(47)
|
(47)
|
(39)
|
(48)
|
(52)
|
(62)
|
(57)
|
(93)
|
(121)
|
(127)
|
(119)
|
(149)
|
(146)
|
(166)
|
(167)
|
(171)
|
(172)
|
(149)
|
(164)
|
(133)
|
(124)
|
(128)
|
(128)
|
(137)
|
(125)
|
(131)
|
(153)
|
(192)
|
(227)
|
(260)
|
(272)
|
(205)
|
(189)
|
(170)
|
(198)
|
(212)
|
(201)
|
(194)
|
|
Research & Development |
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
(3)
|
(40)
|
(35)
|
(46)
|
(54)
|
(59)
|
(50)
|
(57)
|
(61)
|
(58)
|
(80)
|
(91)
|
(101)
|
(94)
|
(100)
|
(94)
|
(90)
|
(78)
|
(91)
|
(83)
|
(76)
|
|
Depreciation & Amortization |
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(11)
|
(0)
|
(2)
|
0
|
(1)
|
0
|
(2)
|
1
|
(5)
|
(0)
|
4
|
(2)
|
(4)
|
(0)
|
(20)
|
(24)
|
(27)
|
1
|
(30)
|
(52)
|
(51)
|
4
|
(57)
|
(25)
|
(16)
|
6
|
(577)
|
(580)
|
(577)
|
4
|
(18)
|
(18)
|
(24)
|
10
|
(634)
|
(633)
|
(628)
|
16
|
(26)
|
(36)
|
(31)
|
|
Operating Income |
21
N/A
|
26
+26%
|
28
+8%
|
27
-4%
|
23
-16%
|
18
-23%
|
15
-14%
|
9
-38%
|
4
-53%
|
61
+1 284%
|
55
-10%
|
60
+8%
|
60
+1%
|
37
-38%
|
40
+7%
|
105
+163%
|
241
+129%
|
210
-13%
|
251
+20%
|
226
-10%
|
159
-30%
|
146
-9%
|
73
-50%
|
1
-99%
|
(88)
N/A
|
(326)
-271%
|
(666)
-104%
|
(633)
+5%
|
(583)
+8%
|
57
N/A
|
30
-48%
|
(50)
N/A
|
(128)
-154%
|
(198)
-55%
|
(800)
-305%
|
(739)
+8%
|
(753)
-2%
|
(190)
+75%
|
(176)
+8%
|
(153)
+13%
|
(81)
+47%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
5
|
6
|
6
|
5
|
4
|
4
|
4
|
3
|
2
|
1
|
(0)
|
41
|
41
|
(4)
|
54
|
11
|
7
|
(10)
|
(4)
|
(2)
|
2
|
(3)
|
(10)
|
(13)
|
(17)
|
(15)
|
1
|
(1)
|
1
|
(10)
|
(18)
|
(18)
|
(27)
|
95
|
89
|
91
|
99
|
(135)
|
(143)
|
17
|
17
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(384)
|
0
|
0
|
0
|
0
|
0
|
1
|
(3)
|
(565)
|
11
|
11
|
15
|
(15)
|
1
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
4
|
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
|
0
|
0
|
0
|
0
|
|
Total Other Income |
3
|
3
|
3
|
6
|
4
|
2
|
5
|
2
|
4
|
4
|
6
|
8
|
6
|
10
|
9
|
6
|
6
|
1
|
0
|
4
|
4
|
1
|
3
|
(3)
|
(4)
|
(4)
|
(7)
|
(6)
|
(6)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Pre-Tax Income |
29
N/A
|
35
+22%
|
36
+3%
|
38
+5%
|
31
-18%
|
27
-12%
|
24
-11%
|
14
-40%
|
10
-29%
|
66
+554%
|
60
-9%
|
108
+79%
|
107
-1%
|
104
-3%
|
103
-1%
|
122
+18%
|
254
+108%
|
201
-21%
|
248
+23%
|
228
-8%
|
166
-27%
|
146
-12%
|
66
-54%
|
(15)
N/A
|
(109)
-621%
|
(729)
-570%
|
(671)
+8%
|
(640)
+5%
|
(588)
+8%
|
44
N/A
|
8
-82%
|
(70)
N/A
|
(161)
-128%
|
(670)
-317%
|
(701)
-5%
|
(637)
+9%
|
(640)
0%
|
(340)
+47%
|
(319)
+6%
|
(136)
+57%
|
(65)
+52%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(8)
|
(8)
|
(15)
|
(17)
|
(19)
|
(19)
|
(25)
|
(43)
|
(33)
|
(38)
|
(33)
|
(21)
|
(25)
|
(18)
|
(9)
|
(2)
|
31
|
31
|
28
|
24
|
(6)
|
(6)
|
(1)
|
6
|
13
|
13
|
16
|
19
|
44
|
48
|
39
|
32
|
|
Income from Continuing Operations |
24
|
28
|
29
|
32
|
26
|
23
|
20
|
12
|
9
|
58
|
52
|
93
|
90
|
85
|
84
|
97
|
211
|
169
|
210
|
195
|
145
|
121
|
49
|
(24)
|
(111)
|
(698)
|
(640)
|
(612)
|
(564)
|
38
|
2
|
(71)
|
(155)
|
(657)
|
(688)
|
(621)
|
(621)
|
(296)
|
(271)
|
(97)
|
(33)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(4)
|
(1)
|
4
|
3
|
8
|
6
|
2
|
1
|
2
|
2
|
0
|
0
|
2
|
0
|
2
|
3
|
2
|
2
|
3
|
(1)
|
(2)
|
(3)
|
(3)
|
2
|
2
|
6
|
7
|
8
|
9
|
7
|
7
|
5
|
|
Net Income (Common) |
23
N/A
|
28
+21%
|
29
+2%
|
30
+6%
|
26
-15%
|
23
-13%
|
19
-17%
|
12
-37%
|
9
-25%
|
54
+510%
|
51
-5%
|
97
+90%
|
93
-4%
|
93
N/A
|
90
-3%
|
98
+9%
|
212
+116%
|
170
-20%
|
212
+24%
|
196
-7%
|
146
-26%
|
123
-16%
|
50
-59%
|
(22)
N/A
|
(108)
-388%
|
(696)
-545%
|
(638)
+8%
|
(610)
+4%
|
(565)
+7%
|
36
N/A
|
(0)
N/A
|
(74)
-18 399%
|
(153)
-107%
|
(654)
-328%
|
(682)
-4%
|
(614)
+10%
|
(614)
+0%
|
(287)
+53%
|
(264)
+8%
|
(90)
+66%
|
(28)
+68%
|
|
EPS (Diluted) |
0.1
N/A
|
0.12
+20%
|
0.13
+8%
|
0.14
+8%
|
0.12
-14%
|
0.1
-17%
|
0.09
-10%
|
0.06
-33%
|
0.05
-17%
|
0.24
+380%
|
0.19
-21%
|
0.38
+100%
|
0.36
-5%
|
0.35
-3%
|
0.34
-3%
|
0.37
+9%
|
0.76
+105%
|
0.62
-18%
|
0.73
+18%
|
0.67
-8%
|
0.5
-25%
|
0.43
-14%
|
0.16
-63%
|
-0.09
N/A
|
-0.38
-322%
|
-2.52
-563%
|
-2.05
+19%
|
-2.84
-39%
|
-1.95
+31%
|
0.13
N/A
|
0
N/A
|
-0.27
N/A
|
-0.54
-100%
|
-2.27
-320%
|
-2.37
-4%
|
-2.13
+10%
|
-2.13
N/A
|
-0.99
+54%
|
-0.91
+8%
|
-0.31
+66%
|
-0.1
+68%
|