Longhua Technology Group Luoyang Co Ltd
SZSE:300263
Income Statement
Earnings Waterfall
Longhua Technology Group Luoyang Co Ltd
Revenue
|
2.5B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
566.5m
CNY
|
Operating Expenses
|
-385.7m
CNY
|
Operating Income
|
180.8m
CNY
|
Other Expenses
|
-93m
CNY
|
Net Income
|
87.8m
CNY
|
Income Statement
Longhua Technology Group Luoyang 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 |
574
N/A
|
729
+27%
|
821
+13%
|
902
+10%
|
1 054
+17%
|
1 245
+18%
|
1 273
+2%
|
1 345
+6%
|
1 375
+2%
|
1 371
0%
|
1 304
-5%
|
1 226
-6%
|
1 065
-13%
|
812
-24%
|
838
+3%
|
847
+1%
|
949
+12%
|
1 068
+13%
|
1 104
+3%
|
1 328
+20%
|
1 390
+5%
|
1 611
+16%
|
1 743
+8%
|
1 715
-2%
|
1 826
+6%
|
1 874
+3%
|
1 805
-4%
|
1 833
+2%
|
1 825
0%
|
1 824
0%
|
1 922
+5%
|
1 991
+4%
|
2 102
+6%
|
2 209
+5%
|
2 398
+9%
|
2 415
+1%
|
2 375
-2%
|
2 301
-3%
|
2 327
+1%
|
2 331
+0%
|
2 505
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(401)
|
(505)
|
(574)
|
(634)
|
(754)
|
(893)
|
(926)
|
(989)
|
(1 011)
|
(1 034)
|
(989)
|
(949)
|
(823)
|
(617)
|
(641)
|
(627)
|
(721)
|
(780)
|
(805)
|
(960)
|
(1 001)
|
(1 158)
|
(1 269)
|
(1 233)
|
(1 290)
|
(1 301)
|
(1 255)
|
(1 271)
|
(1 255)
|
(1 279)
|
(1 362)
|
(1 425)
|
(1 522)
|
(1 590)
|
(1 763)
|
(1 808)
|
(1 795)
|
(1 755)
|
(1 781)
|
(1 801)
|
(1 938)
|
|
Gross Profit |
173
N/A
|
224
+30%
|
247
+10%
|
268
+9%
|
300
+12%
|
353
+17%
|
348
-1%
|
356
+2%
|
363
+2%
|
337
-7%
|
315
-6%
|
276
-12%
|
241
-13%
|
195
-19%
|
197
+1%
|
220
+12%
|
229
+4%
|
288
+26%
|
299
+4%
|
368
+23%
|
389
+6%
|
453
+17%
|
474
+5%
|
482
+2%
|
536
+11%
|
573
+7%
|
550
-4%
|
562
+2%
|
569
+1%
|
545
-4%
|
561
+3%
|
567
+1%
|
579
+2%
|
619
+7%
|
634
+2%
|
608
-4%
|
580
-5%
|
546
-6%
|
546
+0%
|
530
-3%
|
566
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(94)
|
(110)
|
(125)
|
(141)
|
(162)
|
(185)
|
(172)
|
(176)
|
(180)
|
(199)
|
(217)
|
(206)
|
(201)
|
(218)
|
(204)
|
(221)
|
(222)
|
(226)
|
(243)
|
(273)
|
(279)
|
(284)
|
(287)
|
(277)
|
(297)
|
(306)
|
(274)
|
(283)
|
(272)
|
(267)
|
(246)
|
(250)
|
(249)
|
(292)
|
(285)
|
(292)
|
(316)
|
(349)
|
(400)
|
(373)
|
(386)
|
|
Selling, General & Administrative |
(80)
|
(79)
|
(113)
|
(130)
|
(150)
|
(136)
|
(149)
|
(152)
|
(158)
|
(146)
|
(177)
|
(177)
|
(174)
|
(167)
|
(167)
|
(172)
|
(176)
|
(163)
|
(211)
|
(234)
|
(233)
|
(214)
|
(243)
|
(237)
|
(251)
|
(248)
|
(232)
|
(239)
|
(223)
|
(176)
|
(177)
|
(174)
|
(178)
|
(201)
|
(209)
|
(208)
|
(218)
|
(249)
|
(256)
|
(238)
|
(248)
|
|
Research & Development |
0
|
(22)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
(11)
|
(53)
|
(40)
|
(52)
|
(55)
|
(60)
|
(62)
|
(70)
|
(79)
|
(84)
|
(94)
|
(97)
|
(98)
|
(93)
|
(101)
|
(110)
|
(114)
|
(115)
|
(124)
|
(116)
|
(126)
|
|
Depreciation & Amortization |
0
|
(8)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(14)
|
(0)
|
(12)
|
(11)
|
(12)
|
(1)
|
(24)
|
(24)
|
(23)
|
(1)
|
(40)
|
(30)
|
(26)
|
(0)
|
(37)
|
(49)
|
(46)
|
(1)
|
(33)
|
(39)
|
(35)
|
10
|
(4)
|
12
|
8
|
27
|
20
|
25
|
30
|
19
|
25
|
21
|
27
|
31
|
25
|
26
|
16
|
50
|
(19)
|
(18)
|
(12)
|
|
Operating Income |
78
N/A
|
114
+45%
|
122
+7%
|
127
+4%
|
138
+9%
|
168
+22%
|
175
+4%
|
180
+3%
|
183
+2%
|
138
-24%
|
99
-29%
|
70
-29%
|
41
-41%
|
(23)
N/A
|
(8)
+66%
|
(1)
+86%
|
7
N/A
|
62
+772%
|
56
-10%
|
95
+71%
|
110
+16%
|
170
+54%
|
187
+10%
|
204
+9%
|
238
+17%
|
267
+12%
|
276
+3%
|
279
+1%
|
297
+6%
|
279
-6%
|
315
+13%
|
317
+1%
|
330
+4%
|
327
-1%
|
349
+7%
|
315
-10%
|
264
-16%
|
197
-26%
|
146
-26%
|
157
+8%
|
181
+15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
13
|
11
|
8
|
4
|
1
|
(0)
|
(4)
|
(6)
|
(3)
|
27
|
36
|
47
|
52
|
24
|
34
|
25
|
20
|
15
|
15
|
17
|
15
|
3
|
6
|
4
|
1
|
(22)
|
4
|
4
|
5
|
(12)
|
(13)
|
(16)
|
(20)
|
17
|
(1)
|
(5)
|
20
|
(58)
|
(24)
|
(23)
|
(49)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(11)
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
15
|
(1)
|
(1)
|
(0)
|
(6)
|
(1)
|
(1)
|
(1)
|
(33)
|
(0)
|
(0)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
1
|
0
|
0
|
0
|
1
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
5
|
9
|
9
|
10
|
9
|
5
|
6
|
8
|
12
|
49
|
58
|
55
|
55
|
19
|
3
|
4
|
2
|
14
|
2
|
0
|
2
|
10
|
2
|
0
|
(2)
|
0
|
(10)
|
(8)
|
(13)
|
2
|
(8)
|
(7)
|
(6)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
0
|
1
|
1
|
|
Pre-Tax Income |
96
N/A
|
134
+40%
|
140
+4%
|
142
+1%
|
148
+4%
|
174
+18%
|
178
+2%
|
181
+2%
|
191
+6%
|
213
+11%
|
193
-10%
|
172
-11%
|
148
-14%
|
20
-86%
|
29
+42%
|
28
-1%
|
29
+3%
|
69
+138%
|
72
+4%
|
112
+56%
|
128
+14%
|
171
+34%
|
196
+14%
|
208
+6%
|
237
+14%
|
244
+3%
|
268
+10%
|
273
+2%
|
287
+5%
|
284
-1%
|
293
+3%
|
293
+0%
|
303
+3%
|
337
+11%
|
347
+3%
|
308
-11%
|
283
-8%
|
107
-62%
|
122
+15%
|
135
+10%
|
133
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(21)
|
(21)
|
(22)
|
(23)
|
(26)
|
(26)
|
(26)
|
(27)
|
(33)
|
(31)
|
(29)
|
(26)
|
(4)
|
(5)
|
(4)
|
(2)
|
(13)
|
(14)
|
(17)
|
(22)
|
(22)
|
(25)
|
(30)
|
(31)
|
(37)
|
(41)
|
(37)
|
(43)
|
(32)
|
(34)
|
(38)
|
(28)
|
(30)
|
(31)
|
(26)
|
(30)
|
(26)
|
(27)
|
(26)
|
(24)
|
|
Income from Continuing Operations |
81
|
114
|
118
|
120
|
125
|
148
|
151
|
155
|
164
|
180
|
162
|
143
|
122
|
16
|
24
|
24
|
28
|
56
|
58
|
95
|
106
|
149
|
171
|
178
|
206
|
207
|
227
|
236
|
244
|
252
|
259
|
255
|
275
|
307
|
317
|
282
|
253
|
81
|
95
|
108
|
109
|
|
Income to Minority Interest |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(5)
|
(10)
|
(9)
|
(12)
|
(16)
|
(13)
|
(18)
|
(21)
|
(27)
|
(32)
|
(35)
|
(36)
|
(31)
|
(30)
|
(28)
|
(25)
|
(23)
|
(16)
|
(15)
|
(15)
|
(11)
|
(17)
|
(17)
|
(17)
|
(21)
|
|
Net Income (Common) |
81
N/A
|
113
+40%
|
118
+4%
|
119
+1%
|
123
+4%
|
146
+18%
|
149
+2%
|
152
+2%
|
162
+6%
|
179
+10%
|
161
-10%
|
142
-12%
|
120
-15%
|
15
-87%
|
23
+49%
|
22
-5%
|
23
+6%
|
46
+102%
|
49
+7%
|
83
+69%
|
90
+8%
|
136
+52%
|
153
+12%
|
157
+3%
|
180
+14%
|
174
-3%
|
192
+10%
|
200
+4%
|
213
+6%
|
222
+4%
|
230
+4%
|
230
+0%
|
252
+9%
|
291
+16%
|
301
+4%
|
266
-12%
|
242
-9%
|
64
-73%
|
78
+21%
|
91
+16%
|
88
-3%
|
|
EPS (Diluted) |
0.12
N/A
|
0.15
+25%
|
0.17
+13%
|
0.2
+18%
|
0.17
-15%
|
0.19
+12%
|
0.2
+5%
|
0.2
N/A
|
0.18
-10%
|
0.22
+22%
|
0.18
-18%
|
0.15
-17%
|
0.13
-13%
|
0.02
-85%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.05
+67%
|
0.06
+20%
|
0.1
+67%
|
0.1
N/A
|
0.15
+50%
|
0.17
+13%
|
0.17
N/A
|
0.2
+18%
|
0.19
-5%
|
0.21
+11%
|
0.22
+5%
|
0.23
+5%
|
0.25
+9%
|
0.26
+4%
|
0.26
N/A
|
0.28
+8%
|
0.32
+14%
|
0.33
+3%
|
0.29
-12%
|
0.27
-7%
|
0.07
-74%
|
0.09
+29%
|
0.1
+11%
|
0.1
N/A
|