Sungrow Power Supply Co Ltd
SZSE:300274
Income Statement
Earnings Waterfall
Sungrow Power Supply Co Ltd
Revenue
|
64.4B
CNY
|
Cost of Revenue
|
-45.9B
CNY
|
Gross Profit
|
18.5B
CNY
|
Operating Expenses
|
-8.6B
CNY
|
Operating Income
|
9.9B
CNY
|
Other Expenses
|
-1.1B
CNY
|
Net Income
|
8.8B
CNY
|
Income Statement
Sungrow Power Supply 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 |
1 749
N/A
|
2 120
+21%
|
2 409
+14%
|
2 329
-3%
|
2 264
-3%
|
3 062
+35%
|
3 350
+9%
|
3 915
+17%
|
4 187
+7%
|
4 569
+9%
|
5 204
+14%
|
5 167
-1%
|
5 275
+2%
|
6 004
+14%
|
5 885
-2%
|
7 163
+22%
|
9 415
+31%
|
8 886
-6%
|
9 344
+5%
|
9 240
-1%
|
7 889
-15%
|
10 369
+31%
|
10 883
+5%
|
10 936
+0%
|
11 908
+9%
|
13 003
+9%
|
12 631
-3%
|
15 483
+23%
|
17 728
+15%
|
19 286
+9%
|
20 786
+8%
|
20 554
-1%
|
22 750
+11%
|
24 137
+6%
|
25 358
+5%
|
28 208
+11%
|
30 987
+10%
|
40 257
+30%
|
48 270
+20%
|
56 598
+17%
|
64 448
+14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 290)
|
(1 650)
|
(1 834)
|
(1 725)
|
(1 696)
|
(2 324)
|
(2 532)
|
(3 006)
|
(3 196)
|
(3 507)
|
(4 030)
|
(3 942)
|
(4 005)
|
(4 543)
|
(4 372)
|
(5 333)
|
(7 000)
|
(6 470)
|
(6 789)
|
(6 673)
|
(5 606)
|
(7 817)
|
(8 276)
|
(8 292)
|
(9 212)
|
(9 936)
|
(9 648)
|
(12 273)
|
(13 600)
|
(14 866)
|
(15 953)
|
(15 298)
|
(17 113)
|
(19 002)
|
(19 701)
|
(22 075)
|
(24 292)
|
(30 740)
|
(36 382)
|
(41 653)
|
(45 929)
|
|
Gross Profit |
460
N/A
|
470
+2%
|
575
+22%
|
604
+5%
|
568
-6%
|
738
+30%
|
818
+11%
|
909
+11%
|
991
+9%
|
1 062
+7%
|
1 174
+11%
|
1 226
+4%
|
1 270
+4%
|
1 461
+15%
|
1 513
+4%
|
1 830
+21%
|
2 415
+32%
|
2 416
+0%
|
2 555
+6%
|
2 568
+0%
|
2 283
-11%
|
2 552
+12%
|
2 607
+2%
|
2 644
+1%
|
2 696
+2%
|
3 068
+14%
|
2 982
-3%
|
3 210
+8%
|
4 129
+29%
|
4 420
+7%
|
4 833
+9%
|
5 255
+9%
|
5 637
+7%
|
5 135
-9%
|
5 656
+10%
|
6 133
+8%
|
6 695
+9%
|
9 517
+42%
|
11 888
+25%
|
14 945
+26%
|
18 519
+24%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(383)
|
(324)
|
(382)
|
(395)
|
(393)
|
(448)
|
(476)
|
(518)
|
(538)
|
(624)
|
(679)
|
(715)
|
(782)
|
(868)
|
(934)
|
(1 079)
|
(1 311)
|
(1 216)
|
(1 288)
|
(1 413)
|
(1 345)
|
(1 697)
|
(1 731)
|
(1 822)
|
(1 865)
|
(1 991)
|
(1 949)
|
(2 029)
|
(2 327)
|
(2 152)
|
(2 307)
|
(2 520)
|
(2 723)
|
(3 414)
|
(3 789)
|
(4 369)
|
(4 803)
|
(5 919)
|
(6 913)
|
(7 456)
|
(8 622)
|
|
Selling, General & Administrative |
(273)
|
(274)
|
(318)
|
(330)
|
(355)
|
(375)
|
(370)
|
(392)
|
(408)
|
(499)
|
(532)
|
(603)
|
(656)
|
(674)
|
(786)
|
(867)
|
(1 021)
|
(1 084)
|
(1 184)
|
(1 313)
|
(1 269)
|
(1 276)
|
(1 128)
|
(1 214)
|
(1 236)
|
(1 453)
|
(1 485)
|
(1 476)
|
(1 681)
|
(1 433)
|
(1 522)
|
(1 526)
|
(1 610)
|
(2 329)
|
(2 464)
|
(2 984)
|
(3 306)
|
(4 287)
|
(4 897)
|
(5 116)
|
(5 934)
|
|
Research & Development |
0
|
(38)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(192)
|
0
|
0
|
(104)
|
(457)
|
(394)
|
(546)
|
(594)
|
(602)
|
(654)
|
(691)
|
(761)
|
(763)
|
(876)
|
(1 013)
|
(1 134)
|
(1 107)
|
(1 280)
|
(1 377)
|
(1 471)
|
(1 621)
|
(1 823)
|
(2 018)
|
(2 274)
|
|
Depreciation & Amortization |
0
|
(11)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(175)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(109)
|
(1)
|
(64)
|
(66)
|
(38)
|
(2)
|
(107)
|
(127)
|
(130)
|
(6)
|
(147)
|
(112)
|
(127)
|
(6)
|
(148)
|
(211)
|
(289)
|
97
|
(105)
|
(100)
|
28
|
87
|
(209)
|
(62)
|
(35)
|
133
|
190
|
138
|
115
|
134
|
92
|
18
|
21
|
148
|
(46)
|
(9)
|
(26)
|
164
|
(192)
|
(322)
|
(414)
|
|
Operating Income |
77
N/A
|
147
+91%
|
193
+31%
|
209
+8%
|
175
-16%
|
290
+66%
|
342
+18%
|
391
+14%
|
454
+16%
|
439
-3%
|
495
+13%
|
511
+3%
|
487
-5%
|
592
+21%
|
579
-2%
|
751
+30%
|
1 104
+47%
|
1 200
+9%
|
1 267
+6%
|
1 155
-9%
|
938
-19%
|
855
-9%
|
876
+2%
|
822
-6%
|
831
+1%
|
1 076
+29%
|
1 034
-4%
|
1 181
+14%
|
1 801
+53%
|
2 268
+26%
|
2 527
+11%
|
2 736
+8%
|
2 914
+7%
|
1 720
-41%
|
1 867
+9%
|
1 764
-6%
|
1 892
+7%
|
3 598
+90%
|
4 975
+38%
|
7 490
+51%
|
9 897
+32%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
31
|
27
|
31
|
29
|
13
|
5
|
(30)
|
(29)
|
(16)
|
5
|
6
|
(2)
|
(4)
|
21
|
29
|
29
|
15
|
0
|
(26)
|
4
|
53
|
38
|
15
|
48
|
44
|
(28)
|
(8)
|
(41)
|
(107)
|
(100)
|
(110)
|
(145)
|
(190)
|
(33)
|
82
|
314
|
605
|
545
|
464
|
593
|
140
|
|
Non-Reccuring Items |
0
|
2
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(55)
|
0
|
0
|
1
|
18
|
0
|
0
|
0
|
(6)
|
0
|
(0)
|
(1)
|
(2)
|
0
|
0
|
0
|
207
|
0
|
1
|
0
|
(3)
|
(2)
|
(6)
|
(6)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(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
|
|
Total Other Income |
40
|
33
|
26
|
21
|
34
|
47
|
48
|
50
|
48
|
51
|
65
|
72
|
70
|
56
|
50
|
35
|
35
|
16
|
4
|
3
|
(6)
|
12
|
10
|
(1)
|
0
|
(10)
|
(19)
|
(1)
|
(1)
|
16
|
21
|
11
|
8
|
(2)
|
0
|
8
|
6
|
(6)
|
(6)
|
(28)
|
(14)
|
|
Pre-Tax Income |
148
N/A
|
209
+42%
|
250
+19%
|
258
+3%
|
222
-14%
|
326
+47%
|
360
+10%
|
412
+14%
|
485
+18%
|
493
+2%
|
564
+14%
|
580
+3%
|
551
-5%
|
668
+21%
|
657
-2%
|
814
+24%
|
1 153
+42%
|
1 162
+1%
|
1 245
+7%
|
1 162
-7%
|
986
-15%
|
923
-6%
|
901
-2%
|
870
-3%
|
876
+1%
|
1 032
+18%
|
1 006
-2%
|
1 138
+13%
|
1 693
+49%
|
2 182
+29%
|
2 438
+12%
|
2 602
+7%
|
2 732
+5%
|
1 893
-31%
|
1 949
+3%
|
2 086
+7%
|
2 503
+20%
|
4 134
+65%
|
5 431
+31%
|
8 048
+48%
|
10 017
+24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(24)
|
(28)
|
(33)
|
(35)
|
(30)
|
(42)
|
(49)
|
(58)
|
(65)
|
(66)
|
(84)
|
(95)
|
(92)
|
(122)
|
(107)
|
(128)
|
(157)
|
(147)
|
(155)
|
(130)
|
(104)
|
(105)
|
(110)
|
(94)
|
(98)
|
(120)
|
(110)
|
(112)
|
(144)
|
(206)
|
(233)
|
(293)
|
(362)
|
(189)
|
(213)
|
(229)
|
(278)
|
(439)
|
(629)
|
(883)
|
(1 118)
|
|
Income from Continuing Operations |
124
|
181
|
217
|
223
|
192
|
283
|
311
|
354
|
420
|
426
|
480
|
485
|
460
|
546
|
550
|
686
|
996
|
1 014
|
1 090
|
1 032
|
882
|
817
|
791
|
775
|
778
|
912
|
897
|
1 026
|
1 549
|
1 976
|
2 205
|
2 309
|
2 371
|
1 704
|
1 736
|
1 857
|
2 226
|
3 695
|
4 802
|
7 165
|
8 899
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
2
|
7
|
12
|
12
|
11
|
10
|
8
|
7
|
(2)
|
(8)
|
(13)
|
(16)
|
(21)
|
(19)
|
(16)
|
(20)
|
(16)
|
(21)
|
(23)
|
(44)
|
(107)
|
(121)
|
(129)
|
(131)
|
(87)
|
(102)
|
(112)
|
(118)
|
(143)
|
|
Net Income (Common) |
124
N/A
|
181
+46%
|
217
+20%
|
223
+3%
|
192
-14%
|
283
+47%
|
311
+10%
|
354
+14%
|
421
+19%
|
425
+1%
|
478
+12%
|
484
+1%
|
461
-5%
|
554
+20%
|
562
+1%
|
698
+24%
|
1 008
+44%
|
1 024
+2%
|
1 098
+7%
|
1 038
-5%
|
880
-15%
|
810
-8%
|
778
-4%
|
759
-2%
|
757
0%
|
893
+18%
|
881
-1%
|
1 006
+14%
|
1 534
+52%
|
1 954
+27%
|
2 182
+12%
|
2 265
+4%
|
2 264
0%
|
1 583
-30%
|
1 607
+2%
|
1 726
+7%
|
2 138
+24%
|
3 593
+68%
|
4 690
+31%
|
7 047
+50%
|
8 756
+24%
|
|
EPS (Diluted) |
0.1
N/A
|
0.15
+50%
|
0.19
+27%
|
0.2
+5%
|
0.17
-15%
|
0.24
+41%
|
0.26
+8%
|
0.29
+12%
|
0.35
+21%
|
0.36
+3%
|
0.4
+11%
|
0.41
+2%
|
0.32
-22%
|
0.41
+28%
|
0.41
N/A
|
0.49
+20%
|
0.7
+43%
|
0.72
+3%
|
0.76
+6%
|
0.72
-5%
|
0.62
-14%
|
0.56
-10%
|
0.54
-4%
|
0.52
-4%
|
0.51
-2%
|
0.61
+20%
|
0.6
-2%
|
0.68
+13%
|
1.04
+53%
|
1.34
+29%
|
1.49
+11%
|
1.52
+2%
|
1.55
+2%
|
1.08
-30%
|
1.09
+1%
|
1.17
+7%
|
1.44
+23%
|
2.43
+69%
|
3.17
+30%
|
4.74
+50%
|
5.9
+24%
|