Shanghai Kinetic Medical Co Ltd
SZSE:300326
Income Statement
Earnings Waterfall
Shanghai Kinetic Medical Co Ltd
Revenue
|
908.1m
CNY
|
Cost of Revenue
|
-460m
CNY
|
Gross Profit
|
448.1m
CNY
|
Operating Expenses
|
-379.7m
CNY
|
Operating Income
|
68.4m
CNY
|
Other Expenses
|
-19.9m
CNY
|
Net Income
|
48.5m
CNY
|
Income Statement
Shanghai Kinetic Medical Co Ltd
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 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
135
N/A
|
155
+15%
|
174
+12%
|
222
+28%
|
268
+20%
|
342
+28%
|
420
+23%
|
463
+10%
|
494
+7%
|
522
+6%
|
552
+6%
|
551
0%
|
595
+8%
|
654
+10%
|
707
+8%
|
802
+14%
|
879
+10%
|
892
+2%
|
918
+3%
|
931
+1%
|
988
+6%
|
1 043
+6%
|
1 104
+6%
|
1 222
+11%
|
1 159
-5%
|
1 140
-2%
|
1 155
+1%
|
1 062
-8%
|
1 141
+8%
|
1 211
+6%
|
1 242
+3%
|
1 269
+2%
|
1 280
+1%
|
1 235
-4%
|
1 224
-1%
|
1 166
-5%
|
1 143
-2%
|
1 087
-5%
|
974
-10%
|
956
-2%
|
908
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(40)
|
(55)
|
(66)
|
(84)
|
(97)
|
(112)
|
(126)
|
(127)
|
(134)
|
(136)
|
(145)
|
(136)
|
(170)
|
(196)
|
(237)
|
(296)
|
(359)
|
(379)
|
(378)
|
(370)
|
(376)
|
(395)
|
(418)
|
(419)
|
(420)
|
(400)
|
(410)
|
(355)
|
(398)
|
(447)
|
(454)
|
(487)
|
(484)
|
(456)
|
(444)
|
(424)
|
(452)
|
(461)
|
(444)
|
(463)
|
(460)
|
|
Gross Profit |
95
N/A
|
100
+6%
|
108
+8%
|
139
+28%
|
171
+23%
|
229
+34%
|
294
+28%
|
336
+14%
|
360
+7%
|
386
+7%
|
408
+6%
|
415
+2%
|
425
+2%
|
458
+8%
|
470
+3%
|
506
+8%
|
521
+3%
|
513
-1%
|
539
+5%
|
561
+4%
|
612
+9%
|
647
+6%
|
685
+6%
|
804
+17%
|
739
-8%
|
740
+0%
|
745
+1%
|
706
-5%
|
743
+5%
|
764
+3%
|
788
+3%
|
782
-1%
|
797
+2%
|
779
-2%
|
780
+0%
|
742
-5%
|
691
-7%
|
626
-9%
|
530
-15%
|
493
-7%
|
448
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(47)
|
(55)
|
(60)
|
(72)
|
(86)
|
(122)
|
(161)
|
(158)
|
(205)
|
(219)
|
(212)
|
(222)
|
(219)
|
(223)
|
(230)
|
(261)
|
(258)
|
(253)
|
(286)
|
(356)
|
(366)
|
(378)
|
(394)
|
(430)
|
(402)
|
(423)
|
(415)
|
(425)
|
(823)
|
(846)
|
(857)
|
(457)
|
(591)
|
(586)
|
(609)
|
(514)
|
(693)
|
(646)
|
(616)
|
(394)
|
(380)
|
|
Selling, General & Administrative |
(46)
|
(53)
|
(58)
|
(52)
|
(89)
|
(118)
|
(149)
|
(148)
|
(194)
|
(206)
|
(206)
|
(177)
|
(205)
|
(211)
|
(190)
|
(217)
|
(236)
|
(243)
|
(292)
|
(313)
|
(344)
|
(346)
|
(359)
|
(378)
|
(373)
|
(394)
|
(398)
|
(386)
|
(438)
|
(457)
|
(469)
|
(405)
|
(408)
|
(398)
|
(422)
|
(436)
|
(456)
|
(425)
|
(384)
|
(317)
|
(339)
|
|
Research & Development |
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
(11)
|
(39)
|
(35)
|
(45)
|
(47)
|
(44)
|
(48)
|
(47)
|
(46)
|
(42)
|
(48)
|
(53)
|
(59)
|
(65)
|
(75)
|
(75)
|
(73)
|
(57)
|
(59)
|
(55)
|
(55)
|
(54)
|
(61)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(43)
|
0
|
|
Other Operating Expenses |
(1)
|
(2)
|
(2)
|
(1)
|
3
|
(4)
|
(13)
|
29
|
(12)
|
(13)
|
(5)
|
(0)
|
(14)
|
(12)
|
(40)
|
10
|
(22)
|
(11)
|
17
|
17
|
12
|
14
|
11
|
12
|
18
|
18
|
29
|
27
|
(338)
|
(336)
|
(330)
|
45
|
(108)
|
(112)
|
(114)
|
16
|
(179)
|
(166)
|
(177)
|
19
|
21
|
|
Operating Income |
47
N/A
|
45
-5%
|
48
+6%
|
66
+39%
|
85
+28%
|
107
+26%
|
133
+24%
|
178
+34%
|
155
-13%
|
167
+8%
|
196
+17%
|
193
-2%
|
205
+6%
|
235
+14%
|
241
+3%
|
245
+2%
|
262
+7%
|
260
-1%
|
254
-2%
|
205
-19%
|
246
+20%
|
270
+9%
|
291
+8%
|
374
+28%
|
337
-10%
|
317
-6%
|
330
+4%
|
281
-15%
|
(80)
N/A
|
(82)
-2%
|
(69)
+15%
|
325
N/A
|
206
-37%
|
193
-6%
|
171
-12%
|
228
+34%
|
(2)
N/A
|
(21)
-942%
|
(86)
-315%
|
99
N/A
|
68
-31%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
17
|
14
|
15
|
8
|
29
|
26
|
19
|
(11)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(14)
|
(14)
|
(14)
|
(12)
|
(7)
|
(8)
|
(16)
|
283
|
281
|
282
|
(5)
|
(6)
|
(5)
|
(4)
|
(3)
|
(7)
|
(9)
|
(14)
|
27
|
37
|
37
|
31
|
(29)
|
1
|
8
|
20
|
10
|
7
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
308
|
0
|
1
|
(0)
|
(9)
|
(2)
|
0
|
0
|
(366)
|
4
|
0
|
1
|
(133)
|
0
|
2
|
1
|
(200)
|
0
|
0
|
0
|
30
|
(1)
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
10
|
10
|
11
|
4
|
4
|
4
|
6
|
6
|
8
|
12
|
13
|
13
|
11
|
5
|
3
|
1
|
(7)
|
(6)
|
(7)
|
0
|
1
|
(0)
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
2
|
(2)
|
(4)
|
(4)
|
(7)
|
(6)
|
(7)
|
|
Pre-Tax Income |
74
N/A
|
69
-7%
|
74
+8%
|
78
+5%
|
118
+52%
|
138
+17%
|
158
+14%
|
173
+10%
|
149
-14%
|
165
+11%
|
196
+18%
|
194
-1%
|
204
+5%
|
226
+11%
|
230
+1%
|
233
+1%
|
243
+4%
|
248
+2%
|
239
-3%
|
497
+108%
|
531
+7%
|
551
+4%
|
574
+4%
|
359
-38%
|
327
-9%
|
311
-5%
|
324
+4%
|
(87)
N/A
|
(84)
+4%
|
(90)
-7%
|
(82)
+9%
|
216
N/A
|
243
+12%
|
232
-4%
|
204
-12%
|
(2)
N/A
|
(5)
-115%
|
(17)
-250%
|
(72)
-323%
|
134
N/A
|
68
-49%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(9)
|
(8)
|
(9)
|
(11)
|
(17)
|
(19)
|
(22)
|
(23)
|
(20)
|
(24)
|
(29)
|
(29)
|
(32)
|
(39)
|
(42)
|
(39)
|
(38)
|
(38)
|
(37)
|
(37)
|
(47)
|
(46)
|
(49)
|
(56)
|
(47)
|
(45)
|
(48)
|
(38)
|
(37)
|
(35)
|
(29)
|
(41)
|
(46)
|
(46)
|
(42)
|
(22)
|
(20)
|
(13)
|
(7)
|
(7)
|
0
|
|
Income from Continuing Operations |
65
|
61
|
65
|
67
|
102
|
119
|
136
|
150
|
128
|
141
|
167
|
165
|
173
|
187
|
188
|
194
|
204
|
210
|
202
|
460
|
484
|
505
|
525
|
303
|
281
|
266
|
277
|
(125)
|
(121)
|
(124)
|
(111)
|
175
|
197
|
186
|
162
|
(24)
|
(25)
|
(30)
|
(79)
|
127
|
68
|
|
Income to Minority Interest |
0
|
0
|
(1)
|
(5)
|
(9)
|
(16)
|
(23)
|
(29)
|
(30)
|
(24)
|
(17)
|
(6)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
1
|
(1)
|
(1)
|
2
|
(0)
|
(2)
|
(1)
|
(8)
|
(13)
|
(13)
|
(15)
|
(6)
|
(3)
|
3
|
3
|
(9)
|
(10)
|
(14)
|
(20)
|
|
Net Income (Common) |
65
N/A
|
61
-5%
|
65
+6%
|
62
-4%
|
92
+48%
|
103
+11%
|
113
+10%
|
121
+7%
|
98
-19%
|
117
+19%
|
150
+28%
|
159
+6%
|
172
+8%
|
188
+9%
|
188
+0%
|
195
+4%
|
206
+5%
|
211
+3%
|
203
-4%
|
463
+128%
|
487
+5%
|
505
+4%
|
525
+4%
|
302
-42%
|
280
-7%
|
268
-4%
|
277
+3%
|
(127)
N/A
|
(122)
+3%
|
(132)
-8%
|
(123)
+7%
|
162
N/A
|
183
+13%
|
181
-1%
|
159
-12%
|
(21)
N/A
|
(22)
-3%
|
(39)
-79%
|
(89)
-127%
|
113
N/A
|
49
-57%
|
|
EPS (Diluted) |
0.13
N/A
|
0.09
-31%
|
0.2
+122%
|
0.1
-50%
|
0.14
+40%
|
0.16
+14%
|
0.19
+19%
|
0.19
N/A
|
0.16
-16%
|
0.18
+13%
|
0.22
+22%
|
0.23
+5%
|
0.24
+4%
|
0.26
+8%
|
0.26
N/A
|
0.27
+4%
|
0.29
+7%
|
0.3
+3%
|
0.29
-3%
|
0.64
+121%
|
0.68
+6%
|
0.7
+3%
|
0.72
+3%
|
0.42
-42%
|
0.38
-10%
|
0.37
-3%
|
0.39
+5%
|
-0.18
N/A
|
-0.16
+11%
|
-0.18
-13%
|
-0.17
+6%
|
0.22
N/A
|
0.26
+18%
|
0.26
N/A
|
0.23
-12%
|
-0.03
N/A
|
-0.03
N/A
|
-0.05
-67%
|
-0.12
-140%
|
0.16
N/A
|
0.07
-56%
|