Jiangsu Olive Sensors High-Tech Co Ltd
SZSE:300507
Income Statement
Earnings Waterfall
Jiangsu Olive Sensors High-Tech Co Ltd
Revenue
|
1.1B
CNY
|
Cost of Revenue
|
-857.6m
CNY
|
Gross Profit
|
263.9m
CNY
|
Operating Expenses
|
-123.4m
CNY
|
Operating Income
|
140.5m
CNY
|
Other Expenses
|
-16.6m
CNY
|
Net Income
|
123.9m
CNY
|
Income Statement
Jiangsu Olive Sensors High-Tech Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||
Revenue |
470
N/A
|
471
+0%
|
487
+4%
|
515
+6%
|
575
+12%
|
591
+3%
|
610
+3%
|
610
0%
|
602
-1%
|
612
+2%
|
620
+1%
|
629
+1%
|
667
+6%
|
613
-8%
|
609
-1%
|
655
+8%
|
706
+8%
|
701
-1%
|
750
+7%
|
790
+5%
|
814
+3%
|
858
+5%
|
879
+2%
|
844
-4%
|
857
+2%
|
921
+7%
|
903
-2%
|
983
+9%
|
961
-2%
|
938
-2%
|
993
+6%
|
1 017
+2%
|
1 121
+10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(331)
|
(331)
|
(341)
|
(362)
|
(399)
|
(415)
|
(435)
|
(439)
|
(436)
|
(441)
|
(444)
|
(451)
|
(485)
|
(454)
|
(453)
|
(491)
|
(517)
|
(511)
|
(536)
|
(568)
|
(597)
|
(640)
|
(666)
|
(636)
|
(643)
|
(697)
|
(682)
|
(750)
|
(735)
|
(729)
|
(773)
|
(789)
|
(858)
|
|
Gross Profit |
139
N/A
|
140
+1%
|
146
+5%
|
153
+5%
|
176
+15%
|
177
+0%
|
175
-1%
|
170
-3%
|
167
-2%
|
171
+3%
|
176
+3%
|
179
+1%
|
183
+2%
|
159
-13%
|
155
-2%
|
164
+6%
|
189
+15%
|
190
+1%
|
214
+12%
|
221
+4%
|
217
-2%
|
218
+0%
|
213
-2%
|
208
-2%
|
214
+3%
|
224
+5%
|
221
-1%
|
233
+5%
|
226
-3%
|
209
-7%
|
221
+6%
|
228
+3%
|
264
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(50)
|
(50)
|
(53)
|
(56)
|
(68)
|
(67)
|
(67)
|
(69)
|
(69)
|
(67)
|
(73)
|
(79)
|
(99)
|
(97)
|
(98)
|
(96)
|
(93)
|
(80)
|
(82)
|
(88)
|
(78)
|
(72)
|
(71)
|
(64)
|
(79)
|
(92)
|
(96)
|
(106)
|
(102)
|
(118)
|
(130)
|
(135)
|
(123)
|
|
Selling, General & Administrative |
(32)
|
(49)
|
(52)
|
(55)
|
(46)
|
(63)
|
(64)
|
(69)
|
(50)
|
(52)
|
(59)
|
(58)
|
(74)
|
(80)
|
(77)
|
(72)
|
(70)
|
(60)
|
(57)
|
(62)
|
(48)
|
(48)
|
(46)
|
(41)
|
(56)
|
(64)
|
(65)
|
(74)
|
(69)
|
(73)
|
(84)
|
(85)
|
(102)
|
|
Research & Development |
(16)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
(29)
|
(27)
|
(21)
|
(26)
|
(26)
|
(25)
|
(23)
|
(26)
|
(30)
|
(32)
|
(36)
|
(37)
|
(34)
|
(33)
|
(36)
|
(37)
|
(39)
|
(39)
|
(41)
|
(45)
|
(45)
|
(42)
|
|
Depreciation & Amortization |
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(11)
|
|
Other Operating Expenses |
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(4)
|
(3)
|
(0)
|
7
|
(15)
|
(15)
|
9
|
7
|
4
|
4
|
2
|
7
|
3
|
1
|
4
|
6
|
12
|
12
|
10
|
16
|
8
|
6
|
7
|
14
|
(5)
|
(2)
|
(5)
|
31
|
|
Operating Income |
89
N/A
|
89
+0%
|
93
+4%
|
97
+5%
|
108
+11%
|
110
+1%
|
108
-1%
|
102
-6%
|
97
-4%
|
104
+7%
|
103
-1%
|
100
-3%
|
84
-16%
|
61
-27%
|
57
-7%
|
68
+20%
|
96
+41%
|
111
+16%
|
132
+20%
|
133
+1%
|
139
+4%
|
145
+5%
|
142
-2%
|
144
+1%
|
135
-6%
|
132
-3%
|
125
-5%
|
127
+2%
|
124
-2%
|
91
-27%
|
90
-1%
|
93
+3%
|
140
+51%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
2
|
3
|
6
|
11
|
19
|
23
|
24
|
23
|
19
|
24
|
23
|
20
|
22
|
14
|
19
|
20
|
18
|
18
|
18
|
16
|
16
|
18
|
(0)
|
24
|
23
|
22
|
9
|
265
|
286
|
294
|
18
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
234
|
0
|
0
|
0
|
26
|
|
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
|
|
Total Other Income |
7
|
8
|
6
|
6
|
4
|
5
|
0
|
1
|
0
|
(3)
|
(2)
|
(2)
|
0
|
(0)
|
(4)
|
(4)
|
(8)
|
(9)
|
(5)
|
(4)
|
2
|
3
|
3
|
3
|
1
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(3)
|
|
Pre-Tax Income |
97
N/A
|
98
+1%
|
101
+3%
|
106
+5%
|
118
+11%
|
126
+6%
|
127
+2%
|
125
-2%
|
122
-3%
|
124
+2%
|
120
-3%
|
121
+1%
|
108
-11%
|
81
-25%
|
74
-8%
|
78
+4%
|
106
+37%
|
122
+15%
|
145
+19%
|
150
+3%
|
159
+6%
|
164
+3%
|
161
-2%
|
165
+2%
|
149
-9%
|
157
+5%
|
148
-6%
|
149
+1%
|
367
+146%
|
356
-3%
|
376
+6%
|
387
+3%
|
181
-53%
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(16)
|
(16)
|
(14)
|
(14)
|
(12)
|
(8)
|
(7)
|
(7)
|
(13)
|
(16)
|
(20)
|
(21)
|
(21)
|
(21)
|
(19)
|
(23)
|
(16)
|
(18)
|
(15)
|
(12)
|
(58)
|
(53)
|
(58)
|
(61)
|
(17)
|
|
Income from Continuing Operations |
82
|
83
|
86
|
91
|
101
|
108
|
109
|
108
|
106
|
107
|
106
|
107
|
95
|
73
|
68
|
70
|
93
|
106
|
125
|
129
|
138
|
143
|
142
|
142
|
133
|
138
|
132
|
137
|
309
|
303
|
318
|
326
|
164
|
|
Income to Minority Interest |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(14)
|
(18)
|
(25)
|
(27)
|
(29)
|
(31)
|
(34)
|
(36)
|
(37)
|
(36)
|
(35)
|
(36)
|
(39)
|
(40)
|
(32)
|
(27)
|
(27)
|
(28)
|
(41)
|
|
Net Income (Common) |
78
N/A
|
79
+2%
|
82
+3%
|
86
+6%
|
96
+12%
|
103
+7%
|
104
+1%
|
102
-2%
|
101
-1%
|
103
+1%
|
101
-2%
|
101
+0%
|
87
-14%
|
63
-27%
|
54
-15%
|
52
-3%
|
68
+30%
|
79
+16%
|
97
+23%
|
98
+1%
|
104
+7%
|
107
+3%
|
105
-2%
|
106
+0%
|
98
-7%
|
102
+4%
|
93
-9%
|
97
+4%
|
277
+185%
|
275
-1%
|
291
+6%
|
299
+3%
|
124
-59%
|
|
EPS (Diluted) |
0.25
N/A
|
0.25
N/A
|
0.21
-16%
|
0.22
+5%
|
0.25
+14%
|
0.26
+4%
|
0.26
N/A
|
0.25
-4%
|
0.24
-4%
|
0.25
+4%
|
0.24
-4%
|
0.24
N/A
|
0.21
-13%
|
0.15
-29%
|
0.13
-13%
|
0.13
N/A
|
0.16
+23%
|
0.19
+19%
|
0.23
+21%
|
0.23
N/A
|
0.24
+4%
|
0.25
+4%
|
0.09
-64%
|
0.12
+33%
|
0.09
-25%
|
0.13
+44%
|
0.13
N/A
|
0.11
-15%
|
0.35
+218%
|
0.33
-6%
|
0.36
+9%
|
0.36
N/A
|
0.16
-56%
|