Wuhan Jingce Electronic Group Co Ltd
SZSE:300567
Income Statement
Earnings Waterfall
Wuhan Jingce Electronic Group Co Ltd
Revenue
|
2.5B
CNY
|
Cost of Revenue
|
-1.4B
CNY
|
Gross Profit
|
1.1B
CNY
|
Operating Expenses
|
-1B
CNY
|
Operating Income
|
52.9m
CNY
|
Other Expenses
|
62.7m
CNY
|
Net Income
|
115.6m
CNY
|
Income Statement
Wuhan Jingce Electronic Group Co Ltd
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 |
526
N/A
|
524
0%
|
576
+10%
|
610
+6%
|
699
+15%
|
895
+28%
|
974
+9%
|
1 126
+16%
|
1 258
+12%
|
1 390
+10%
|
1 635
+18%
|
1 783
+9%
|
1 949
+9%
|
1 951
+0%
|
1 803
-8%
|
1 752
-3%
|
1 749
0%
|
2 077
+19%
|
2 367
+14%
|
2 636
+11%
|
2 608
-1%
|
2 409
-8%
|
2 418
+0%
|
2 223
-8%
|
2 461
+11%
|
2 731
+11%
|
2 728
0%
|
2 736
+0%
|
2 455
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(239)
|
(241)
|
(276)
|
(300)
|
(336)
|
(478)
|
(511)
|
(595)
|
(663)
|
(678)
|
(854)
|
(935)
|
(1 028)
|
(1 028)
|
(940)
|
(907)
|
(884)
|
(1 092)
|
(1 294)
|
(1 479)
|
(1 503)
|
(1 368)
|
(1 390)
|
(1 259)
|
(1 395)
|
(1 525)
|
(1 522)
|
(1 543)
|
(1 378)
|
|
Gross Profit |
286
N/A
|
283
-1%
|
300
+6%
|
310
+4%
|
364
+17%
|
418
+15%
|
464
+11%
|
532
+15%
|
595
+12%
|
712
+20%
|
781
+10%
|
848
+9%
|
921
+9%
|
923
+0%
|
863
-6%
|
845
-2%
|
866
+2%
|
984
+14%
|
1 073
+9%
|
1 157
+8%
|
1 105
-5%
|
1 041
-6%
|
1 028
-1%
|
964
-6%
|
1 066
+11%
|
1 205
+13%
|
1 207
+0%
|
1 193
-1%
|
1 077
-10%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(188)
|
(207)
|
(210)
|
(205)
|
(202)
|
(225)
|
(225)
|
(247)
|
(283)
|
(360)
|
(390)
|
(450)
|
(539)
|
(553)
|
(564)
|
(567)
|
(537)
|
(625)
|
(660)
|
(695)
|
(741)
|
(825)
|
(834)
|
(903)
|
(920)
|
(1 007)
|
(1 023)
|
(999)
|
(1 025)
|
|
Selling, General & Administrative |
(179)
|
(115)
|
(201)
|
(213)
|
(223)
|
(153)
|
(274)
|
(300)
|
(295)
|
(255)
|
(295)
|
(288)
|
(327)
|
(375)
|
(376)
|
(387)
|
(376)
|
(361)
|
(408)
|
(432)
|
(462)
|
(439)
|
(466)
|
(477)
|
(490)
|
(513)
|
(537)
|
(542)
|
(526)
|
|
Research & Development |
0
|
(87)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
(40)
|
(142)
|
(166)
|
(230)
|
(275)
|
(266)
|
(279)
|
(277)
|
(268)
|
(322)
|
(343)
|
(369)
|
(384)
|
(426)
|
(452)
|
(490)
|
(539)
|
(574)
|
(601)
|
(621)
|
(635)
|
|
Depreciation & Amortization |
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(9)
|
(0)
|
(9)
|
8
|
21
|
50
|
49
|
53
|
52
|
74
|
71
|
69
|
64
|
102
|
90
|
97
|
107
|
79
|
91
|
106
|
104
|
74
|
84
|
64
|
108
|
131
|
115
|
165
|
137
|
|
Operating Income |
99
N/A
|
76
-23%
|
90
+18%
|
105
+17%
|
162
+55%
|
193
+19%
|
239
+24%
|
284
+19%
|
312
+10%
|
352
+13%
|
391
+11%
|
398
+2%
|
383
-4%
|
370
-3%
|
299
-19%
|
278
-7%
|
329
+18%
|
360
+9%
|
413
+15%
|
463
+12%
|
364
-21%
|
216
-41%
|
195
-10%
|
61
-69%
|
146
+139%
|
198
+36%
|
183
-8%
|
194
+6%
|
53
-73%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
3
|
(4)
|
(6)
|
(8)
|
(13)
|
(17)
|
(29)
|
(61)
|
(70)
|
(84)
|
(95)
|
(108)
|
(108)
|
(126)
|
(111)
|
(90)
|
(52)
|
(15)
|
(9)
|
(37)
|
40
|
45
|
28
|
|
Non-Reccuring Items |
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
49
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
|
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
|
|
Total Other Income |
26
|
33
|
43
|
31
|
29
|
(2)
|
(14)
|
(7)
|
(10)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(3)
|
(4)
|
(3)
|
(9)
|
(6)
|
(5)
|
(5)
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
120
N/A
|
105
-13%
|
131
+25%
|
135
+3%
|
190
+41%
|
192
+1%
|
228
+19%
|
273
+20%
|
297
+9%
|
344
+16%
|
378
+10%
|
381
+1%
|
353
-7%
|
309
-12%
|
229
-26%
|
194
-15%
|
232
+20%
|
250
+8%
|
304
+22%
|
333
+9%
|
250
-25%
|
172
-31%
|
134
-23%
|
40
-70%
|
132
+226%
|
244
+85%
|
224
-8%
|
240
+7%
|
81
-66%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(15)
|
(19)
|
(20)
|
(30)
|
(23)
|
(25)
|
(30)
|
(35)
|
(41)
|
(51)
|
(52)
|
(44)
|
(49)
|
(41)
|
(40)
|
(38)
|
(34)
|
(40)
|
(40)
|
(31)
|
(33)
|
(27)
|
(26)
|
(39)
|
(36)
|
(34)
|
(35)
|
(28)
|
|
Income from Continuing Operations |
105
|
90
|
113
|
115
|
161
|
169
|
203
|
243
|
262
|
303
|
327
|
329
|
309
|
260
|
188
|
154
|
195
|
216
|
264
|
293
|
219
|
140
|
107
|
15
|
93
|
208
|
190
|
205
|
53
|
|
Income to Minority Interest |
6
|
9
|
9
|
6
|
3
|
(2)
|
(9)
|
(11)
|
(19)
|
(14)
|
(6)
|
0
|
9
|
10
|
7
|
7
|
6
|
28
|
38
|
49
|
56
|
52
|
49
|
60
|
61
|
64
|
66
|
50
|
62
|
|
Net Income (Common) |
111
N/A
|
99
-11%
|
121
+23%
|
122
+0%
|
163
+34%
|
167
+2%
|
194
+16%
|
232
+19%
|
243
+5%
|
289
+19%
|
321
+11%
|
329
+2%
|
318
-3%
|
270
-15%
|
195
-28%
|
161
-18%
|
201
+25%
|
243
+21%
|
302
+24%
|
341
+13%
|
274
-20%
|
192
-30%
|
156
-19%
|
75
-52%
|
154
+105%
|
272
+77%
|
255
-6%
|
255
0%
|
116
-55%
|
|
EPS (Diluted) |
0.62
N/A
|
0.53
-15%
|
0.5
-6%
|
0.5
N/A
|
0.66
+32%
|
0.7
+6%
|
0.81
+16%
|
0.96
+19%
|
1.01
+5%
|
1.18
+17%
|
1.31
+11%
|
1.34
+2%
|
1.26
-6%
|
1.1
-13%
|
0.79
-28%
|
0.61
-23%
|
0.81
+33%
|
0.99
+22%
|
1.16
+17%
|
1.28
+10%
|
0.98
-23%
|
0.72
-27%
|
0.54
-25%
|
0.27
-50%
|
0.56
+107%
|
0.99
+77%
|
0.91
-8%
|
0.91
N/A
|
0.43
-53%
|