Shenzhen Kangtai Biological Products Co Ltd
SZSE:300601
Income Statement
Earnings Waterfall
Shenzhen Kangtai Biological Products Co Ltd
Revenue
|
3.1B
CNY
|
Cost of Revenue
|
-531m
CNY
|
Gross Profit
|
2.5B
CNY
|
Operating Expenses
|
-2.2B
CNY
|
Operating Income
|
292.2m
CNY
|
Other Expenses
|
69m
CNY
|
Net Income
|
361.2m
CNY
|
Income Statement
Shenzhen Kangtai Biological Products Co Ltd
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 |
436
N/A
|
460
+5%
|
552
+20%
|
552
0%
|
816
+48%
|
1 006
+23%
|
1 161
+15%
|
1 419
+22%
|
1 756
+24%
|
1 867
+6%
|
2 017
+8%
|
1 955
-3%
|
1 761
-10%
|
1 911
+9%
|
1 943
+2%
|
1 779
-8%
|
2 006
+13%
|
1 969
-2%
|
2 261
+15%
|
2 361
+4%
|
2 443
+3%
|
3 218
+32%
|
3 652
+13%
|
4 247
+16%
|
4 428
+4%
|
3 840
-13%
|
3 157
-18%
|
3 034
-4%
|
3 060
+1%
|
3 057
0%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(147)
|
(134)
|
(119)
|
(106)
|
(119)
|
(130)
|
(153)
|
(161)
|
(191)
|
(196)
|
(184)
|
(179)
|
(162)
|
(163)
|
(165)
|
(164)
|
(168)
|
(163)
|
(231)
|
(268)
|
(345)
|
(513)
|
(1 136)
|
(1 091)
|
(1 089)
|
(974)
|
(774)
|
(503)
|
(507)
|
(531)
|
|
Gross Profit |
290
N/A
|
326
+13%
|
433
+33%
|
445
+3%
|
697
+57%
|
877
+26%
|
1 008
+15%
|
1 257
+25%
|
1 565
+24%
|
1 671
+7%
|
1 833
+10%
|
1 777
-3%
|
1 599
-10%
|
1 748
+9%
|
1 779
+2%
|
1 616
-9%
|
1 838
+14%
|
1 807
-2%
|
2 031
+12%
|
2 093
+3%
|
2 098
+0%
|
2 706
+29%
|
2 516
-7%
|
3 156
+25%
|
3 339
+6%
|
2 865
-14%
|
2 384
-17%
|
2 531
+6%
|
2 553
+1%
|
2 526
-1%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(207)
|
(240)
|
(346)
|
(404)
|
(579)
|
(677)
|
(766)
|
(882)
|
(1 049)
|
(1 154)
|
(1 340)
|
(1 292)
|
(1 140)
|
(1 189)
|
(1 120)
|
(1 074)
|
(1 189)
|
(1 178)
|
(1 318)
|
(1 388)
|
(1 343)
|
(1 336)
|
(1 138)
|
(1 472)
|
(2 239)
|
(2 500)
|
(2 108)
|
(2 953)
|
(2 403)
|
(2 234)
|
|
Selling, General & Administrative |
(174)
|
(207)
|
(290)
|
(370)
|
(553)
|
(670)
|
(701)
|
(916)
|
(1 079)
|
(1 142)
|
(1 149)
|
(1 140)
|
(951)
|
(983)
|
(933)
|
(916)
|
(1 023)
|
(1 014)
|
(1 052)
|
(1 114)
|
(1 078)
|
(1 009)
|
(819)
|
(1 025)
|
(1 148)
|
(1 284)
|
(1 352)
|
(1 327)
|
(1 333)
|
(1 313)
|
|
Research & Development |
0
|
(24)
|
(40)
|
0
|
0
|
(27)
|
(85)
|
(28)
|
0
|
(51)
|
(167)
|
(156)
|
(201)
|
(219)
|
(189)
|
(206)
|
(212)
|
(215)
|
(243)
|
(299)
|
(307)
|
(347)
|
(324)
|
(384)
|
(569)
|
(713)
|
(745)
|
(791)
|
(707)
|
(579)
|
|
Depreciation & Amortization |
0
|
(9)
|
(16)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(33)
|
0
|
(0)
|
(34)
|
(26)
|
20
|
40
|
61
|
31
|
38
|
14
|
5
|
12
|
13
|
46
|
49
|
46
|
51
|
28
|
25
|
43
|
20
|
65
|
(63)
|
(521)
|
(503)
|
74
|
(836)
|
(364)
|
(341)
|
|
Operating Income |
83
N/A
|
86
+4%
|
87
+1%
|
42
-52%
|
119
+186%
|
200
+68%
|
242
+21%
|
375
+55%
|
516
+38%
|
517
+0%
|
493
-5%
|
485
-2%
|
460
-5%
|
560
+22%
|
658
+18%
|
542
-18%
|
649
+20%
|
628
-3%
|
712
+13%
|
705
-1%
|
756
+7%
|
1 370
+81%
|
1 378
+1%
|
1 684
+22%
|
1 100
-35%
|
365
-67%
|
276
-24%
|
(422)
N/A
|
150
N/A
|
292
+95%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(11)
|
(12)
|
(12)
|
(11)
|
2
|
4
|
21
|
43
|
66
|
95
|
103
|
92
|
90
|
66
|
52
|
43
|
26
|
22
|
10
|
7
|
|
Non-Reccuring Items |
(1)
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
(6)
|
0
|
0
|
(5)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(0)
|
0
|
(8)
|
(0)
|
(0)
|
0
|
(16)
|
0
|
0
|
0
|
(621)
|
0
|
1
|
(1)
|
|
Gain/Loss on Disposition of Assets |
(1)
|
(1)
|
(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
|
|
Total Other Income |
11
|
13
|
14
|
20
|
4
|
3
|
(4)
|
(33)
|
(22)
|
(19)
|
13
|
5
|
4
|
0
|
6
|
4
|
(3)
|
(5)
|
3
|
(1)
|
(8)
|
(8)
|
(12)
|
(18)
|
(6)
|
(11)
|
(19)
|
(18)
|
(20)
|
(15)
|
|
Pre-Tax Income |
93
N/A
|
98
+5%
|
99
+1%
|
59
-41%
|
113
+91%
|
193
+72%
|
238
+23%
|
334
+41%
|
494
+48%
|
497
+1%
|
489
-2%
|
477
-2%
|
451
-6%
|
548
+22%
|
663
+21%
|
549
-17%
|
667
+21%
|
667
+0%
|
772
+16%
|
799
+3%
|
851
+6%
|
1 455
+71%
|
1 439
-1%
|
1 731
+20%
|
1 147
-34%
|
398
-65%
|
(338)
N/A
|
(418)
-24%
|
141
N/A
|
283
+101%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
(12)
|
(13)
|
(7)
|
(12)
|
(25)
|
(23)
|
(38)
|
(63)
|
(63)
|
(53)
|
(52)
|
(43)
|
(58)
|
(89)
|
(72)
|
(91)
|
(90)
|
(93)
|
(97)
|
(95)
|
(173)
|
(176)
|
(220)
|
(100)
|
33
|
206
|
218
|
116
|
78
|
|
Income from Continuing Operations |
82
|
86
|
86
|
52
|
101
|
168
|
215
|
296
|
431
|
435
|
436
|
426
|
408
|
490
|
575
|
477
|
576
|
577
|
679
|
702
|
756
|
1 282
|
1 263
|
1 512
|
1 047
|
430
|
(133)
|
(201)
|
257
|
361
|
|
Net Income (Common) |
82
N/A
|
86
+5%
|
86
+1%
|
52
-40%
|
101
+93%
|
168
+67%
|
215
+28%
|
296
+38%
|
431
+45%
|
435
+1%
|
436
+0%
|
426
-2%
|
408
-4%
|
490
+20%
|
575
+17%
|
477
-17%
|
576
+21%
|
577
+0%
|
679
+18%
|
702
+3%
|
756
+8%
|
1 282
+70%
|
1 263
-1%
|
1 512
+20%
|
1 047
-31%
|
430
-59%
|
(133)
N/A
|
(201)
-51%
|
257
N/A
|
361
+40%
|
|
EPS (Diluted) |
0.15
N/A
|
0.15
N/A
|
0.16
+7%
|
0.09
-44%
|
0.16
+78%
|
0.27
+69%
|
0.35
+30%
|
0.47
+34%
|
0.69
+47%
|
0.69
N/A
|
0.7
+1%
|
0.68
-3%
|
0.64
-6%
|
0.77
+20%
|
0.9
+17%
|
0.73
-19%
|
0.87
+19%
|
0.86
-1%
|
1.01
+17%
|
1.01
N/A
|
0.68
-33%
|
1.13
+66%
|
1.14
+1%
|
1.35
+18%
|
0.94
-30%
|
1.59
+69%
|
-0.12
N/A
|
-0.17
-42%
|
0.23
N/A
|
0.32
+39%
|