Shenzhen FRD Science & Technology Co Ltd
SZSE:300602
Income Statement
Earnings Waterfall
Shenzhen FRD Science & Technology Co Ltd
Revenue
|
4.2B
CNY
|
Cost of Revenue
|
-3.4B
CNY
|
Gross Profit
|
819.8m
CNY
|
Operating Expenses
|
-701.8m
CNY
|
Operating Income
|
118m
CNY
|
Other Expenses
|
26.2m
CNY
|
Net Income
|
144.2m
CNY
|
Income Statement
Shenzhen FRD Science & Technology 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 |
713
N/A
|
766
+7%
|
843
+10%
|
896
+6%
|
951
+6%
|
1 015
+7%
|
1 036
+2%
|
1 060
+2%
|
1 115
+5%
|
1 203
+8%
|
1 326
+10%
|
1 449
+9%
|
1 684
+16%
|
2 094
+24%
|
2 615
+25%
|
2 827
+8%
|
3 178
+12%
|
3 181
+0%
|
2 929
-8%
|
2 977
+2%
|
2 664
-11%
|
2 703
+1%
|
3 058
+13%
|
3 185
+4%
|
3 573
+12%
|
3 842
+8%
|
4 125
+7%
|
4 144
+0%
|
4 180
+1%
|
4 239
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(480)
|
(524)
|
(589)
|
(653)
|
(711)
|
(755)
|
(759)
|
(768)
|
(790)
|
(845)
|
(923)
|
(1 012)
|
(1 165)
|
(1 472)
|
(1 850)
|
(2 050)
|
(2 332)
|
(2 373)
|
(2 257)
|
(2 311)
|
(2 147)
|
(2 255)
|
(2 599)
|
(2 761)
|
(3 116)
|
(3 308)
|
(3 460)
|
(3 424)
|
(3 397)
|
(3 419)
|
|
Gross Profit |
233
N/A
|
242
+4%
|
254
+5%
|
243
-4%
|
240
-1%
|
260
+8%
|
277
+7%
|
292
+5%
|
326
+11%
|
358
+10%
|
403
+13%
|
437
+8%
|
519
+19%
|
622
+20%
|
766
+23%
|
777
+1%
|
846
+9%
|
809
-4%
|
672
-17%
|
666
-1%
|
517
-22%
|
448
-13%
|
459
+2%
|
424
-8%
|
457
+8%
|
533
+17%
|
665
+25%
|
720
+8%
|
783
+9%
|
820
+5%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(106)
|
(112)
|
(128)
|
(130)
|
(131)
|
(136)
|
(143)
|
(136)
|
(152)
|
(175)
|
(220)
|
(248)
|
(227)
|
(275)
|
(348)
|
(377)
|
(445)
|
(441)
|
(391)
|
(426)
|
(390)
|
(421)
|
(381)
|
(554)
|
(649)
|
(682)
|
(640)
|
(679)
|
(701)
|
(702)
|
|
Selling, General & Administrative |
(105)
|
(111)
|
(83)
|
(119)
|
(122)
|
(125)
|
(93)
|
(92)
|
(105)
|
(110)
|
(167)
|
(181)
|
(194)
|
(230)
|
(275)
|
(277)
|
(311)
|
(308)
|
(250)
|
(299)
|
(267)
|
(285)
|
(339)
|
(371)
|
(401)
|
(426)
|
(419)
|
(413)
|
(424)
|
(420)
|
|
Research & Development |
0
|
0
|
(43)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
(67)
|
(65)
|
(59)
|
(88)
|
(106)
|
(123)
|
(147)
|
(166)
|
(182)
|
(193)
|
(211)
|
(208)
|
(206)
|
(191)
|
(210)
|
(234)
|
(249)
|
(236)
|
(249)
|
(241)
|
(234)
|
|
Depreciation & Amortization |
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(2)
|
(0)
|
(11)
|
(9)
|
(11)
|
4
|
(44)
|
(46)
|
2
|
18
|
(8)
|
55
|
61
|
73
|
47
|
31
|
49
|
90
|
84
|
85
|
70
|
197
|
27
|
(14)
|
(8)
|
69
|
(17)
|
(36)
|
(47)
|
|
Operating Income |
127
N/A
|
130
+2%
|
126
-2%
|
114
-10%
|
109
-4%
|
124
+14%
|
134
+8%
|
156
+17%
|
174
+11%
|
183
+5%
|
183
0%
|
189
+4%
|
291
+54%
|
347
+19%
|
418
+21%
|
400
-4%
|
401
+0%
|
368
-8%
|
282
-23%
|
240
-15%
|
127
-47%
|
27
-79%
|
78
+191%
|
(130)
N/A
|
(192)
-47%
|
(149)
+22%
|
24
N/A
|
41
+70%
|
82
+98%
|
118
+44%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
6
|
5
|
9
|
8
|
4
|
(1)
|
(7)
|
(9)
|
(1)
|
7
|
9
|
10
|
6
|
4
|
(3)
|
(5)
|
(9)
|
(25)
|
(35)
|
(36)
|
(42)
|
47
|
(36)
|
49
|
67
|
3
|
(11)
|
5
|
6
|
(11)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(20)
|
0
|
3
|
3
|
(26)
|
4
|
0
|
(2)
|
(69)
|
(4)
|
(3)
|
(1)
|
26
|
0
|
(1)
|
(1)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
4
|
5
|
3
|
5
|
3
|
2
|
0
|
(1)
|
(2)
|
(3)
|
(0)
|
(2)
|
(1)
|
11
|
15
|
15
|
16
|
5
|
3
|
3
|
2
|
2
|
3
|
0
|
(2)
|
(4)
|
2
|
(6)
|
(4)
|
(2)
|
|
Pre-Tax Income |
138
N/A
|
139
+1%
|
139
0%
|
126
-9%
|
115
-8%
|
125
+8%
|
126
+1%
|
147
+16%
|
171
+17%
|
187
+9%
|
189
+1%
|
197
+4%
|
296
+50%
|
361
+22%
|
411
+14%
|
411
+0%
|
411
+0%
|
351
-15%
|
225
-36%
|
210
-6%
|
86
-59%
|
74
-14%
|
(24)
N/A
|
(86)
-259%
|
(130)
-52%
|
(150)
-15%
|
41
N/A
|
41
0%
|
83
+103%
|
104
+25%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(24)
|
(26)
|
(19)
|
(15)
|
(12)
|
(12)
|
(16)
|
(21)
|
(26)
|
(25)
|
(23)
|
(22)
|
(39)
|
(48)
|
(58)
|
(59)
|
(45)
|
(41)
|
(18)
|
(18)
|
(9)
|
5
|
(3)
|
8
|
10
|
15
|
33
|
31
|
37
|
18
|
|
Income from Continuing Operations |
114
|
113
|
120
|
111
|
104
|
113
|
110
|
126
|
145
|
162
|
166
|
175
|
257
|
313
|
353
|
352
|
366
|
310
|
207
|
193
|
77
|
79
|
(27)
|
(77)
|
(121)
|
(136)
|
75
|
72
|
120
|
122
|
|
Income to Minority Interest |
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(9)
|
(12)
|
(2)
|
2
|
0
|
5
|
2
|
9
|
33
|
49
|
57
|
54
|
42
|
24
|
22
|
17
|
17
|
22
|
|
Net Income (Common) |
110
N/A
|
110
+0%
|
116
+5%
|
107
-7%
|
101
-6%
|
111
+9%
|
108
-2%
|
124
+15%
|
142
+15%
|
159
+11%
|
163
+3%
|
171
+5%
|
248
+45%
|
301
+21%
|
351
+16%
|
353
+1%
|
366
+3%
|
315
-14%
|
209
-34%
|
201
-4%
|
110
-45%
|
128
+17%
|
30
-77%
|
(23)
N/A
|
(78)
-242%
|
(111)
-42%
|
96
N/A
|
89
-8%
|
137
+54%
|
144
+5%
|
|
EPS (Diluted) |
0.31
N/A
|
0.31
N/A
|
0.33
+6%
|
0.25
-24%
|
0.22
-12%
|
0.23
+5%
|
0.23
N/A
|
0.26
+13%
|
0.3
+15%
|
0.34
+13%
|
0.34
N/A
|
0.36
+6%
|
0.53
+47%
|
0.64
+21%
|
0.73
+14%
|
0.75
+3%
|
0.76
+1%
|
0.64
-16%
|
0.42
-34%
|
0.4
-5%
|
0.21
-48%
|
0.25
+19%
|
0.06
-76%
|
-0.06
N/A
|
-0.12
-100%
|
-0.22
-83%
|
0.19
N/A
|
0.19
N/A
|
0.24
+26%
|
0.24
N/A
|