Henan Jindan Lactic Acid Technology Co Ltd
SZSE:300829
Income Statement
Earnings Waterfall
Henan Jindan Lactic Acid Technology Co Ltd
Revenue
|
1.4B
CNY
|
Cost of Revenue
|
-1.2B
CNY
|
Gross Profit
|
264.7m
CNY
|
Operating Expenses
|
-149m
CNY
|
Operating Income
|
115.7m
CNY
|
Other Expenses
|
-28.9m
CNY
|
Net Income
|
86.8m
CNY
|
Income Statement
Henan Jindan Lactic Acid Technology Co Ltd
Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
1 496
N/A
|
1 587
+6%
|
1 584
0%
|
1 535
-3%
|
1 481
-3%
|
1 449
-2%
|
1 442
0%
|
1 418
-2%
|
1 444
+2%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(1 205)
|
(1 274)
|
(1 288)
|
(1 233)
|
(1 209)
|
(1 196)
|
(1 170)
|
(1 164)
|
(1 179)
|
|
Gross Profit |
292
N/A
|
312
+7%
|
296
-5%
|
302
+2%
|
272
-10%
|
253
-7%
|
272
+7%
|
254
-6%
|
265
+4%
|
|
Operating Income | ||||||||||
Operating Expenses |
(122)
|
(139)
|
(144)
|
(159)
|
(159)
|
(149)
|
(139)
|
(114)
|
(149)
|
|
Selling, General & Administrative |
(97)
|
(97)
|
(101)
|
(99)
|
(101)
|
(107)
|
(110)
|
(85)
|
(84)
|
|
Research & Development |
(53)
|
(58)
|
(59)
|
(57)
|
(55)
|
(53)
|
(53)
|
(52)
|
(60)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(13)
|
0
|
|
Other Operating Expenses |
28
|
17
|
16
|
14
|
(3)
|
11
|
25
|
36
|
(4)
|
|
Operating Income |
169
N/A
|
174
+3%
|
152
-13%
|
143
-6%
|
113
-21%
|
104
-8%
|
133
+28%
|
140
+5%
|
116
-17%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(6)
|
(10)
|
(10)
|
(11)
|
(13)
|
(12)
|
(22)
|
(29)
|
(35)
|
|
Non-Reccuring Items |
(5)
|
(7)
|
(7)
|
(2)
|
(2)
|
(1)
|
(1)
|
(32)
|
(0)
|
|
Total Other Income |
1
|
1
|
(2)
|
(2)
|
(3)
|
(4)
|
(0)
|
(2)
|
(2)
|
|
Pre-Tax Income |
159
N/A
|
157
-1%
|
133
-16%
|
128
-4%
|
95
-26%
|
88
-7%
|
110
+24%
|
77
-30%
|
78
+2%
|
|
Net Income | ||||||||||
Tax Provision |
(13)
|
(11)
|
(9)
|
(4)
|
(1)
|
(2)
|
0
|
(11)
|
(9)
|
|
Income from Continuing Operations |
146
|
146
|
124
|
124
|
94
|
86
|
110
|
66
|
69
|
|
Income to Minority Interest |
2
|
4
|
6
|
8
|
10
|
10
|
9
|
19
|
18
|
|
Net Income (Common) |
148
N/A
|
151
+2%
|
130
-14%
|
132
+2%
|
105
-21%
|
96
-8%
|
119
+24%
|
85
-28%
|
87
+2%
|
|
EPS (Diluted) |
0.82
N/A
|
0.84
+2%
|
0.71
-15%
|
0.73
+3%
|
0.58
-21%
|
0.53
-9%
|
0.66
+25%
|
0.47
-29%
|
0.48
+2%
|