Changzhou Zhongying Science & Technology Co Ltd
SZSE:300936
Income Statement
Earnings Waterfall
Changzhou Zhongying Science & Technology Co Ltd
Revenue
|
274.1m
CNY
|
Cost of Revenue
|
-202.6m
CNY
|
Gross Profit
|
71.5m
CNY
|
Operating Expenses
|
-44.3m
CNY
|
Operating Income
|
27.2m
CNY
|
Other Expenses
|
116.2m
CNY
|
Net Income
|
143.4m
CNY
|
Income Statement
Changzhou Zhongying Science & Technology Co Ltd
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
232
N/A
|
218
-6%
|
209
-4%
|
218
+4%
|
212
-3%
|
232
+10%
|
235
+1%
|
248
+5%
|
272
+10%
|
272
+0%
|
274
+1%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(128)
|
(123)
|
(126)
|
(137)
|
(137)
|
(162)
|
(167)
|
(181)
|
(203)
|
(199)
|
(203)
|
|
Gross Profit |
104
N/A
|
95
-8%
|
83
-12%
|
81
-3%
|
74
-8%
|
70
-6%
|
68
-3%
|
67
-2%
|
69
+3%
|
72
+6%
|
71
-1%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(34)
|
(33)
|
(30)
|
(30)
|
(27)
|
(32)
|
(34)
|
(40)
|
(42)
|
(45)
|
(44)
|
|
Selling, General & Administrative |
(24)
|
(23)
|
(20)
|
(19)
|
(18)
|
(20)
|
(23)
|
(23)
|
(31)
|
(34)
|
(34)
|
|
Research & Development |
(10)
|
(10)
|
(11)
|
(9)
|
(10)
|
(13)
|
(13)
|
(11)
|
(13)
|
(13)
|
(11)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
Other Operating Expenses |
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
|
Operating Income |
70
N/A
|
63
-11%
|
53
-15%
|
51
-4%
|
47
-8%
|
38
-19%
|
34
-12%
|
26
-22%
|
27
+2%
|
27
+3%
|
27
-1%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(2)
|
(2)
|
2
|
8
|
10
|
13
|
14
|
11
|
11
|
11
|
11
|
|
Non-Reccuring Items |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
127
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
68
N/A
|
60
-11%
|
55
-8%
|
59
+7%
|
57
-4%
|
52
-9%
|
47
-8%
|
38
-21%
|
38
+1%
|
39
+2%
|
166
+327%
|
|
Net Income | ||||||||||||
Tax Provision |
(9)
|
(6)
|
(2)
|
(7)
|
(7)
|
(6)
|
(6)
|
(3)
|
(4)
|
(4)
|
(23)
|
|
Income from Continuing Operations |
59
|
54
|
53
|
52
|
50
|
46
|
41
|
34
|
34
|
35
|
143
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
59
N/A
|
54
-8%
|
53
-3%
|
52
-2%
|
50
-3%
|
46
-9%
|
41
-9%
|
34
-17%
|
34
-1%
|
35
+4%
|
143
+305%
|
|
EPS (Diluted) |
0.85
N/A
|
0.66
-22%
|
0.7
+6%
|
0.69
-1%
|
0.65
-6%
|
0.61
-6%
|
0.55
-10%
|
0.46
-16%
|
0.45
-2%
|
0.47
+4%
|
1.91
+306%
|