Dalian Demaishi Precision Technology Co Ltd
SZSE:301007
Income Statement
Earnings Waterfall
Dalian Demaishi Precision Technology Co Ltd
Revenue
|
620.1m
CNY
|
Cost of Revenue
|
-493.6m
CNY
|
Gross Profit
|
126.4m
CNY
|
Operating Expenses
|
-72.6m
CNY
|
Operating Income
|
53.8m
CNY
|
Other Expenses
|
-2.1m
CNY
|
Net Income
|
51.8m
CNY
|
Income Statement
Dalian Demaishi Precision Technology Co Ltd
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 |
444
N/A
|
478
+8%
|
520
+9%
|
527
+1%
|
512
-3%
|
527
+3%
|
521
-1%
|
548
+5%
|
576
+5%
|
570
-1%
|
596
+5%
|
620
+4%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(319)
|
(341)
|
(376)
|
(388)
|
(392)
|
(415)
|
(416)
|
(438)
|
(452)
|
(456)
|
(476)
|
(494)
|
|
Gross Profit |
125
N/A
|
137
+10%
|
143
+5%
|
139
-3%
|
120
-14%
|
112
-6%
|
105
-6%
|
110
+5%
|
124
+13%
|
114
-8%
|
120
+6%
|
126
+5%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(59)
|
(58)
|
(62)
|
(62)
|
(58)
|
(58)
|
(55)
|
(60)
|
(75)
|
(68)
|
(74)
|
(73)
|
|
Selling, General & Administrative |
(40)
|
(40)
|
(42)
|
(46)
|
(41)
|
(41)
|
(40)
|
(38)
|
(47)
|
(42)
|
(43)
|
(44)
|
|
Research & Development |
(16)
|
(23)
|
(24)
|
(25)
|
(20)
|
(23)
|
(23)
|
(27)
|
(23)
|
(30)
|
(34)
|
(31)
|
|
Depreciation & Amortization |
(7)
|
(4)
|
(5)
|
0
|
(12)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
|
Other Operating Expenses |
4
|
9
|
10
|
9
|
13
|
5
|
8
|
5
|
4
|
4
|
3
|
3
|
|
Operating Income |
66
N/A
|
79
+20%
|
81
+3%
|
77
-5%
|
61
-21%
|
54
-12%
|
50
-7%
|
50
0%
|
49
-3%
|
46
-6%
|
46
+2%
|
54
+16%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
(9)
|
(10)
|
(11)
|
(10)
|
(7)
|
(6)
|
(3)
|
(0)
|
1
|
1
|
3
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
|
Pre-Tax Income |
57
N/A
|
70
+22%
|
71
+1%
|
68
-3%
|
54
-21%
|
47
-12%
|
48
+0%
|
50
+5%
|
50
+1%
|
47
-6%
|
50
+5%
|
55
+11%
|
|
Net Income | |||||||||||||
Tax Provision |
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(4)
|
(2)
|
(3)
|
|
Income from Continuing Operations |
51
|
63
|
64
|
63
|
49
|
43
|
43
|
45
|
47
|
44
|
47
|
52
|
|
Net Income (Common) |
51
N/A
|
63
+23%
|
64
+3%
|
63
-2%
|
49
-22%
|
43
-12%
|
43
-1%
|
45
+4%
|
47
+5%
|
44
-7%
|
47
+8%
|
52
+9%
|
|
EPS (Diluted) |
0.33
N/A
|
0.4
+21%
|
0.41
+2%
|
0.41
N/A
|
0.37
-10%
|
0.28
-24%
|
0.28
N/A
|
0.29
+4%
|
0.31
+7%
|
0.29
-6%
|
0.31
+7%
|
0.34
+10%
|