Guangdong Shenling Environmental Systems Co Ltd
SZSE:301018
Income Statement
Earnings Waterfall
Guangdong Shenling Environmental Systems Co Ltd
Revenue
|
2.2B
CNY
|
Cost of Revenue
|
-1.6B
CNY
|
Gross Profit
|
615.6m
CNY
|
Operating Expenses
|
-406.8m
CNY
|
Operating Income
|
208.8m
CNY
|
Other Expenses
|
-37.8m
CNY
|
Net Income
|
171m
CNY
|
Income Statement
Guangdong Shenling Environmental Systems Co Ltd
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
1 467
N/A
|
1 575
+7%
|
1 596
+1%
|
1 677
+5%
|
1 798
+7%
|
2 036
+13%
|
2 202
+8%
|
2 333
+6%
|
2 221
-5%
|
2 249
+1%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(1 020)
|
(1 095)
|
(1 107)
|
(1 166)
|
(1 301)
|
(1 493)
|
(1 636)
|
(1 727)
|
(1 605)
|
(1 633)
|
|
Gross Profit |
448
N/A
|
480
+7%
|
488
+2%
|
511
+5%
|
497
-3%
|
543
+9%
|
566
+4%
|
606
+7%
|
616
+2%
|
616
0%
|
|
Operating Income | |||||||||||
Operating Expenses |
(294)
|
(305)
|
(303)
|
(319)
|
(325)
|
(336)
|
(353)
|
(376)
|
(415)
|
(407)
|
|
Selling, General & Administrative |
(241)
|
(251)
|
(249)
|
(261)
|
(253)
|
(262)
|
(273)
|
(292)
|
(329)
|
(339)
|
|
Research & Development |
(60)
|
(66)
|
(66)
|
(74)
|
(75)
|
(81)
|
(93)
|
(94)
|
(95)
|
(97)
|
|
Depreciation & Amortization |
(10)
|
(16)
|
(16)
|
0
|
(14)
|
0
|
0
|
0
|
(25)
|
0
|
|
Other Operating Expenses |
17
|
28
|
28
|
17
|
16
|
7
|
13
|
10
|
35
|
29
|
|
Operating Income |
153
N/A
|
176
+15%
|
185
+5%
|
193
+4%
|
172
-11%
|
206
+20%
|
212
+3%
|
230
+9%
|
201
-13%
|
209
+4%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(13)
|
(16)
|
(16)
|
(15)
|
(10)
|
(8)
|
(7)
|
(9)
|
(15)
|
(18)
|
|
Non-Reccuring Items |
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
|
Total Other Income |
(1)
|
0
|
0
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
(2)
|
(2)
|
|
Pre-Tax Income |
139
N/A
|
161
+15%
|
170
+6%
|
174
+2%
|
157
-10%
|
193
+23%
|
199
+3%
|
218
+10%
|
181
-17%
|
186
+3%
|
|
Net Income | |||||||||||
Tax Provision |
(18)
|
(21)
|
(21)
|
(19)
|
(15)
|
(19)
|
(17)
|
(20)
|
(11)
|
(11)
|
|
Income from Continuing Operations |
121
|
140
|
149
|
156
|
143
|
174
|
182
|
199
|
169
|
175
|
|
Income to Minority Interest |
3
|
2
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(3)
|
(4)
|
|
Net Income (Common) |
125
N/A
|
71
-43%
|
78
+10%
|
84
+7%
|
140
+68%
|
173
+23%
|
179
+4%
|
193
+8%
|
166
-14%
|
171
+3%
|
|
EPS (Diluted) |
0.52
N/A
|
0.29
-44%
|
0.32
+10%
|
0.34
+6%
|
0.58
+71%
|
0.72
+24%
|
0.75
+4%
|
0.81
+8%
|
0.69
-15%
|
0.71
+3%
|