CIMC Vehicles Group Co Ltd
SZSE:301039
Income Statement
Earnings Waterfall
CIMC Vehicles Group Co Ltd
Revenue
|
25.1B
CNY
|
Cost of Revenue
|
-20.4B
CNY
|
Gross Profit
|
4.6B
CNY
|
Operating Expenses
|
-2.5B
CNY
|
Operating Income
|
2.1B
CNY
|
Other Expenses
|
361m
CNY
|
Net Income
|
2.5B
CNY
|
Income Statement
CIMC Vehicles Group Co Ltd
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||
Revenue |
22 129
N/A
|
32 972
+49%
|
30 260
-8%
|
27 648
-9%
|
25 910
-6%
|
21 132
-18%
|
22 492
+6%
|
23 621
+5%
|
25 072
+6%
|
25 894
+3%
|
25 782
0%
|
25 087
-3%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(19 406)
|
(29 251)
|
(26 810)
|
(24 630)
|
(23 181)
|
(18 700)
|
(19 814)
|
(20 522)
|
(21 339)
|
(21 496)
|
(21 200)
|
(20 444)
|
|
Gross Profit |
2 723
N/A
|
3 720
+37%
|
3 450
-7%
|
3 017
-13%
|
2 729
-10%
|
2 431
-11%
|
2 677
+10%
|
3 099
+16%
|
3 734
+20%
|
4 398
+18%
|
4 582
+4%
|
4 643
+1%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(1 603)
|
(2 190)
|
(2 123)
|
(1 996)
|
(1 851)
|
(1 700)
|
(1 727)
|
(1 916)
|
(2 043)
|
(2 305)
|
(2 372)
|
(2 548)
|
|
Selling, General & Administrative |
(1 318)
|
(1 865)
|
(1 760)
|
(1 583)
|
(1 580)
|
(1 395)
|
(1 459)
|
(1 544)
|
(1 737)
|
(1 953)
|
(1 997)
|
(2 040)
|
|
Research & Development |
(320)
|
(428)
|
(445)
|
(366)
|
(385)
|
(354)
|
(318)
|
(276)
|
(328)
|
(329)
|
(346)
|
(369)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
(168)
|
0
|
0
|
0
|
(201)
|
|
Other Operating Expenses |
34
|
103
|
82
|
117
|
114
|
49
|
51
|
71
|
22
|
(23)
|
(28)
|
62
|
|
Operating Income |
1 120
N/A
|
1 530
+37%
|
1 327
-13%
|
1 022
-23%
|
878
-14%
|
731
-17%
|
950
+30%
|
1 182
+24%
|
1 691
+43%
|
2 093
+24%
|
2 211
+6%
|
2 095
-5%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
(162)
|
(141)
|
(102)
|
(12)
|
10
|
24
|
43
|
66
|
48
|
1 177
|
1 177
|
61
|
|
Non-Reccuring Items |
36
|
204
|
206
|
162
|
171
|
(6)
|
(10)
|
221
|
221
|
232
|
233
|
1 101
|
|
Total Other Income |
23
|
24
|
25
|
5
|
2
|
1
|
1
|
5
|
2
|
4
|
6
|
4
|
|
Pre-Tax Income |
1 017
N/A
|
1 618
+59%
|
1 457
-10%
|
1 176
-19%
|
1 062
-10%
|
751
-29%
|
984
+31%
|
1 475
+50%
|
1 962
+33%
|
3 506
+79%
|
3 626
+3%
|
3 261
-10%
|
|
Net Income | |||||||||||||
Tax Provision |
(211)
|
(284)
|
(297)
|
(189)
|
(179)
|
(153)
|
(198)
|
(361)
|
(505)
|
(870)
|
(907)
|
(813)
|
|
Income from Continuing Operations |
806
|
1 333
|
1 160
|
988
|
884
|
597
|
786
|
1 114
|
1 457
|
2 635
|
2 719
|
2 448
|
|
Income to Minority Interest |
(107)
|
(149)
|
(109)
|
(87)
|
(61)
|
(19)
|
(11)
|
4
|
16
|
13
|
15
|
8
|
|
Net Income (Common) |
699
N/A
|
1 185
+69%
|
1 051
-11%
|
901
-14%
|
822
-9%
|
578
-30%
|
775
+34%
|
1 118
+44%
|
1 473
+32%
|
2 649
+80%
|
2 734
+3%
|
2 456
-10%
|
|
EPS (Diluted) |
0.33
N/A
|
0.67
+103%
|
0.52
-22%
|
0.48
-8%
|
0.4
-17%
|
0.29
-28%
|
0.38
+31%
|
0.55
+45%
|
0.73
+33%
|
1.31
+79%
|
1.36
+4%
|
1.22
-10%
|