Shandong Kaisheng New Materials Co Ltd
SZSE:301069
Income Statement
Earnings Waterfall
Shandong Kaisheng New Materials Co Ltd
Revenue
|
978.8m
CNY
|
Cost of Revenue
|
-694.8m
CNY
|
Gross Profit
|
284m
CNY
|
Operating Expenses
|
-136.8m
CNY
|
Operating Income
|
147.2m
CNY
|
Other Expenses
|
-14.2m
CNY
|
Net Income
|
133m
CNY
|
Income Statement
Shandong Kaisheng New Materials 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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
820
N/A
|
699
-15%
|
759
+9%
|
880
+16%
|
941
+7%
|
1 004
+7%
|
1 039
+3%
|
1 010
-3%
|
1 001
-1%
|
979
-2%
|
978
0%
|
987
+1%
|
979
-1%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(440)
|
(410)
|
(487)
|
(555)
|
(598)
|
(653)
|
(644)
|
(612)
|
(621)
|
(609)
|
(632)
|
(660)
|
(695)
|
|
Gross Profit |
380
N/A
|
289
-24%
|
272
-6%
|
324
+19%
|
343
+6%
|
350
+2%
|
394
+13%
|
398
+1%
|
380
-5%
|
370
-2%
|
346
-7%
|
327
-6%
|
284
-13%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(138)
|
(120)
|
(100)
|
(106)
|
(114)
|
(103)
|
(131)
|
(133)
|
(142)
|
(148)
|
(147)
|
(144)
|
(137)
|
|
Selling, General & Administrative |
(104)
|
(90)
|
(67)
|
(73)
|
(75)
|
(62)
|
(84)
|
(83)
|
(86)
|
(89)
|
(90)
|
(88)
|
(89)
|
|
Research & Development |
(24)
|
(22)
|
(25)
|
(40)
|
(45)
|
(45)
|
(50)
|
(49)
|
(59)
|
(62)
|
(60)
|
(43)
|
(48)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(22)
|
0
|
|
Other Operating Expenses |
(11)
|
(7)
|
(8)
|
15
|
5
|
5
|
3
|
11
|
3
|
3
|
3
|
9
|
(0)
|
|
Operating Income |
242
N/A
|
170
-30%
|
172
+1%
|
219
+27%
|
228
+5%
|
247
+8%
|
264
+7%
|
266
+1%
|
238
-11%
|
223
-6%
|
198
-11%
|
183
-8%
|
147
-19%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
8
|
7
|
9
|
0
|
12
|
15
|
16
|
5
|
11
|
10
|
7
|
(0)
|
1
|
|
Non-Reccuring Items |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(6)
|
(1)
|
|
Total Other Income |
(2)
|
(1)
|
5
|
4
|
3
|
5
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
0
|
0
|
|
Pre-Tax Income |
248
N/A
|
174
-30%
|
184
+6%
|
222
+21%
|
242
+9%
|
266
+10%
|
278
+5%
|
268
-3%
|
247
-8%
|
230
-7%
|
203
-12%
|
176
-13%
|
148
-16%
|
|
Net Income | ||||||||||||||
Tax Provision |
(36)
|
(24)
|
(23)
|
(29)
|
(32)
|
(36)
|
(37)
|
(34)
|
(30)
|
(24)
|
(24)
|
(19)
|
(15)
|
|
Income from Continuing Operations |
212
|
150
|
161
|
193
|
211
|
230
|
240
|
235
|
216
|
206
|
179
|
158
|
133
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
212
N/A
|
150
-29%
|
161
+8%
|
193
+20%
|
211
+9%
|
230
+9%
|
241
+5%
|
235
-3%
|
216
-8%
|
206
-5%
|
179
-13%
|
158
-12%
|
133
-16%
|
|
EPS (Diluted) |
0.5
N/A
|
0.36
-28%
|
0.38
+6%
|
0.46
+21%
|
0.5
+9%
|
0.55
+10%
|
0.57
+4%
|
0.56
-2%
|
0.51
-9%
|
0.49
-4%
|
0.43
-12%
|
0.38
-12%
|
0.32
-16%
|