Jiangsu Smartwin Electronics Technology Co Ltd
SZSE:301106
Income Statement
Earnings Waterfall
Jiangsu Smartwin Electronics Technology Co Ltd
Revenue
|
615.5m
CNY
|
Cost of Revenue
|
-471m
CNY
|
Gross Profit
|
144.4m
CNY
|
Operating Expenses
|
-74.2m
CNY
|
Operating Income
|
70.2m
CNY
|
Other Expenses
|
10.7m
CNY
|
Net Income
|
80.9m
CNY
|
Income Statement
Jiangsu Smartwin Electronics Technology Co Ltd
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 |
712
N/A
|
532
-25%
|
565
+6%
|
597
+6%
|
618
+3%
|
629
+2%
|
633
+1%
|
606
-4%
|
589
-3%
|
572
-3%
|
570
0%
|
615
+8%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(503)
|
(384)
|
(413)
|
(444)
|
(468)
|
(478)
|
(492)
|
(478)
|
(462)
|
(451)
|
(441)
|
(471)
|
|
Gross Profit |
209
N/A
|
148
-29%
|
152
+2%
|
153
+1%
|
149
-3%
|
151
+1%
|
141
-7%
|
128
-9%
|
127
0%
|
121
-5%
|
129
+6%
|
144
+12%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(86)
|
(58)
|
(66)
|
(63)
|
(65)
|
(66)
|
(70)
|
(66)
|
(66)
|
(70)
|
(68)
|
(74)
|
|
Selling, General & Administrative |
(52)
|
(32)
|
(35)
|
(35)
|
(37)
|
(39)
|
(35)
|
(33)
|
(33)
|
(33)
|
(35)
|
(40)
|
|
Research & Development |
(12)
|
(18)
|
(24)
|
(27)
|
(28)
|
(29)
|
(30)
|
(29)
|
(29)
|
(30)
|
(28)
|
(32)
|
|
Depreciation & Amortization |
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
|
Other Operating Expenses |
(22)
|
(9)
|
(0)
|
(1)
|
(0)
|
2
|
2
|
(4)
|
(4)
|
(7)
|
3
|
(2)
|
|
Operating Income |
123
N/A
|
90
-27%
|
86
-4%
|
91
+6%
|
84
-7%
|
85
+1%
|
72
-15%
|
62
-14%
|
61
-1%
|
52
-15%
|
60
+17%
|
70
+16%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
(8)
|
(6)
|
(3)
|
(4)
|
4
|
13
|
30
|
32
|
39
|
36
|
20
|
21
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
Total Other Income |
7
|
5
|
6
|
3
|
2
|
2
|
0
|
(2)
|
(2)
|
(1)
|
0
|
0
|
|
Pre-Tax Income |
122
N/A
|
89
-27%
|
89
0%
|
90
+1%
|
90
+0%
|
99
+10%
|
102
+3%
|
91
-10%
|
98
+8%
|
87
-12%
|
80
-8%
|
91
+14%
|
|
Net Income | |||||||||||||
Tax Provision |
(18)
|
(12)
|
(10)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
|
Income from Continuing Operations |
104
|
77
|
79
|
81
|
81
|
88
|
91
|
81
|
88
|
78
|
71
|
81
|
|
Net Income (Common) |
104
N/A
|
77
-26%
|
79
+2%
|
81
+3%
|
81
0%
|
88
+9%
|
91
+3%
|
81
-11%
|
88
+9%
|
78
-11%
|
71
-9%
|
81
+14%
|
|
EPS (Diluted) |
1.14
N/A
|
1.06
-7%
|
1.44
+36%
|
1.21
-16%
|
1.1
-9%
|
1.2
+9%
|
1.28
+7%
|
1.12
-13%
|
1.21
+8%
|
1.08
-11%
|
0.98
-9%
|
1.11
+13%
|