Jiujiang Shanshui Technology Co Ltd
SZSE:301190
Income Statement
Earnings Waterfall
Jiujiang Shanshui Technology Co Ltd
Revenue
|
423.9m
CNY
|
Cost of Revenue
|
-278m
CNY
|
Gross Profit
|
145.8m
CNY
|
Operating Expenses
|
-59.7m
CNY
|
Operating Income
|
86.1m
CNY
|
Other Expenses
|
-73.6m
CNY
|
Net Income
|
12.5m
CNY
|
Income Statement
Jiujiang Shanshui Technology Co Ltd
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
470
N/A
|
471
+0%
|
536
+14%
|
552
+3%
|
569
+3%
|
564
-1%
|
507
-10%
|
400
-21%
|
380
-5%
|
390
+3%
|
424
+9%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(282)
|
(290)
|
(329)
|
(339)
|
(341)
|
(339)
|
(315)
|
(261)
|
(255)
|
(262)
|
(278)
|
|
Gross Profit |
189
N/A
|
182
-4%
|
207
+14%
|
213
+3%
|
228
+7%
|
225
-1%
|
192
-15%
|
139
-27%
|
125
-10%
|
129
+3%
|
146
+13%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(55)
|
(49)
|
(52)
|
(52)
|
(57)
|
(62)
|
(60)
|
(63)
|
(58)
|
(57)
|
(60)
|
|
Selling, General & Administrative |
(36)
|
(34)
|
(35)
|
(31)
|
(38)
|
(41)
|
(40)
|
(41)
|
(39)
|
(35)
|
(35)
|
|
Research & Development |
(10)
|
(10)
|
(12)
|
(18)
|
(19)
|
(21)
|
(21)
|
(20)
|
(20)
|
(23)
|
(26)
|
|
Depreciation & Amortization |
0
|
0
|
(2)
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(9)
|
(5)
|
(3)
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
|
Operating Income |
134
N/A
|
132
-1%
|
155
+17%
|
161
+4%
|
170
+6%
|
163
-4%
|
132
-19%
|
76
-42%
|
67
-12%
|
71
+6%
|
86
+21%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
7
|
6
|
6
|
7
|
11
|
19
|
26
|
34
|
44
|
50
|
(67)
|
|
Non-Reccuring Items |
0
|
(1)
|
(1)
|
(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
|
|
Total Other Income |
5
|
0
|
(0)
|
(0)
|
(2)
|
8
|
10
|
11
|
12
|
2
|
(1)
|
|
Pre-Tax Income |
146
N/A
|
137
-6%
|
161
+17%
|
167
+4%
|
180
+8%
|
190
+6%
|
168
-11%
|
121
-28%
|
124
+2%
|
123
0%
|
18
-86%
|
|
Net Income | ||||||||||||
Tax Provision |
(22)
|
(22)
|
(25)
|
(25)
|
(27)
|
(28)
|
(25)
|
(21)
|
(21)
|
(20)
|
(5)
|
|
Income from Continuing Operations |
123
|
116
|
136
|
142
|
153
|
162
|
144
|
100
|
103
|
103
|
13
|
|
Net Income (Common) |
123
N/A
|
116
-6%
|
136
+17%
|
142
+5%
|
153
+8%
|
162
+6%
|
144
-11%
|
100
-30%
|
103
+2%
|
103
+0%
|
13
-88%
|
|
EPS (Diluted) |
0.57
N/A
|
0.54
-5%
|
0.63
+17%
|
0.88
+40%
|
0.71
-19%
|
0.75
+6%
|
0.66
-12%
|
0.47
-29%
|
0.48
+2%
|
0.48
N/A
|
0.06
-88%
|