Ningbo Homelink Eco-iTech Co Ltd
SZSE:301193
Income Statement
Earnings Waterfall
Ningbo Homelink Eco-iTech Co Ltd
Revenue
|
1.6B
CNY
|
Cost of Revenue
|
-1.3B
CNY
|
Gross Profit
|
310.7m
CNY
|
Operating Expenses
|
-227.5m
CNY
|
Operating Income
|
83.2m
CNY
|
Other Expenses
|
14.5m
CNY
|
Net Income
|
97.7m
CNY
|
Income Statement
Ningbo Homelink Eco-iTech Co Ltd
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
1 606
N/A
|
1 192
-26%
|
1 234
+4%
|
1 344
+9%
|
1 650
+23%
|
1 909
+16%
|
1 976
+4%
|
1 890
-4%
|
1 749
-7%
|
1 625
-7%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(1 231)
|
(947)
|
(1 013)
|
(1 111)
|
(1 337)
|
(1 524)
|
(1 540)
|
(1 471)
|
(1 397)
|
(1 315)
|
|
Gross Profit |
374
N/A
|
245
-35%
|
222
-10%
|
232
+5%
|
313
+35%
|
385
+23%
|
436
+13%
|
419
-4%
|
352
-16%
|
311
-12%
|
|
Operating Income | |||||||||||
Operating Expenses |
(209)
|
(159)
|
(152)
|
(161)
|
(206)
|
(240)
|
(270)
|
(253)
|
(236)
|
(227)
|
|
Selling, General & Administrative |
(154)
|
(120)
|
(109)
|
(122)
|
(159)
|
(178)
|
(199)
|
(192)
|
(183)
|
(185)
|
|
Research & Development |
(57)
|
(40)
|
(34)
|
(42)
|
(51)
|
(66)
|
(58)
|
(65)
|
(61)
|
(50)
|
|
Depreciation & Amortization |
0
|
0
|
(10)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
|
Other Operating Expenses |
2
|
1
|
1
|
2
|
4
|
4
|
4
|
5
|
8
|
8
|
|
Operating Income |
166
N/A
|
86
-48%
|
70
-19%
|
71
+2%
|
107
+49%
|
145
+36%
|
165
+14%
|
166
+0%
|
116
-30%
|
83
-28%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(25)
|
(17)
|
(12)
|
(8)
|
5
|
27
|
25
|
17
|
19
|
(3)
|
|
Non-Reccuring Items |
21
|
20
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Other Income |
11
|
9
|
21
|
25
|
22
|
20
|
4
|
4
|
13
|
12
|
|
Pre-Tax Income |
173
N/A
|
99
-43%
|
79
-21%
|
88
+13%
|
134
+51%
|
193
+44%
|
192
0%
|
188
-3%
|
148
-21%
|
92
-38%
|
|
Net Income | |||||||||||
Tax Provision |
(25)
|
(16)
|
(7)
|
(9)
|
(16)
|
(25)
|
(17)
|
(16)
|
(11)
|
(3)
|
|
Income from Continuing Operations |
148
|
83
|
71
|
79
|
118
|
168
|
176
|
172
|
137
|
89
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
4
|
3
|
7
|
9
|
|
Net Income (Common) |
34
N/A
|
49
+45%
|
71
+46%
|
79
+12%
|
118
+48%
|
167
+42%
|
179
+7%
|
175
-2%
|
144
-18%
|
98
-32%
|
|
EPS (Diluted) |
0.28
N/A
|
0.4
+43%
|
0.37
-8%
|
0.66
+78%
|
0.98
+48%
|
0.86
-12%
|
0.93
+8%
|
0.91
-2%
|
0.75
-18%
|
0.51
-32%
|