Kunshan Asia Aroma Corp Ltd
SZSE:301220
Income Statement
Earnings Waterfall
Kunshan Asia Aroma Corp Ltd
Revenue
|
679.4m
CNY
|
Cost of Revenue
|
-480.1m
CNY
|
Gross Profit
|
199.2m
CNY
|
Operating Expenses
|
-125.2m
CNY
|
Operating Income
|
74.1m
CNY
|
Other Expenses
|
3.3m
CNY
|
Net Income
|
77.4m
CNY
|
Income Statement
Kunshan Asia Aroma Corp Ltd
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
621
N/A
|
674
+8%
|
694
+3%
|
728
+5%
|
705
-3%
|
642
-9%
|
621
-3%
|
639
+3%
|
630
-1%
|
679
+8%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(411)
|
(444)
|
(451)
|
(474)
|
(455)
|
(415)
|
(413)
|
(432)
|
(428)
|
(480)
|
|
Gross Profit |
210
N/A
|
230
+9%
|
243
+6%
|
254
+5%
|
250
-2%
|
227
-9%
|
208
-8%
|
207
-1%
|
202
-2%
|
199
-1%
|
|
Operating Income | |||||||||||
Operating Expenses |
(104)
|
(107)
|
(113)
|
(118)
|
(107)
|
(100)
|
(101)
|
(98)
|
(124)
|
(125)
|
|
Selling, General & Administrative |
(62)
|
(64)
|
(66)
|
(75)
|
(71)
|
(74)
|
(80)
|
(76)
|
(75)
|
(85)
|
|
Research & Development |
(33)
|
(39)
|
(42)
|
(43)
|
(35)
|
(34)
|
(31)
|
(28)
|
(43)
|
(44)
|
|
Depreciation & Amortization |
(10)
|
(5)
|
(5)
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
|
Other Operating Expenses |
1
|
1
|
0
|
(0)
|
9
|
7
|
9
|
6
|
5
|
4
|
|
Operating Income |
107
N/A
|
123
+15%
|
130
+6%
|
136
+4%
|
143
+5%
|
127
-11%
|
107
-16%
|
109
+2%
|
78
-29%
|
74
-5%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(11)
|
(11)
|
(3)
|
8
|
7
|
10
|
15
|
5
|
9
|
10
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
Total Other Income |
2
|
2
|
2
|
4
|
4
|
4
|
4
|
(1)
|
(0)
|
(1)
|
|
Pre-Tax Income |
98
N/A
|
114
+17%
|
129
+13%
|
149
+15%
|
153
+3%
|
140
-8%
|
125
-10%
|
113
-10%
|
86
-24%
|
83
-3%
|
|
Net Income | |||||||||||
Tax Provision |
(7)
|
(10)
|
(13)
|
(19)
|
(22)
|
(19)
|
(16)
|
(12)
|
(7)
|
(7)
|
|
Income from Continuing Operations |
91
|
104
|
116
|
130
|
131
|
121
|
109
|
101
|
79
|
76
|
|
Income to Minority Interest |
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Net Income (Common) |
91
N/A
|
105
+15%
|
116
+11%
|
131
+12%
|
132
+1%
|
122
-8%
|
110
-10%
|
102
-8%
|
80
-21%
|
77
-3%
|
|
EPS (Diluted) |
1.13
N/A
|
1.3
+15%
|
1.44
+11%
|
1.62
+13%
|
1.63
+1%
|
1.51
-7%
|
1.36
-10%
|
1.25
-8%
|
1
-20%
|
0.96
-4%
|