Shenzhen Jufei Statements
30
Data from Shenzhen Jufei`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
CNY - Chinese yuan
Last reporting period:
30 Sep, 2023
Next reporting period:
29 Dec, 2023
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Shenzhen Jufei Income Statement
B
M
CNY (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
691.88
11.6 %
100
505.9
73.1
185.98
22.7 %
26.9
39.283
5.7
72.574
10.5
127.83
15 %
18.5
58.144
43.7 %
8.4
10.358
1.5
1.551
0.2
70.054
8.1 %
10.1
7.315
1.1
63.609
6.4 %
9.2
0.05
1 269.44
620.16
15.5 %
100
468.54
75.6
151.62
18.2 %
24.4
39.683
6.4
56.732
9.1
111.15
65.8 %
17.9
40.472
-33.9 %
6.5
23.218
3.7
1.104
0.2
64.794
-1.8 %
10.4
5.113
0.8
59.757
2.7 %
9.6
0.047
1 279.1
536.92
-10.9 %
100
408.63
76.1
128.28
-11.5 %
23.9
30.332
5.6
34.675
6.5
67.036
-30.7 %
12.5
61.247
27.2 %
11.4
3.925
0.7
0.406
0.08
66.006
73.7 %
12.3
7.52
1.4
58.205
81.3 %
10.8
0.043
1 342.29
602.73
2.6 %
100
457.85
76
144.88
9 %
24
28.246
4.7
56.412
9.4
96.725
-8.2 %
16
48.158
74.9 %
8
-10.245
-1.7
0.085
0.01
37.989
-19.3 %
6.3
4.004
0.7
32.11
-27.8 %
5.3
0.022
1 474.68
587.44
4.1 %
100
454.51
77.4
132.93
-0.3 %
22.6
34.029
5.8
61.357
10.4
105.4
17.7 %
17.9
27.533
-37.1 %
4.7
19.568
3.3
-0.017
-0.003
47.069
-35.7 %
8
2.73
0.5
44.484
-24.8 %
7.6
0.04
1 112.1
564.12
11.2 %
100
430.82
76.4
133.3
7.5 %
23.6
32.826
5.8
50.681
9
89.516
28.2 %
15.9
43.786
-19.1 %
7.8
29.144
5.2
0.279
0.05
73.208
31.3 %
13
12.11
2.1
59.161
12.9 %
10.5
0.041
1 446.34
507.51
-21.1 %
100
383.52
75.6
123.99
-10.6 %
24.4
30.728
6.1
34.39
6.8
69.834
-9 %
13.8
54.156
-12.5 %
10.7
4.61
0.9
0.024
0.005
55.743
-33.2 %
11
1.366
0.3
52.386
-32.9 %
10.3
0.039
1 342.32
643.5
9.4 %
100
504.82
78.4
138.68
-1.8 %
21.6
28.199
4.4
43.271
6.7
76.771
-11.7 %
11.9
61.91
14 %
9.6
20.989
3.3
-0.181
-0.03
83.441
28.3 %
13
3.69
0.6
78.06
12.6 %
12.1
0.06
1 302.48
588.09
-0.2 %
100
446.83
76
141.26
-3.2 %
24
37.076
6.3
47.313
8
86.944
7 %
14.8
54.315
-16 %
9.2
8.496
1.4
-0.028
-0.005
65.025
-4.2 %
11.1
-5.402
-0.9
69.335
1.4 %
11.8
0.053
1 316.41
589.18
7 %
100
443.3
75.2
145.88
7.6 %
24.8
36.711
6.2
35.997
6.1
81.227
9.5 %
13.8
64.649
5.3 %
11
0.833
0.1
0.118
0.02
67.901
3.7 %
11.5
-2.189
-0.4
68.356
22.3 %
11.6
0.053
1 277.73
550.6
-16.7 %
100
415
75.4
135.6
-16.3 %
24.6
28.4
5.2
37.3
6.8
74.2
-10.7 %
13.5
61.4
-22.2 %
11.2
3.5
0.6
0.6
0.1
65.5
-24.5 %
11.9
8.4
1.5
55.9
-24.4 %
10.2
0.04
1 277.7
661
-4.2 %
100
499
75.5
162
-15.3 %
24.5
29.8
4.5
45.4
6.9
83.1
1.6 %
12.6
78.9
-27.9 %
11.9
9.4
1.4
-0.6
-0.09
86.7
-13.4 %
13.1
11.7
1.8
73.9
-16.2 %
11.2
0.06
1 277.4
689.7
23 %
100
498.4
72.3
191.3
16.4 %
27.7
29.8
4.3
50.1
7.3
81.8
10.4 %
11.9
109.4
21.2 %
15.9
-3.6
-0.5
-0.8
-0.1
100.1
6.4 %
14.5
10.7
1.6
88.2
0.1 %
12.8
0.07
1 277.8
560.9
27.6 %
100
396.5
70.7
164.4
39.4 %
29.3
30.9
5.5
43.4
7.7
74.1
30.7 %
13.2
90.3
47.5 %
16.1
3.7
0.7
—
0
94.1
43.2 %
16.8
5.7
1
88.1
61.1 %
15.7
0.07
1 278
439.5
-33.1 %
100
321.7
73.2
117.9
-35.3 %
26.8
23.9
5.4
28
6.4
56.7
-51.6 %
12.9
61.2
-6.1 %
13.9
4.1
0.9
0.4
0.09
65.7
2 %
14.9
10.7
2.4
54.7
1.3 %
12.4
0.04
1 278
657.3
-6.5 %
100
475
72.3
182.3
-8.4 %
27.7
41.2
6.3
78.6
12
117.2
41.2 %
17.8
65.2
-43.8 %
9.9
1.3
0.2
0.3
0.05
64.4
-47.4 %
9.8
11.4
1.7
54
-50 %
8.2
0.05
1 100.1
702.9
11.3 %
100
503.9
71.7
199
13.4 %
28.3
27.1
3.9
52.5
7.5
83
-0.8 %
11.8
116
26.5 %
16.5
6.9
1
0.3
0.04
122.5
19.7 %
17.4
14.4
2
108
19.9 %
15.4
0.08
1 278.3
631.4
22.6 %
100
455.9
72.2
175.5
38.6 %
27.8
31.3
5
46.1
7.3
83.7
42.1 %
13.3
91.7
35.5 %
14.5
11.1
1.8
-0.5
-0.08
102.3
55.7 %
16.2
11.1
1.8
90.1
60 %
14.3
0.08
1 166.4
515.2
-17.3 %
100
388.7
75.4
126.6
-9.6 %
24.6
21.2
4.1
37.4
7.3
58.9
-44.3 %
11.4
67.7
96.8 %
13.1
-2
-0.4
—
0
65.7
102.8 %
12.8
11.6
2.3
56.3
144.8 %
10.9
0.04
1 406.6
623.1
4.5 %
100
483
77.5
140.1
-2.1 %
22.5
28.1
4.5
47.7
7.7
105.7
14.8 %
17
34.4
-32.4 %
5.5
2.8
0.4
—
0
32.4
-47.7 %
5.2
15.4
2.5
23
-57.5 %
3.7
0.02
1 272.6
596.4
7.1 %
100
453.4
76
143.1
26.3 %
24
25.9
4.3
46.2
7.7
92.1
23 %
15.4
50.9
32.9 %
8.5
11.8
2
-0.8
-0.1
61.9
29.8 %
10.4
8.1
1.4
54.1
17.9 %
9.1
0.04
1 248.9
556.9
-2.1 %
100
443.6
79.7
113.3
10.8 %
20.3
—
0
17.9
3.2
74.9
21.6 %
13.4
38.3
-5.9 %
6.9
9.5
1.7
-0.1
-0.02
47.7
9.4 %
8.6
1.6
0.3
45.9
24.7 %
8.2
0.04
1 257.3
568.6
-12.7 %
100
466.3
82
102.3
-22.4 %
18
—
0
64.5
11.3
61.6
-69.4 %
10.8
40.7
158.6 %
7.2
2.9
0.5
—
0
43.6
151.7 %
7.7
7.5
1.3
36.8
158.9 %
6.5
0.03
1 243.6
651.4
10.6 %
519.5
131.9
7.1 %
—
90.2
201.5
235.3 %
-69.5
-210.1 %
2.8
-7.3
-84.4
-239.3 %
-6.8
-62.5
-224 %
-0.05
1 243.6
588.9
31.7 %
465.7
123.2
28.9 %
20.6
40
60.1
-5.2 %
63.1
96 %
1.1
0.2
60.6
75.7 %
9.6
50.4
47.4 %
0.04
1 251.6
447.3
21.7 %
351.7
95.6
12.9 %
—
23.2
63.4
32.1 %
32.2
-12.3 %
5.7
-3.4
34.5
-22.6 %
0.4
34.2
-9.5 %
0.03
1 262.9
367.5
-19.1 %
282.8
84.7
-19.3 %
—
45.5
48
-29.9 %
36.7
0.8 %
4.6
3.4
44.6
-21.2 %
7.1
37.8
-17.8 %
0.03
1 249.2
454.3
13.6 %
349.3
105
2.5 %
—
53.8
68.5
36.7 %
36.4
-30.4 %
13.3
7.1
56.6
-4.9 %
11.9
46
-7.6 %
0.04
1 238.5
399.9
6.4 %
297.5
102.4
19.1 %
—
47
50.1
-14.4 %
52.3
90.9 %
6.1
1.3
59.5
80.3 %
8.4
49.8
62.2 %
0.04
1 238.5
375.9
34.7 %
289.9
86
31.5 %
—
50.6
58.5
67.1 %
27.4
-9.9 %
5.4
0.2
33
-2.7 %
1.3
30.7
6.6 %
0.02
1 238.5
279.1
2.4 %
213.7
65.4
15.5 %
—
32.8
35
-31.6 %
30.4
473.6 %
2.9
0.6
33.9
242.4 %
5.7
28.8
220 %
0.02
1 238.5
272.5
0.7 %
215.9
56.6
-8.3 %
—
34.6
51.2
39.5 %
5.3
-78.8 %
2.1
2.5
9.9
-66.3 %
1.7
9
-64.6 %
0.01
1 238.5
270.7
28.8 %
209
61.7
18.4 %
—
32.8
36.7
11.2 %
25
30.9 %
3.8
0.6
29.4
18.5 %
4.4
25.4
6.3 %
0.02
1 120.2
210.2
2 %
158.1
52.1
3.8 %
—
31.8
33
75.5 %
19.1
-39.2 %
1.9
3.8
24.8
-51.8 %
1.7
23.9
-45.8 %
0.02
1 120.2
206.1
-10.2 %
155.9
50.2
-18.6 %
—
19.5
18.8
-21.7 %
31.4
-16.7 %
19.7
0.4
51.4
-6.9 %
7.7
44.1
-7.5 %
0.04
1 120.2
229.5
-18 %
167.8
61.7
-23.2 %
—
22.6
24
-18.6 %
37.7
-25.6 %
16.9
0.6
55.2
-0.7 %
8.6
47.7
0.2 %
0.04
1 120.2
279.8
4.3 %
199.5
80.3
6.1 %
—
28
29.5
8.5 %
50.7
4.3 %
2.5
2.3
55.6
9.2 %
8.4
47.6
3.9 %
0.04
1 120.2
268.3
26 %
192.5
75.7
22.3 %
—
22.3
27.2
27.7 %
48.6
19.4 %
2
0.3
50.9
15.2 %
5.5
45.8
21.2 %
0.04
1 120.2
213
-4.7 %
151
61.9
3.2 %
—
19.9
21.3
-13.1 %
40.7
14.6 %
3.2
0.3
44.2
11.6 %
6.6
37.8
13.5 %
0.03
1 120.2
223.5
6 %
163.5
60
-3.4 %
—
21.9
24.5
-11.2 %
35.5
3.2 %
4.2
-0.1
39.6
-7.3 %
6.6
33.3
-8.5 %
0.03
1 120.2
210.8
16.6 %
148.8
62.1
18.1 %
—
25.6
27.6
20 %
34.4
16.2 %
2.5
5.8
42.7
18.9 %
6.4
36.4
13 %
0.03
1 120.2
180.8
30.5 %
128.2
52.6
18.5 %
—
20.4
23
65.5 %
29.6
-2.6 %
3.4
2.9
35.9
4.7 %
3.7
32.2
10.7 %
0.03
1 120.2
138.5
-5.3 %
94.2
44.4
2.5 %
—
13.3
13.9
-36.2 %
30.4
41.4 %
3.8
0.1
34.3
31.4 %
5.2
29.1
32.3 %
0.03
1 120.2
146.3
—
103
43.3
—
—
19.1
21.8
—
21.5
—
4.1
0.5
26.1
—
4.1
22
—
0.02
1 078.1