Kingsoft Corp Ltd
HKEX:3888
Income Statement
Earnings Waterfall
Kingsoft Corp Ltd
Revenue
|
8.5B
CNY
|
Cost of Revenue
|
-1.5B
CNY
|
Gross Profit
|
7B
CNY
|
Operating Expenses
|
-4.8B
CNY
|
Operating Income
|
2.2B
CNY
|
Other Expenses
|
-1.7B
CNY
|
Net Income
|
483.5m
CNY
|
Income Statement
Kingsoft Corp Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 173
N/A
|
2 392
+10%
|
2 646
+11%
|
2 947
+11%
|
3 350
+14%
|
3 784
+13%
|
4 316
+14%
|
4 970
+15%
|
5 676
+14%
|
5 233
-8%
|
4 702
-10%
|
4 318
-8%
|
3 834
-11%
|
4 381
+14%
|
4 914
+12%
|
5 094
+4%
|
5 181
+2%
|
5 232
+1%
|
5 293
+1%
|
5 528
+4%
|
5 906
+7%
|
5 530
-6%
|
5 140
-7%
|
4 649
-10%
|
4 371
-6%
|
4 655
+6%
|
5 119
+10%
|
5 470
+7%
|
5 594
+2%
|
5 983
+7%
|
6 042
+1%
|
6 155
+2%
|
6 371
+4%
|
6 665
+5%
|
7 019
+5%
|
7 346
+5%
|
7 637
+4%
|
7 754
+2%
|
8 113
+5%
|
8 336
+3%
|
8 534
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(297)
|
(342)
|
(392)
|
(453)
|
(590)
|
(707)
|
(897)
|
(1 126)
|
(1 319)
|
(1 287)
|
(1 233)
|
(1 285)
|
(1 292)
|
(1 610)
|
(1 847)
|
(1 984)
|
(2 169)
|
(2 308)
|
(2 493)
|
(2 778)
|
(3 169)
|
(2 696)
|
(2 204)
|
(1 581)
|
(810)
|
(836)
|
(872)
|
(892)
|
(917)
|
(960)
|
(1 014)
|
(1 043)
|
(1 157)
|
(1 264)
|
(1 359)
|
(1 461)
|
(1 460)
|
(1 454)
|
(1 449)
|
(1 461)
|
(1 503)
|
|
Gross Profit |
1 876
N/A
|
2 050
+9%
|
2 254
+10%
|
2 494
+11%
|
2 760
+11%
|
3 077
+11%
|
3 418
+11%
|
3 844
+12%
|
4 357
+13%
|
3 946
-9%
|
3 469
-12%
|
3 034
-13%
|
2 541
-16%
|
2 770
+9%
|
3 067
+11%
|
3 109
+1%
|
3 012
-3%
|
2 924
-3%
|
2 800
-4%
|
2 750
-2%
|
2 737
0%
|
2 833
+4%
|
2 935
+4%
|
3 068
+5%
|
3 561
+16%
|
3 819
+7%
|
4 248
+11%
|
4 578
+8%
|
4 677
+2%
|
5 023
+7%
|
5 028
+0%
|
5 112
+2%
|
5 214
+2%
|
5 401
+4%
|
5 661
+5%
|
5 886
+4%
|
6 177
+5%
|
6 300
+2%
|
6 664
+6%
|
6 875
+3%
|
7 030
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 194)
|
(1 400)
|
(1 639)
|
(1 985)
|
(2 238)
|
(2 556)
|
(2 921)
|
(3 370)
|
(3 785)
|
(3 450)
|
(2 945)
|
(2 295)
|
(1 616)
|
(1 690)
|
(1 855)
|
(2 026)
|
(2 198)
|
(2 350)
|
(2 473)
|
(2 770)
|
(3 039)
|
(2 995)
|
(2 940)
|
(2 724)
|
(2 543)
|
(2 593)
|
(2 638)
|
(2 771)
|
(2 822)
|
(3 041)
|
(3 365)
|
(3 523)
|
(3 854)
|
(4 053)
|
(4 124)
|
(4 304)
|
(4 308)
|
(4 471)
|
(4 578)
|
(4 744)
|
(4 803)
|
|
Selling, General & Administrative |
(637)
|
(758)
|
(913)
|
(1 138)
|
(1 297)
|
(1 502)
|
(1 784)
|
(2 148)
|
(2 565)
|
(2 242)
|
(1 804)
|
(1 222)
|
(557)
|
(635)
|
(755)
|
(895)
|
(1 022)
|
(1 119)
|
(1 179)
|
(1 281)
|
(1 416)
|
(1 347)
|
(1 321)
|
(1 250)
|
(1 211)
|
(1 280)
|
(1 321)
|
(1 369)
|
(1 406)
|
(1 585)
|
(1 738)
|
(1 818)
|
(1 801)
|
(1 961)
|
(1 976)
|
(2 101)
|
(2 122)
|
(2 205)
|
(2 252)
|
(2 378)
|
(2 446)
|
|
Research & Development |
(559)
|
(629)
|
(705)
|
(801)
|
(914)
|
(1 029)
|
(1 142)
|
(1 247)
|
(1 348)
|
(1 293)
|
(1 211)
|
(1 140)
|
(1 061)
|
(1 166)
|
(1 292)
|
(1 355)
|
(1 400)
|
(1 505)
|
(1 567)
|
(1 727)
|
(1 773)
|
(1 828)
|
(1 772)
|
(1 644)
|
(1 451)
|
(1 524)
|
(1 539)
|
(1 637)
|
(1 555)
|
(1 365)
|
(1 507)
|
(1 644)
|
(2 264)
|
(2 445)
|
(2 556)
|
(2 576)
|
(2 553)
|
(2 606)
|
(2 629)
|
(2 659)
|
(2 684)
|
|
Depreciation & Amortization |
(38)
|
(48)
|
(59)
|
(66)
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(163)
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
39
|
35
|
38
|
20
|
41
|
(26)
|
5
|
25
|
127
|
85
|
70
|
67
|
43
|
111
|
191
|
224
|
289
|
274
|
274
|
238
|
245
|
180
|
153
|
170
|
243
|
211
|
223
|
235
|
308
|
(91)
|
(120)
|
(61)
|
375
|
353
|
408
|
373
|
598
|
341
|
303
|
293
|
326
|
|
Operating Income |
682
N/A
|
650
-5%
|
615
-5%
|
509
-17%
|
523
+3%
|
522
0%
|
497
-5%
|
475
-5%
|
572
+21%
|
496
-13%
|
524
+6%
|
739
+41%
|
925
+25%
|
1 080
+17%
|
1 212
+12%
|
1 083
-11%
|
814
-25%
|
575
-29%
|
327
-43%
|
(20)
N/A
|
(302)
-1 396%
|
(161)
+47%
|
(5)
+97%
|
344
N/A
|
1 018
+196%
|
1 226
+20%
|
1 610
+31%
|
1 807
+12%
|
1 855
+3%
|
1 982
+7%
|
1 663
-16%
|
1 589
-4%
|
1 361
-14%
|
1 348
-1%
|
1 537
+14%
|
1 581
+3%
|
1 869
+18%
|
1 830
-2%
|
2 087
+14%
|
2 131
+2%
|
2 227
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
96
|
101
|
112
|
129
|
137
|
127
|
116
|
91
|
19
|
25
|
8
|
56
|
132
|
179
|
222
|
192
|
329
|
281
|
236
|
247
|
301
|
271
|
260
|
405
|
(172)
|
(124)
|
(208)
|
(301)
|
149
|
(155)
|
(219)
|
(533)
|
(905)
|
(1 080)
|
(1 276)
|
(1 407)
|
(995)
|
(1 031)
|
(912)
|
(739)
|
(602)
|
|
Non-Reccuring Items |
48
|
117
|
117
|
314
|
302
|
180
|
181
|
0
|
(49)
|
0
|
0
|
0
|
(1 113)
|
0
|
0
|
0
|
(194)
|
(7)
|
(12)
|
0
|
(24)
|
0
|
0
|
0
|
(1 255)
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
693
|
0
|
0
|
0
|
(6 507)
|
0
|
0
|
0
|
(69)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(15)
|
0
|
34
|
(858)
|
(992)
|
3
|
(1 273)
|
(423)
|
(270)
|
(37)
|
(64)
|
(22)
|
(110)
|
0
|
(92)
|
(1 380)
|
(1 293)
|
(6)
|
(1 232)
|
(49)
|
314
|
(42)
|
184
|
337
|
703
|
(5)
|
832
|
790
|
(6 430)
|
(88)
|
(6 479)
|
(6 587)
|
(83)
|
(67)
|
|
Pre-Tax Income |
825
N/A
|
868
+5%
|
843
-3%
|
952
+13%
|
962
+1%
|
828
-14%
|
794
-4%
|
550
-31%
|
542
-1%
|
554
+2%
|
(326)
N/A
|
(196)
+40%
|
(82)
+58%
|
(13)
+84%
|
1 011
N/A
|
1 005
-1%
|
912
-9%
|
784
-14%
|
530
-32%
|
117
-78%
|
(25)
N/A
|
17
N/A
|
(1 125)
N/A
|
(544)
+52%
|
(415)
+24%
|
(130)
+69%
|
1 353
N/A
|
1 820
+35%
|
2 069
+14%
|
2 011
-3%
|
1 781
-11%
|
1 760
-1%
|
1 143
-35%
|
1 100
-4%
|
1 051
-4%
|
(6 256)
N/A
|
(5 721)
+9%
|
(5 680)
+1%
|
(5 413)
+5%
|
1 309
N/A
|
1 489
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(71)
|
(71)
|
(91)
|
(91)
|
(95)
|
(99)
|
(97)
|
(103)
|
(201)
|
(219)
|
(217)
|
(230)
|
(177)
|
(177)
|
(193)
|
(199)
|
(134)
|
(131)
|
(140)
|
(124)
|
(140)
|
(140)
|
(88)
|
(86)
|
(153)
|
(173)
|
(251)
|
(235)
|
(271)
|
(273)
|
(164)
|
(252)
|
(190)
|
(158)
|
(213)
|
473
|
379
|
388
|
339
|
(293)
|
(274)
|
|
Income from Continuing Operations |
754
|
797
|
752
|
861
|
867
|
729
|
697
|
447
|
342
|
335
|
(543)
|
(427)
|
(259)
|
(190)
|
818
|
806
|
778
|
653
|
390
|
(7)
|
(165)
|
(123)
|
(1 214)
|
(629)
|
(568)
|
(303)
|
1 101
|
1 585
|
1 798
|
1 738
|
1 617
|
1 508
|
953
|
942
|
839
|
(5 783)
|
(5 342)
|
(5 292)
|
(5 074)
|
1 016
|
1 215
|
|
Income to Minority Interest |
(83)
|
(76)
|
(58)
|
(100)
|
(98)
|
(91)
|
(84)
|
(17)
|
27
|
35
|
141
|
111
|
22
|
(26)
|
(167)
|
(182)
|
(95)
|
12
|
188
|
417
|
554
|
622
|
293
|
272
|
536
|
210
|
30
|
(292)
|
(200)
|
(829)
|
(565)
|
(557)
|
(558)
|
(564)
|
(648)
|
(647)
|
(708)
|
(663)
|
(685)
|
(691)
|
(732)
|
|
Net Income (Common) |
671
N/A
|
721
+7%
|
694
-4%
|
761
+10%
|
769
+1%
|
637
-17%
|
613
-4%
|
430
-30%
|
369
-14%
|
389
+5%
|
(513)
N/A
|
(419)
+18%
|
(271)
+35%
|
(166)
+39%
|
892
N/A
|
988
+11%
|
3 202
+224%
|
3 082
-4%
|
2 933
-5%
|
2 635
-10%
|
389
-85%
|
203
-48%
|
(1 313)
N/A
|
(1 218)
+7%
|
(1 546)
-27%
|
(1 472)
+5%
|
9 094
N/A
|
9 725
+7%
|
10 045
+3%
|
10 155
+1%
|
1 053
-90%
|
951
-10%
|
395
-58%
|
378
-4%
|
190
-50%
|
(6 430)
N/A
|
(6 049)
+6%
|
(5 955)
+2%
|
(5 759)
+3%
|
325
N/A
|
483
+49%
|
|
EPS (Diluted) |
0.5
N/A
|
0.59
+18%
|
0.57
-3%
|
0.61
+7%
|
0.6
-2%
|
0.55
-8%
|
0.45
-18%
|
0.33
-27%
|
0.29
-12%
|
0.29
N/A
|
-0.4
N/A
|
-0.32
+20%
|
-0.2
+38%
|
-0.12
+40%
|
0.67
N/A
|
0.74
+10%
|
2.34
+216%
|
2.34
N/A
|
2.14
-9%
|
1.77
-17%
|
0.28
-84%
|
0.14
-50%
|
-0.96
N/A
|
-0.67
+30%
|
-1.13
-69%
|
-1.07
+5%
|
6.64
N/A
|
6.99
+5%
|
7.32
+5%
|
6.96
-5%
|
0.64
-91%
|
0.68
+6%
|
0.28
-59%
|
0.22
-21%
|
0.12
-45%
|
-4.73
N/A
|
-4.43
+6%
|
-4.33
+2%
|
-4.22
+3%
|
0.24
N/A
|
0.34
+42%
|