I
Inspur International Ltd
HKEX:596
Inspur International Ltd
HKEX:596
Price:
3.66
HKD
-1.88%
Market Closed
Market Cap:
HK$4.5B
Income Statement
Earnings Waterfall
Inspur International Ltd
Inspur International Ltd
Income Statement
Inspur International Ltd
Inspur International Ltd
Currency: CNY
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
9
|
0
|
|
| Revenue |
548
N/A
|
593
+8%
|
601
+1%
|
653
+9%
|
636
-3%
|
632
-1%
|
662
+5%
|
662
N/A
|
730
+10%
|
705
-3%
|
683
-3%
|
690
+1%
|
871
+26%
|
843
-3%
|
812
-4%
|
787
-3%
|
922
+17%
|
1 053
+14%
|
1 449
+38%
|
551
-62%
|
1 965
+257%
|
2 530
+29%
|
2 443
-3%
|
3 062
+25%
|
2 898
-5%
|
2 672
-8%
|
2 384
-11%
|
2 910
+22%
|
3 250
+12%
|
5 334
+64%
|
6 967
+31%
|
11 063
+59%
|
8 294
-25%
|
8 339
+1%
|
8 201
-2%
|
8 403
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(522)
|
(555)
|
(556)
|
(608)
|
(597)
|
(598)
|
(628)
|
(627)
|
(697)
|
(681)
|
(672)
|
(673)
|
(821)
|
(793)
|
(749)
|
(712)
|
(830)
|
(888)
|
(1 169)
|
(397)
|
(1 268)
|
(1 578)
|
(1 504)
|
(1 880)
|
(1 863)
|
(1 760)
|
(1 685)
|
(2 034)
|
(2 220)
|
(3 704)
|
(5 525)
|
(8 783)
|
(6 377)
|
(6 348)
|
(5 992)
|
(6 091)
|
|
| Gross Profit |
26
N/A
|
39
+48%
|
45
+18%
|
44
-2%
|
39
-13%
|
34
-11%
|
35
+1%
|
36
+3%
|
32
-9%
|
24
-27%
|
11
-54%
|
18
+64%
|
50
+184%
|
51
+1%
|
63
+24%
|
75
+19%
|
93
+24%
|
165
+77%
|
281
+71%
|
154
-45%
|
697
+352%
|
951
+36%
|
939
-1%
|
1 182
+26%
|
1 035
-12%
|
911
-12%
|
699
-23%
|
875
+25%
|
1 031
+18%
|
1 630
+58%
|
1 441
-12%
|
2 280
+58%
|
1 918
-16%
|
1 991
+4%
|
2 208
+11%
|
2 312
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(8)
|
(11)
|
(11)
|
(17)
|
(15)
|
(14)
|
(5)
|
(5)
|
(3)
|
(5)
|
(16)
|
(17)
|
(21)
|
(24)
|
(46)
|
(54)
|
(58)
|
(198)
|
(594)
|
(721)
|
(746)
|
(934)
|
(863)
|
(933)
|
(803)
|
(952)
|
(1 005)
|
(1 566)
|
(1 344)
|
(2 135)
|
(1 620)
|
(1 627)
|
(1 695)
|
(1 723)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(8)
|
(11)
|
(11)
|
(18)
|
(16)
|
(14)
|
(9)
|
(9)
|
(8)
|
(11)
|
(17)
|
(21)
|
(24)
|
(27)
|
(40)
|
(56)
|
(85)
|
(243)
|
(738)
|
(896)
|
(912)
|
(1 110)
|
(773)
|
(673)
|
(694)
|
(793)
|
(761)
|
(1 160)
|
(805)
|
(1 214)
|
(972)
|
(976)
|
(1 013)
|
(1 046)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(243)
|
(385)
|
(297)
|
(368)
|
(382)
|
(613)
|
(736)
|
(1 150)
|
(859)
|
(881)
|
(865)
|
(826)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
6
|
1
|
4
|
3
|
3
|
(6)
|
3
|
26
|
45
|
144
|
175
|
166
|
176
|
153
|
125
|
189
|
209
|
138
|
207
|
198
|
229
|
211
|
229
|
182
|
149
|
|
| Operating Income |
22
N/A
|
35
+55%
|
37
+8%
|
34
-10%
|
28
-18%
|
17
-39%
|
19
+12%
|
22
+15%
|
27
+24%
|
18
-32%
|
7
-60%
|
13
+75%
|
34
+165%
|
34
N/A
|
42
+23%
|
51
+22%
|
47
-9%
|
111
+138%
|
223
+101%
|
(44)
N/A
|
103
N/A
|
230
+124%
|
193
-16%
|
248
+29%
|
172
-31%
|
(22)
N/A
|
(104)
-372%
|
(76)
+26%
|
26
N/A
|
65
+149%
|
98
+51%
|
145
+48%
|
298
+106%
|
364
+22%
|
513
+41%
|
588
+15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
1
|
(2)
|
(6)
|
(6)
|
(12)
|
(11)
|
(13)
|
(4)
|
(5)
|
(6)
|
32
|
82
|
122
|
178
|
108
|
65
|
44
|
10
|
7
|
18
|
20
|
51
|
53
|
(19)
|
(27)
|
(33)
|
(29)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(7)
|
0
|
(44)
|
0
|
(45)
|
0
|
6
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
22
N/A
|
35
+55%
|
37
+8%
|
34
-10%
|
28
-18%
|
17
-39%
|
20
+18%
|
25
+24%
|
29
+18%
|
19
-34%
|
5
-73%
|
7
+40%
|
28
+282%
|
22
-20%
|
31
+38%
|
38
+24%
|
43
+13%
|
106
+147%
|
217
+105%
|
(12)
N/A
|
184
N/A
|
350
+90%
|
363
+4%
|
356
-2%
|
193
-46%
|
22
-88%
|
(139)
N/A
|
(70)
+50%
|
50
N/A
|
84
+69%
|
149
+76%
|
197
+33%
|
279
+41%
|
337
+21%
|
480
+43%
|
560
+17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(6)
|
(7)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(9)
|
(21)
|
(1)
|
(23)
|
(25)
|
(19)
|
(19)
|
(2)
|
4
|
(16)
|
(24)
|
3
|
(10)
|
(24)
|
(25)
|
(68)
|
(68)
|
(87)
|
(88)
|
|
| Income from Continuing Operations |
18
|
28
|
31
|
28
|
23
|
13
|
16
|
19
|
24
|
16
|
3
|
5
|
25
|
20
|
28
|
36
|
40
|
98
|
196
|
(13)
|
161
|
324
|
344
|
337
|
191
|
26
|
(155)
|
(94)
|
53
|
75
|
125
|
172
|
210
|
269
|
394
|
472
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(2)
|
(8)
|
(22)
|
0
|
(22)
|
(37)
|
(20)
|
(20)
|
12
|
14
|
9
|
5
|
1
|
7
|
(6)
|
(4)
|
(9)
|
(11)
|
(9)
|
(10)
|
|
| Net Income (Common) |
18
N/A
|
28
+54%
|
31
+8%
|
28
-8%
|
23
-19%
|
13
-42%
|
16
+17%
|
19
+24%
|
24
+25%
|
16
-36%
|
3
-81%
|
5
+63%
|
25
+414%
|
20
-21%
|
29
+45%
|
35
+23%
|
39
+10%
|
89
+130%
|
174
+95%
|
(13)
N/A
|
139
N/A
|
287
+106%
|
324
+13%
|
317
-2%
|
203
-36%
|
41
-80%
|
(146)
N/A
|
(89)
+39%
|
54
N/A
|
82
+52%
|
119
+45%
|
168
+41%
|
202
+20%
|
258
+28%
|
385
+49%
|
462
+20%
|
|
| EPS (Diluted) |
0.06
N/A
|
0.1
+67%
|
0.1
N/A
|
0.08
-20%
|
0.06
-25%
|
0.02
-67%
|
0.03
+50%
|
0.04
+33%
|
0.05
+25%
|
0.03
-40%
|
0
N/A
|
0
N/A
|
0.05
N/A
|
0.03
-40%
|
0.05
+67%
|
0.04
-20%
|
0.04
N/A
|
0.09
+125%
|
0.21
+133%
|
-0.01
N/A
|
0.13
N/A
|
0.25
+92%
|
0.29
+16%
|
0.26
-10%
|
0.18
-31%
|
0.04
-78%
|
-0.13
N/A
|
-0.08
+38%
|
0.05
N/A
|
0.07
+40%
|
0.1
+43%
|
0.15
+50%
|
0.18
+20%
|
0.23
+28%
|
0.34
+48%
|
0.4
+18%
|
|
Switch to:
Switch to:
See Also
Discover More
