Beijing Digital Telecom Co Ltd
HKEX:6188
Income Statement
Earnings Waterfall
Beijing Digital Telecom Co Ltd
Revenue
|
16.5B
CNY
|
Cost of Revenue
|
-15.7B
CNY
|
Gross Profit
|
728.3m
CNY
|
Operating Expenses
|
-701.7m
CNY
|
Operating Income
|
26.6m
CNY
|
Other Expenses
|
-160.8m
CNY
|
Net Income
|
-134.2m
CNY
|
Income Statement
Beijing Digital Telecom Co Ltd
Dec-2015 | Jun-2016 | Dec-2016 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
15 831
N/A
|
15 822
0%
|
15 177
-4%
|
15 313
+1%
|
15 754
+3%
|
15 717
0%
|
14 957
-5%
|
14 569
-3%
|
15 351
+5%
|
14 211
-7%
|
13 550
-5%
|
13 153
-3%
|
10 244
-22%
|
10 719
+5%
|
13 508
+26%
|
16 454
+22%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(13 797)
|
(13 800)
|
(13 321)
|
(13 371)
|
(13 762)
|
(13 740)
|
(13 042)
|
(12 798)
|
(13 582)
|
(12 640)
|
(12 373)
|
(12 275)
|
(11 625)
|
(10 233)
|
(12 891)
|
(15 726)
|
|
Gross Profit |
2 034
N/A
|
2 022
-1%
|
1 856
-8%
|
1 942
+5%
|
1 992
+3%
|
1 977
-1%
|
1 915
-3%
|
1 771
-7%
|
1 769
0%
|
1 571
-11%
|
1 177
-25%
|
878
-25%
|
(1 381)
N/A
|
486
N/A
|
617
+27%
|
728
+18%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(1 451)
|
(1 441)
|
(1 316)
|
(1 371)
|
(1 424)
|
(1 404)
|
(1 377)
|
(1 237)
|
(1 212)
|
(1 100)
|
(934)
|
(4 448)
|
(2 251)
|
(635)
|
(721)
|
(702)
|
|
Selling, General & Administrative |
(1 483)
|
(1 512)
|
(1 363)
|
(1 355)
|
(1 434)
|
(1 425)
|
(1 380)
|
(1 252)
|
(1 230)
|
(1 111)
|
(898)
|
(2 483)
|
(2 337)
|
(643)
|
(730)
|
(703)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
32
|
70
|
47
|
(16)
|
10
|
21
|
3
|
15
|
18
|
11
|
(21)
|
(1 966)
|
86
|
8
|
9
|
1
|
|
Operating Income |
583
N/A
|
581
0%
|
540
-7%
|
571
+6%
|
569
0%
|
573
+1%
|
538
-6%
|
534
-1%
|
557
+4%
|
471
-15%
|
243
-48%
|
(3 570)
N/A
|
(3 632)
-2%
|
(149)
+96%
|
(104)
+30%
|
27
N/A
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
(153)
|
(138)
|
(98)
|
(135)
|
(169)
|
(164)
|
(153)
|
(194)
|
(225)
|
(208)
|
(141)
|
(158)
|
(212)
|
(175)
|
(150)
|
(130)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(0)
|
(3)
|
4
|
2
|
(62)
|
1
|
(7)
|
(30)
|
|
Total Other Income |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
430
N/A
|
443
+3%
|
442
0%
|
436
-1%
|
400
-8%
|
409
+2%
|
385
-6%
|
344
-11%
|
332
-3%
|
260
-22%
|
106
-59%
|
(3 725)
N/A
|
(3 905)
-5%
|
(323)
+92%
|
(260)
+19%
|
(133)
+49%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(74)
|
(83)
|
(85)
|
(84)
|
(78)
|
(80)
|
(79)
|
(69)
|
(72)
|
(60)
|
8
|
338
|
308
|
(5)
|
(19)
|
(10)
|
|
Income from Continuing Operations |
357
|
360
|
357
|
352
|
322
|
329
|
306
|
275
|
260
|
200
|
115
|
(3 388)
|
(3 597)
|
(328)
|
(279)
|
(143)
|
|
Income to Minority Interest |
0
|
0
|
(1)
|
(2)
|
(0)
|
(4)
|
7
|
24
|
(3)
|
(17)
|
(0)
|
(5)
|
30
|
37
|
4
|
9
|
|
Net Income (Common) |
357
N/A
|
360
+1%
|
356
-1%
|
350
-2%
|
322
-8%
|
326
+1%
|
330
+1%
|
315
-5%
|
257
-18%
|
183
-29%
|
114
-38%
|
(3 393)
N/A
|
(3 567)
-5%
|
(292)
+92%
|
(276)
+6%
|
(134)
+51%
|
|
EPS (Diluted) |
0.54
N/A
|
0.54
N/A
|
0.53
-2%
|
0.52
-2%
|
0.48
-8%
|
0.49
+2%
|
0.49
N/A
|
0.47
-4%
|
0.39
-17%
|
0.27
-31%
|
0.16
-41%
|
-4.65
N/A
|
-4.87
-5%
|
-0.4
+92%
|
-0.38
+5%
|
-0.18
+53%
|