China Medical System Holdings Ltd
HKEX:867
Income Statement
Earnings Waterfall
China Medical System Holdings Ltd
Revenue
|
8B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
6.1B
CNY
|
Operating Expenses
|
-3.2B
CNY
|
Operating Income
|
2.9B
CNY
|
Other Expenses
|
-523.5m
CNY
|
Net Income
|
2.4B
CNY
|
Income Statement
China Medical System Holdings Ltd
Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | 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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||
Revenue |
393
N/A
|
447
+14%
|
504
+13%
|
585
+16%
|
659
+13%
|
757
+15%
|
894
+18%
|
1 106
+24%
|
1 358
+23%
|
1 563
+15%
|
1 778
+14%
|
1 984
+12%
|
2 249
+13%
|
2 575
+14%
|
2 945
+14%
|
3 255
+11%
|
3 553
+9%
|
4 054
+14%
|
4 901
+21%
|
5 410
+10%
|
5 349
-1%
|
5 317
-1%
|
5 433
+2%
|
5 743
+6%
|
6 074
+6%
|
6 217
+2%
|
6 946
+12%
|
7 681
+11%
|
8 337
+9%
|
8 942
+7%
|
9 150
+2%
|
9 313
+2%
|
8 013
-14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(138)
|
(162)
|
(193)
|
(222)
|
(243)
|
(290)
|
(366)
|
(484)
|
(590)
|
(659)
|
(732)
|
(858)
|
(1 023)
|
(1 175)
|
(1 291)
|
(1 379)
|
(1 507)
|
(1 697)
|
(1 989)
|
(2 106)
|
(1 871)
|
(1 617)
|
(1 517)
|
(1 492)
|
(1 527)
|
(1 595)
|
(1 812)
|
(1 966)
|
(2 090)
|
(2 133)
|
(2 115)
|
(2 107)
|
(1 904)
|
|
Gross Profit |
255
N/A
|
285
+12%
|
311
+9%
|
363
+17%
|
416
+15%
|
467
+12%
|
529
+13%
|
622
+18%
|
769
+24%
|
904
+18%
|
1 046
+16%
|
1 127
+8%
|
1 226
+9%
|
1 400
+14%
|
1 655
+18%
|
1 876
+13%
|
2 046
+9%
|
2 358
+15%
|
2 912
+24%
|
3 304
+13%
|
3 478
+5%
|
3 700
+6%
|
3 917
+6%
|
4 251
+9%
|
4 546
+7%
|
4 622
+2%
|
5 134
+11%
|
5 715
+11%
|
6 247
+9%
|
6 809
+9%
|
7 036
+3%
|
7 206
+2%
|
6 109
-15%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(154)
|
(171)
|
(183)
|
(200)
|
(230)
|
(241)
|
(291)
|
(295)
|
(324)
|
(384)
|
(438)
|
(463)
|
(525)
|
(606)
|
(536)
|
(634)
|
(976)
|
(1 131)
|
(1 366)
|
(1 636)
|
(1 581)
|
(1 719)
|
(1 903)
|
(2 025)
|
(2 142)
|
(2 062)
|
(2 326)
|
(2 713)
|
(3 029)
|
(3 122)
|
(3 398)
|
(3 347)
|
(3 185)
|
|
Selling, General & Administrative |
(151)
|
(175)
|
(178)
|
(191)
|
(220)
|
(237)
|
(293)
|
(323)
|
(376)
|
(421)
|
(482)
|
(542)
|
(613)
|
(676)
|
(783)
|
(908)
|
(1 007)
|
(1 123)
|
(1 395)
|
(1 529)
|
(1 604)
|
(1 743)
|
(1 916)
|
(2 075)
|
(2 190)
|
(2 122)
|
(2 304)
|
(2 583)
|
(2 981)
|
(3 336)
|
(3 358)
|
(3 457)
|
(3 168)
|
|
Research & Development |
(12)
|
(15)
|
(16)
|
(15)
|
(14)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(67)
|
(73)
|
(115)
|
(133)
|
(125)
|
(146)
|
(195)
|
|
Other Operating Expenses |
10
|
19
|
11
|
5
|
5
|
4
|
3
|
28
|
52
|
37
|
44
|
80
|
88
|
70
|
247
|
274
|
31
|
(7)
|
29
|
(108)
|
23
|
24
|
13
|
50
|
48
|
90
|
45
|
(57)
|
67
|
348
|
86
|
256
|
178
|
|
Operating Income |
102
N/A
|
114
+12%
|
128
+12%
|
162
+27%
|
186
+15%
|
227
+22%
|
238
+5%
|
327
+38%
|
445
+36%
|
520
+17%
|
608
+17%
|
664
+9%
|
702
+6%
|
794
+13%
|
1 119
+41%
|
1 242
+11%
|
1 070
-14%
|
1 227
+15%
|
1 545
+26%
|
1 668
+8%
|
1 897
+14%
|
1 981
+4%
|
2 014
+2%
|
2 225
+11%
|
2 404
+8%
|
2 561
+7%
|
2 808
+10%
|
3 001
+7%
|
3 218
+7%
|
3 688
+15%
|
3 638
-1%
|
3 859
+6%
|
2 924
-24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
4
|
6
|
1
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(12)
|
(17)
|
(16)
|
(11)
|
16
|
(23)
|
(1)
|
3
|
(25)
|
(9)
|
(88)
|
16
|
(4)
|
34
|
93
|
96
|
236
|
164
|
270
|
8
|
187
|
131
|
165
|
|
Non-Reccuring Items |
(21)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
(20)
|
0
|
(0)
|
0
|
(2)
|
0
|
(9)
|
0
|
(228)
|
0
|
(20)
|
0
|
(62)
|
0
|
(216)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
(0)
|
0
|
(11)
|
0
|
(0)
|
0
|
(0)
|
|
Pre-Tax Income |
78
N/A
|
118
+51%
|
136
+15%
|
163
+20%
|
184
+13%
|
224
+22%
|
235
+5%
|
323
+38%
|
440
+36%
|
513
+17%
|
596
+16%
|
647
+9%
|
685
+6%
|
783
+14%
|
1 130
+44%
|
1 219
+8%
|
1 064
-13%
|
1 230
+16%
|
1 500
+22%
|
1 659
+11%
|
1 808
+9%
|
1 997
+10%
|
2 006
+0%
|
2 260
+13%
|
2 488
+10%
|
2 657
+7%
|
2 816
+6%
|
3 165
+12%
|
3 457
+9%
|
3 696
+7%
|
3 763
+2%
|
3 990
+6%
|
2 874
-28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(21)
|
(31)
|
(39)
|
(42)
|
(49)
|
(27)
|
(24)
|
(37)
|
(44)
|
(59)
|
(56)
|
(50)
|
(52)
|
(87)
|
(92)
|
(68)
|
(73)
|
(123)
|
(131)
|
(138)
|
(176)
|
(162)
|
(203)
|
(532)
|
(568)
|
(260)
|
(278)
|
(431)
|
(506)
|
(487)
|
(594)
|
(489)
|
|
Income from Continuing Operations |
66
|
98
|
105
|
124
|
142
|
175
|
208
|
299
|
403
|
468
|
537
|
591
|
635
|
731
|
1 043
|
1 127
|
996
|
1 157
|
1 378
|
1 528
|
1 670
|
1 821
|
1 845
|
2 057
|
1 956
|
2 089
|
2 556
|
2 887
|
3 025
|
3 190
|
3 276
|
3 396
|
2 384
|
|
Income to Minority Interest |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
4
|
3
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
5
|
6
|
5
|
5
|
5
|
(18)
|
(25)
|
(8)
|
(8)
|
(1)
|
(17)
|
(15)
|
17
|
|
Net Income (Common) |
66
N/A
|
98
+49%
|
104
+6%
|
123
+18%
|
141
+15%
|
174
+23%
|
207
+19%
|
298
+44%
|
402
+35%
|
468
+16%
|
536
+15%
|
590
+10%
|
636
+8%
|
734
+15%
|
1 046
+42%
|
1 128
+8%
|
996
-12%
|
1 155
+16%
|
1 376
+19%
|
1 527
+11%
|
1 675
+10%
|
1 827
+9%
|
1 850
+1%
|
2 062
+11%
|
1 961
-5%
|
2 070
+6%
|
2 530
+22%
|
2 878
+14%
|
3 017
+5%
|
3 189
+6%
|
3 259
+2%
|
3 381
+4%
|
2 401
-29%
|
|
EPS (Diluted) |
0.05
N/A
|
0.07
+40%
|
0.08
+14%
|
0.09
+13%
|
0.1
+11%
|
0.12
+20%
|
0.08
-33%
|
0.12
+50%
|
0.15
+25%
|
0.18
+20%
|
0.22
+22%
|
0.24
+9%
|
0.26
+8%
|
0.3
+15%
|
0.43
+43%
|
0.46
+7%
|
0.4
-13%
|
0.46
+15%
|
0.55
+20%
|
0.61
+11%
|
0.67
+10%
|
0.73
+9%
|
0.74
+1%
|
0.83
+12%
|
0.79
-5%
|
0.84
+6%
|
1.02
+21%
|
1.17
+15%
|
1.22
+4%
|
1.3
+7%
|
1.33
+2%
|
1.38
+4%
|
0.98
-29%
|