360 DigiTech Inc
NASDAQ:QFIN
Income Statement
Earnings Waterfall
360 DigiTech Inc
Revenue
|
16.3B
CNY
|
Cost of Revenue
|
-2.7B
CNY
|
Gross Profit
|
13.6B
CNY
|
Operating Expenses
|
-8.8B
CNY
|
Operating Income
|
4.9B
CNY
|
Other Expenses
|
-571.6m
CNY
|
Net Income
|
4.3B
CNY
|
Income Statement
360 DigiTech Inc
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 |
788
N/A
|
1 387
+76%
|
1 810
+30%
|
2 390
+32%
|
4 447
+86%
|
6 147
+38%
|
7 940
+29%
|
9 880
+24%
|
9 220
-7%
|
10 394
+13%
|
11 507
+11%
|
12 627
+10%
|
13 564
+7%
|
13 980
+3%
|
14 642
+5%
|
15 551
+6%
|
16 636
+7%
|
17 357
+4%
|
17 538
+1%
|
17 069
-3%
|
16 554
-3%
|
15 833
-4%
|
15 564
-2%
|
15 701
+1%
|
16 290
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(122)
|
(205)
|
(414)
|
(549)
|
(729)
|
(857)
|
(932)
|
(1 132)
|
(1 083)
|
(1 203)
|
(1 299)
|
(1 333)
|
(1 601)
|
(1 731)
|
(1 889)
|
(2 108)
|
(2 252)
|
(2 389)
|
(2 387)
|
(2 377)
|
(2 373)
|
(2 399)
|
(2 491)
|
(2 514)
|
(2 660)
|
|
Gross Profit |
666
N/A
|
1 183
+78%
|
1 395
+18%
|
1 842
+32%
|
3 718
+102%
|
5 290
+42%
|
7 008
+32%
|
8 749
+25%
|
8 136
-7%
|
9 191
+13%
|
10 208
+11%
|
11 294
+11%
|
11 963
+6%
|
12 250
+2%
|
12 753
+4%
|
13 444
+5%
|
14 383
+7%
|
14 967
+4%
|
15 151
+1%
|
14 692
-3%
|
14 180
-3%
|
13 434
-5%
|
13 073
-3%
|
13 187
+1%
|
13 630
+3%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(456)
|
(721)
|
(1 430)
|
(1 579)
|
(2 074)
|
(2 726)
|
(3 062)
|
(4 014)
|
(5 243)
|
(6 972)
|
(7 826)
|
(8 483)
|
(8 173)
|
(7 086)
|
(6 729)
|
(6 898)
|
(7 597)
|
(8 380)
|
(9 406)
|
(9 683)
|
(9 709)
|
(9 314)
|
(8 782)
|
(8 666)
|
(8 773)
|
|
Selling, General & Administrative |
(413)
|
(657)
|
(1 355)
|
(1 495)
|
(1 975)
|
(2 597)
|
(2 876)
|
(3 644)
|
(3 510)
|
(3 020)
|
(2 465)
|
(1 834)
|
(1 773)
|
(1 930)
|
(2 200)
|
(2 640)
|
(2 972)
|
(3 155)
|
(3 187)
|
(3 089)
|
(2 858)
|
(2 654)
|
(2 478)
|
(2 362)
|
(2 537)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(43)
|
(63)
|
(75)
|
(83)
|
(98)
|
(128)
|
(185)
|
(370)
|
(1 733)
|
(3 953)
|
(5 361)
|
(6 650)
|
(6 401)
|
(5 156)
|
(4 529)
|
(4 258)
|
(4 625)
|
(5 225)
|
(6 219)
|
(6 594)
|
(6 850)
|
(6 660)
|
(6 304)
|
(6 304)
|
(6 236)
|
|
Operating Income |
211
N/A
|
462
+119%
|
(35)
N/A
|
263
N/A
|
1 645
+525%
|
2 565
+56%
|
3 946
+54%
|
4 735
+20%
|
2 894
-39%
|
2 218
-23%
|
2 382
+7%
|
2 811
+18%
|
3 790
+35%
|
5 164
+36%
|
6 024
+17%
|
6 546
+9%
|
6 786
+4%
|
6 588
-3%
|
5 745
-13%
|
5 010
-13%
|
4 472
-11%
|
4 120
-8%
|
4 291
+4%
|
4 521
+5%
|
4 857
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
2
|
3
|
5
|
4
|
7
|
42
|
(1)
|
(91)
|
(67)
|
(121)
|
(61)
|
113
|
179
|
226
|
274
|
232
|
172
|
168
|
48
|
(4)
|
2
|
49
|
124
|
184
|
190
|
|
Total Other Income |
0
|
2
|
2
|
8
|
8
|
28
|
30
|
94
|
140
|
181
|
209
|
143
|
113
|
69
|
71
|
55
|
65
|
53
|
217
|
253
|
268
|
285
|
250
|
266
|
231
|
|
Pre-Tax Income |
213
N/A
|
467
+119%
|
(28)
N/A
|
275
N/A
|
1 660
+504%
|
2 635
+59%
|
3 975
+51%
|
4 738
+19%
|
2 967
-37%
|
2 278
-23%
|
2 530
+11%
|
3 066
+21%
|
4 082
+33%
|
5 459
+34%
|
6 369
+17%
|
6 833
+7%
|
7 023
+3%
|
6 808
-3%
|
6 010
-12%
|
5 259
-12%
|
4 742
-10%
|
4 454
-6%
|
4 665
+5%
|
4 971
+7%
|
5 277
+6%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(48)
|
(111)
|
(93)
|
(190)
|
(466)
|
(667)
|
(872)
|
(1 004)
|
(466)
|
(314)
|
(307)
|
(345)
|
(586)
|
(799)
|
(1 038)
|
(1 170)
|
(1 258)
|
(1 217)
|
(992)
|
(816)
|
(737)
|
(693)
|
(785)
|
(943)
|
(1 009)
|
|
Income from Continuing Operations |
165
|
356
|
(122)
|
86
|
1 193
|
1 968
|
3 103
|
3 734
|
2 501
|
1 965
|
2 223
|
2 721
|
3 496
|
4 660
|
5 331
|
5 664
|
5 765
|
5 592
|
5 019
|
4 443
|
4 006
|
3 761
|
3 880
|
4 029
|
4 269
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
17
|
22
|
27
|
32
|
19
|
18
|
17
|
17
|
17
|
|
Net Income (Common) |
165
N/A
|
356
+116%
|
(122)
N/A
|
(3 012)
-2 375%
|
(1 904)
+37%
|
(1 130)
+41%
|
6
N/A
|
3 734
+66 584%
|
2 502
-33%
|
1 965
-21%
|
2 223
+13%
|
2 722
+22%
|
3 497
+28%
|
4 661
+33%
|
5 332
+14%
|
5 664
+6%
|
5 782
+2%
|
5 614
-3%
|
5 046
-10%
|
4 475
-11%
|
4 024
-10%
|
3 779
-6%
|
3 896
+3%
|
4 046
+4%
|
4 285
+6%
|
|
EPS (Diluted) |
0.57
N/A
|
1.24
+118%
|
-0.42
N/A
|
-10.47
-2 393%
|
-6.62
+37%
|
-3.76
+43%
|
0.01
N/A
|
12.48
+124 700%
|
8.31
-33%
|
6.53
-21%
|
7.29
+12%
|
8.81
+21%
|
11.4
+29%
|
14.59
+28%
|
16.55
+13%
|
17.62
+6%
|
18.01
+2%
|
17.49
-3%
|
15.77
-10%
|
13.93
-12%
|
12.5
-10%
|
11.4
-9%
|
11.77
+3%
|
12.3
+5%
|
13.04
+6%
|