Tongwei Co Ltd
SSE:600438
Income Statement
Earnings Waterfall
Tongwei Co Ltd
Revenue
|
151.8B
CNY
|
Cost of Revenue
|
-105B
CNY
|
Gross Profit
|
46.7B
CNY
|
Operating Expenses
|
-13.1B
CNY
|
Operating Income
|
33.6B
CNY
|
Other Expenses
|
-13.3B
CNY
|
Net Income
|
20.3B
CNY
|
Income Statement
Tongwei Co Ltd
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
14 571
N/A
|
15 190
+4%
|
15 224
+0%
|
15 736
+3%
|
15 358
-2%
|
15 409
+0%
|
15 596
+1%
|
17 397
+12%
|
17 678
+2%
|
18 773
+6%
|
19 529
+4%
|
19 323
-1%
|
20 136
+4%
|
20 884
+4%
|
22 180
+6%
|
23 075
+4%
|
24 803
+7%
|
26 092
+5%
|
27 105
+4%
|
27 453
+1%
|
27 867
+2%
|
27 535
-1%
|
28 482
+3%
|
31 197
+10%
|
34 172
+10%
|
37 555
+10%
|
39 211
+4%
|
40 169
+2%
|
41 208
+3%
|
44 200
+7%
|
46 993
+6%
|
52 024
+11%
|
59 222
+14%
|
64 830
+9%
|
77 559
+20%
|
97 268
+25%
|
118 876
+22%
|
142 423
+20%
|
150 982
+6%
|
156 151
+3%
|
151 759
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13 169)
|
(13 709)
|
(13 710)
|
(14 110)
|
(13 665)
|
(13 674)
|
(13 840)
|
(15 324)
|
(15 241)
|
(15 911)
|
(16 325)
|
(15 945)
|
(16 891)
|
(17 606)
|
(18 682)
|
(19 317)
|
(20 409)
|
(21 030)
|
(22 001)
|
(22 152)
|
(22 566)
|
(22 330)
|
(22 970)
|
(24 991)
|
(27 693)
|
(30 541)
|
(32 361)
|
(33 748)
|
(34 481)
|
(36 676)
|
(38 702)
|
(41 265)
|
(45 196)
|
(48 426)
|
(54 146)
|
(65 485)
|
(74 568)
|
(88 529)
|
(91 718)
|
(98 707)
|
(105 013)
|
|
Gross Profit |
1 403
N/A
|
1 481
+6%
|
1 516
+2%
|
1 627
+7%
|
1 694
+4%
|
1 735
+2%
|
1 756
+1%
|
2 073
+18%
|
2 437
+18%
|
2 862
+17%
|
3 203
+12%
|
3 377
+5%
|
3 243
-4%
|
3 278
+1%
|
3 497
+7%
|
3 757
+7%
|
4 394
+17%
|
5 062
+15%
|
5 103
+1%
|
5 300
+4%
|
5 300
N/A
|
5 205
-2%
|
5 512
+6%
|
6 206
+13%
|
6 478
+4%
|
7 014
+8%
|
6 849
-2%
|
6 420
-6%
|
6 727
+5%
|
7 524
+12%
|
8 291
+10%
|
10 760
+30%
|
14 026
+30%
|
16 404
+17%
|
23 412
+43%
|
31 783
+36%
|
44 307
+39%
|
53 894
+22%
|
59 264
+10%
|
57 445
-3%
|
46 746
-19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 053)
|
(1 126)
|
(1 152)
|
(1 211)
|
(1 265)
|
(1 274)
|
(1 301)
|
(1 436)
|
(1 610)
|
(1 847)
|
(1 892)
|
(1 970)
|
(1 876)
|
(2 063)
|
(2 062)
|
(2 047)
|
(2 187)
|
(2 543)
|
(2 466)
|
(2 639)
|
(2 622)
|
(2 645)
|
(2 604)
|
(2 742)
|
(2 925)
|
(3 638)
|
(3 406)
|
(3 388)
|
(3 372)
|
(3 672)
|
(3 861)
|
(4 256)
|
(5 062)
|
(5 200)
|
(5 952)
|
(6 636)
|
(8 569)
|
(12 012)
|
(12 921)
|
(13 864)
|
(13 106)
|
|
Selling, General & Administrative |
(1 012)
|
(984)
|
(1 110)
|
(1 163)
|
(1 224)
|
(1 059)
|
(1 264)
|
(1 399)
|
(1 573)
|
(1 423)
|
(1 855)
|
(1 928)
|
(1 829)
|
(1 512)
|
(2 023)
|
(2 044)
|
(2 098)
|
(1 946)
|
(2 066)
|
(2 065)
|
(2 010)
|
(1 911)
|
(1 949)
|
(2 062)
|
(2 263)
|
(2 467)
|
(2 645)
|
(2 580)
|
(2 504)
|
(2 480)
|
(2 768)
|
(2 979)
|
(3 433)
|
(4 004)
|
(4 265)
|
(4 641)
|
(6 914)
|
(9 905)
|
(9 565)
|
(10 168)
|
(8 730)
|
|
Research & Development |
0
|
(76)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(270)
|
0
|
0
|
0
|
(362)
|
0
|
0
|
(124)
|
(455)
|
(395)
|
(543)
|
(550)
|
(522)
|
(690)
|
(808)
|
(875)
|
(896)
|
(1 009)
|
(1 008)
|
(1 083)
|
(927)
|
(1 171)
|
(1 359)
|
(1 679)
|
(967)
|
(1 893)
|
(1 911)
|
(1 643)
|
(1 393)
|
(1 558)
|
(1 467)
|
(1 529)
|
|
Depreciation & Amortization |
0
|
(62)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(177)
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
(293)
|
0
|
0
|
0
|
(364)
|
0
|
0
|
0
|
(339)
|
0
|
0
|
0
|
(505)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(41)
|
(5)
|
(44)
|
(50)
|
(41)
|
(4)
|
(35)
|
(36)
|
(37)
|
(54)
|
(37)
|
(42)
|
(46)
|
(60)
|
(38)
|
(1)
|
36
|
36
|
(4)
|
(30)
|
(61)
|
7
|
36
|
129
|
213
|
17
|
248
|
200
|
214
|
100
|
79
|
83
|
51
|
109
|
206
|
(83)
|
(12)
|
(209)
|
(1 798)
|
(2 228)
|
(2 848)
|
|
Operating Income |
350
N/A
|
355
+1%
|
364
+3%
|
416
+14%
|
430
+3%
|
461
+7%
|
457
-1%
|
639
+40%
|
828
+30%
|
1 016
+23%
|
1 311
+29%
|
1 407
+7%
|
1 368
-3%
|
1 215
-11%
|
1 436
+18%
|
1 711
+19%
|
2 207
+29%
|
2 519
+14%
|
2 638
+5%
|
2 662
+1%
|
2 679
+1%
|
2 560
-4%
|
2 908
+14%
|
3 464
+19%
|
3 553
+3%
|
3 376
-5%
|
3 444
+2%
|
3 034
-12%
|
3 356
+11%
|
3 852
+15%
|
4 430
+15%
|
6 502
+47%
|
8 964
+38%
|
11 203
+25%
|
17 460
+56%
|
25 147
+44%
|
35 739
+42%
|
41 882
+17%
|
46 343
+11%
|
43 581
-6%
|
33 640
-23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(90)
|
(17)
|
(10)
|
(19)
|
(32)
|
(86)
|
(128)
|
(184)
|
(214)
|
(282)
|
(337)
|
(295)
|
(291)
|
(154)
|
(162)
|
(142)
|
(106)
|
(61)
|
(103)
|
(71)
|
(142)
|
(212)
|
(321)
|
(474)
|
(527)
|
(402)
|
(602)
|
(567)
|
951
|
(452)
|
912
|
919
|
(584)
|
(338)
|
(720)
|
(893)
|
(1 089)
|
(541)
|
(984)
|
(893)
|
(690)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
49
|
0
|
0
|
(1)
|
(24)
|
(15)
|
(17)
|
(19)
|
47
|
(4)
|
(6)
|
37
|
148
|
137
|
141
|
100
|
1 313
|
2
|
(142)
|
(145)
|
(150)
|
(82)
|
54
|
59
|
(1 767)
|
7
|
15
|
11
|
|
Gain/Loss on Disposition of Assets |
0
|
1
|
(1)
|
(3)
|
(4)
|
(14)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(400)
|
0
|
0
|
0
|
(452)
|
0
|
0
|
0
|
(1 190)
|
0
|
0
|
0
|
|
Total Other Income |
42
|
35
|
41
|
45
|
50
|
59
|
58
|
39
|
57
|
222
|
242
|
264
|
276
|
111
|
103
|
64
|
4
|
5
|
(19)
|
9
|
12
|
5
|
(2)
|
1
|
3
|
33
|
28
|
18
|
15
|
(39)
|
(442)
|
(486)
|
(489)
|
7
|
(451)
|
(852)
|
(894)
|
(46)
|
(1 229)
|
(790)
|
(774)
|
|
Pre-Tax Income |
301
N/A
|
374
+24%
|
394
+5%
|
439
+11%
|
442
+1%
|
420
-5%
|
372
-11%
|
494
+33%
|
671
+36%
|
972
+45%
|
1 216
+25%
|
1 377
+13%
|
1 372
0%
|
1 221
-11%
|
1 396
+14%
|
1 633
+17%
|
2 105
+29%
|
2 439
+16%
|
2 501
+3%
|
2 583
+3%
|
2 530
-2%
|
2 398
-5%
|
2 582
+8%
|
2 986
+16%
|
3 067
+3%
|
3 152
+3%
|
3 007
-5%
|
2 626
-13%
|
4 422
+68%
|
4 274
-3%
|
4 900
+15%
|
6 792
+39%
|
7 744
+14%
|
10 270
+33%
|
16 208
+58%
|
23 457
+45%
|
33 814
+44%
|
38 339
+13%
|
44 137
+15%
|
41 913
-5%
|
32 187
-23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(66)
|
(80)
|
(70)
|
(91)
|
(104)
|
(83)
|
(73)
|
(63)
|
(58)
|
(164)
|
(208)
|
(252)
|
(275)
|
(198)
|
(232)
|
(302)
|
(415)
|
(401)
|
(409)
|
(419)
|
(383)
|
(367)
|
(387)
|
(427)
|
(432)
|
(469)
|
(450)
|
(366)
|
(612)
|
(559)
|
(652)
|
(966)
|
(1 105)
|
(1 649)
|
(2 536)
|
(3 627)
|
(5 220)
|
(5 966)
|
(6 642)
|
(6 693)
|
(5 072)
|
|
Income from Continuing Operations |
235
|
294
|
325
|
348
|
339
|
337
|
301
|
434
|
615
|
808
|
1 009
|
1 124
|
1 096
|
1 023
|
1 163
|
1 332
|
1 691
|
2 038
|
2 093
|
2 164
|
2 148
|
2 031
|
2 195
|
2 560
|
2 635
|
2 682
|
2 557
|
2 259
|
3 810
|
3 715
|
4 249
|
5 826
|
6 639
|
8 622
|
13 672
|
19 830
|
28 594
|
32 373
|
37 495
|
35 220
|
27 116
|
|
Income to Minority Interest |
5
|
12
|
6
|
(1)
|
5
|
(8)
|
14
|
2
|
(39)
|
(71)
|
(87)
|
(76)
|
(37)
|
1
|
(11)
|
(17)
|
(35)
|
(29)
|
(30)
|
(28)
|
(8)
|
(12)
|
(5)
|
(8)
|
(32)
|
(48)
|
(68)
|
(65)
|
(86)
|
(107)
|
(139)
|
(264)
|
(419)
|
(512)
|
(1 117)
|
(2 364)
|
(4 600)
|
(6 646)
|
(8 362)
|
(8 447)
|
(6 818)
|
|
Net Income (Common) |
240
N/A
|
306
+28%
|
330
+8%
|
347
+5%
|
344
-1%
|
329
-4%
|
316
-4%
|
436
+38%
|
577
+32%
|
737
+28%
|
922
+25%
|
1 048
+14%
|
1 059
+1%
|
1 025
-3%
|
1 152
+12%
|
1 315
+14%
|
1 656
+26%
|
2 008
+21%
|
2 063
+3%
|
2 135
+3%
|
2 138
+0%
|
2 019
-6%
|
2 189
+8%
|
2 551
+17%
|
2 603
+2%
|
2 635
+1%
|
2 488
-6%
|
2 194
-12%
|
3 724
+70%
|
3 608
-3%
|
4 110
+14%
|
5 562
+35%
|
6 219
+12%
|
8 109
+30%
|
12 555
+55%
|
17 466
+39%
|
23 994
+37%
|
25 726
+7%
|
29 133
+13%
|
26 773
-8%
|
20 298
-24%
|
|
EPS (Diluted) |
0.14
N/A
|
0.19
+36%
|
0.21
+11%
|
0.21
N/A
|
0.21
N/A
|
0.2
-5%
|
0.19
-5%
|
0.26
+37%
|
0.35
+35%
|
0.45
+29%
|
0.43
-4%
|
0.5
+16%
|
0.31
-38%
|
0.32
+3%
|
0.29
-9%
|
0.33
+14%
|
0.43
+30%
|
0.52
+21%
|
0.53
+2%
|
0.54
+2%
|
0.54
N/A
|
0.52
-4%
|
0.56
+8%
|
0.66
+18%
|
0.67
+2%
|
0.68
+1%
|
0.64
-6%
|
0.51
-20%
|
0.86
+69%
|
0.85
-1%
|
0.91
+7%
|
1.23
+35%
|
1.38
+12%
|
1.8
+30%
|
2.79
+55%
|
3.88
+39%
|
4.69
+21%
|
5.49
+17%
|
6.07
+11%
|
5.5
-9%
|
4.19
-24%
|