China National Software & Service Co Ltd
SSE:600536
Income Statement
Earnings Waterfall
China National Software & Service Co Ltd
Revenue
|
8.2B
CNY
|
Cost of Revenue
|
-5.4B
CNY
|
Gross Profit
|
2.8B
CNY
|
Operating Expenses
|
-2.9B
CNY
|
Operating Income
|
-75.7m
CNY
|
Other Expenses
|
90.3m
CNY
|
Net Income
|
14.6m
CNY
|
Income Statement
China National Software & Service 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 |
2 868
N/A
|
2 981
+4%
|
3 026
+2%
|
3 072
+2%
|
3 185
+4%
|
3 233
+1%
|
3 149
-3%
|
3 222
+2%
|
3 162
-2%
|
3 630
+15%
|
3 869
+7%
|
4 004
+3%
|
4 234
+6%
|
4 530
+7%
|
4 640
+2%
|
4 880
+5%
|
5 058
+4%
|
4 943
-2%
|
4 681
-5%
|
4 525
-3%
|
4 517
0%
|
4 613
+2%
|
5 055
+10%
|
5 147
+2%
|
5 218
+1%
|
5 820
+12%
|
5 415
-7%
|
5 148
-5%
|
4 911
-5%
|
7 408
+51%
|
7 825
+6%
|
8 645
+10%
|
9 560
+11%
|
10 352
+8%
|
10 857
+5%
|
11 332
+4%
|
11 545
+2%
|
9 640
-16%
|
9 334
-3%
|
8 563
-8%
|
8 216
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 659)
|
(1 857)
|
(1 904)
|
(1 950)
|
(2 107)
|
(2 043)
|
(1 970)
|
(2 051)
|
(1 967)
|
(2 315)
|
(2 429)
|
(2 411)
|
(2 578)
|
(2 788)
|
(2 936)
|
(3 161)
|
(3 271)
|
(3 068)
|
(2 858)
|
(2 796)
|
(2 795)
|
(2 812)
|
(3 233)
|
(3 277)
|
(3 321)
|
(3 820)
|
(3 522)
|
(3 382)
|
(3 193)
|
(5 129)
|
(5 362)
|
(5 868)
|
(6 567)
|
(7 284)
|
(7 686)
|
(8 205)
|
(8 408)
|
(6 629)
|
(6 501)
|
(5 780)
|
(5 424)
|
|
Gross Profit |
1 209
N/A
|
1 123
-7%
|
1 122
0%
|
1 121
0%
|
1 078
-4%
|
1 189
+10%
|
1 178
-1%
|
1 171
-1%
|
1 194
+2%
|
1 315
+10%
|
1 441
+10%
|
1 593
+11%
|
1 656
+4%
|
1 742
+5%
|
1 704
-2%
|
1 720
+1%
|
1 786
+4%
|
1 875
+5%
|
1 823
-3%
|
1 729
-5%
|
1 723
0%
|
1 801
+5%
|
1 822
+1%
|
1 870
+3%
|
1 897
+1%
|
2 000
+5%
|
1 893
-5%
|
1 766
-7%
|
1 718
-3%
|
2 280
+33%
|
2 462
+8%
|
2 777
+13%
|
2 993
+8%
|
3 068
+3%
|
3 171
+3%
|
3 128
-1%
|
3 136
+0%
|
3 011
-4%
|
2 833
-6%
|
2 784
-2%
|
2 792
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 452)
|
(1 181)
|
(1 198)
|
(1 220)
|
(1 219)
|
(1 244)
|
(1 282)
|
(1 279)
|
(1 332)
|
(1 416)
|
(1 542)
|
(1 693)
|
(1 808)
|
(1 848)
|
(1 841)
|
(1 841)
|
(1 872)
|
(1 847)
|
(1 767)
|
(1 739)
|
(1 649)
|
(1 689)
|
(1 717)
|
(1 754)
|
(1 779)
|
(1 858)
|
(1 819)
|
(1 854)
|
(1 929)
|
(2 156)
|
(2 307)
|
(2 560)
|
(2 703)
|
(2 923)
|
(2 948)
|
(2 902)
|
(2 988)
|
(2 897)
|
(2 794)
|
(2 864)
|
(2 868)
|
|
Selling, General & Administrative |
(1 410)
|
(592)
|
(1 145)
|
(1 164)
|
(1 162)
|
(586)
|
(1 235)
|
(1 244)
|
(1 298)
|
(654)
|
(1 486)
|
(1 612)
|
(1 728)
|
(904)
|
(1 788)
|
(1 841)
|
(1 887)
|
(894)
|
(1 818)
|
(1 299)
|
(969)
|
(797)
|
(465)
|
(662)
|
(684)
|
(762)
|
(746)
|
(756)
|
(790)
|
(987)
|
(1 046)
|
(1 143)
|
(1 218)
|
(1 455)
|
(1 457)
|
(1 506)
|
(1 557)
|
(1 484)
|
(1 449)
|
(1 473)
|
(1 499)
|
|
Research & Development |
0
|
(584)
|
0
|
0
|
0
|
(654)
|
0
|
0
|
0
|
(744)
|
0
|
0
|
0
|
(917)
|
0
|
0
|
0
|
(1 015)
|
0
|
0
|
(255)
|
(972)
|
(756)
|
(1 071)
|
(1 111)
|
(1 163)
|
(1 190)
|
(1 228)
|
(1 246)
|
(1 257)
|
(1 435)
|
(1 625)
|
(1 797)
|
(1 791)
|
(1 889)
|
(1 873)
|
(1 844)
|
(1 740)
|
(1 801)
|
(1 789)
|
(1 718)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(41)
|
(5)
|
(53)
|
(56)
|
(57)
|
(4)
|
(47)
|
(35)
|
(35)
|
(2)
|
(56)
|
(81)
|
(79)
|
(3)
|
(53)
|
(0)
|
15
|
89
|
51
|
(441)
|
(425)
|
104
|
(496)
|
(21)
|
16
|
86
|
117
|
131
|
107
|
111
|
174
|
208
|
312
|
400
|
398
|
477
|
412
|
404
|
456
|
398
|
349
|
|
Operating Income |
(243)
N/A
|
(58)
+76%
|
(76)
-32%
|
(98)
-30%
|
(140)
-43%
|
(55)
+61%
|
(103)
-88%
|
(108)
-4%
|
(138)
-28%
|
(101)
+27%
|
(101)
0%
|
(100)
+1%
|
(151)
-51%
|
(106)
+30%
|
(137)
-29%
|
(122)
+11%
|
(86)
+29%
|
28
N/A
|
56
+98%
|
(10)
N/A
|
73
N/A
|
111
+52%
|
105
-6%
|
116
+11%
|
118
+2%
|
142
+20%
|
73
-48%
|
(87)
N/A
|
(211)
-141%
|
124
N/A
|
155
+26%
|
217
+40%
|
290
+34%
|
145
-50%
|
223
+54%
|
225
+1%
|
148
-34%
|
114
-23%
|
39
-66%
|
(80)
N/A
|
(76)
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
43
|
34
|
16
|
(18)
|
(16)
|
(25)
|
1
|
2
|
2
|
9
|
(3)
|
(6)
|
(3)
|
(5)
|
(2)
|
(15)
|
(20)
|
(22)
|
(19)
|
(40)
|
(33)
|
(24)
|
22
|
35
|
32
|
(10)
|
(14)
|
(21)
|
(20)
|
22
|
32
|
51
|
45
|
65
|
60
|
71
|
73
|
129
|
126
|
87
|
341
|
|
Non-Reccuring Items |
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
24
|
18
|
18
|
0
|
9
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
30
|
0
|
33
|
33
|
11
|
0
|
4
|
5
|
6
|
5
|
3
|
2
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
308
|
132
|
113
|
128
|
120
|
135
|
139
|
135
|
145
|
190
|
218
|
234
|
235
|
212
|
172
|
118
|
101
|
41
|
28
|
39
|
36
|
27
|
21
|
29
|
22
|
27
|
24
|
14
|
17
|
9
|
10
|
9
|
14
|
10
|
9
|
8
|
7
|
14
|
12
|
7
|
(1)
|
|
Pre-Tax Income |
109
N/A
|
111
+2%
|
53
-52%
|
12
-78%
|
(36)
N/A
|
57
N/A
|
37
-35%
|
30
-18%
|
9
-71%
|
110
+1 151%
|
115
+4%
|
128
+12%
|
80
-37%
|
120
+50%
|
32
-73%
|
(19)
N/A
|
(5)
+75%
|
71
N/A
|
82
+15%
|
7
-91%
|
76
+990%
|
122
+60%
|
146
+20%
|
179
+22%
|
171
-4%
|
153
-11%
|
83
-45%
|
(95)
N/A
|
(215)
-125%
|
184
N/A
|
197
+7%
|
311
+58%
|
382
+23%
|
230
-40%
|
292
+27%
|
308
+5%
|
233
-24%
|
261
+12%
|
182
-30%
|
17
-91%
|
266
+1 509%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(4)
|
(5)
|
(5)
|
(5)
|
(8)
|
(7)
|
(4)
|
(2)
|
(7)
|
(7)
|
(3)
|
(4)
|
(2)
|
(3)
|
(9)
|
(15)
|
(10)
|
(12)
|
(11)
|
(7)
|
(1)
|
3
|
4
|
2
|
(11)
|
(14)
|
(17)
|
(13)
|
(19)
|
(26)
|
(38)
|
(42)
|
(27)
|
(37)
|
(22)
|
(8)
|
(17)
|
0
|
0
|
(10)
|
|
Income from Continuing Operations |
102
|
107
|
48
|
7
|
(41)
|
48
|
30
|
26
|
7
|
103
|
107
|
125
|
77
|
119
|
29
|
(28)
|
(20)
|
62
|
70
|
(4)
|
70
|
121
|
149
|
183
|
173
|
142
|
70
|
(113)
|
(228)
|
165
|
171
|
273
|
340
|
203
|
255
|
287
|
226
|
244
|
183
|
17
|
256
|
|
Income to Minority Interest |
(42)
|
(43)
|
(30)
|
(29)
|
(5)
|
(15)
|
(5)
|
4
|
(5)
|
(44)
|
(38)
|
(43)
|
(23)
|
(16)
|
29
|
15
|
56
|
13
|
(15)
|
23
|
(25)
|
(10)
|
(31)
|
(55)
|
(68)
|
(80)
|
(66)
|
(26)
|
(14)
|
(97)
|
(99)
|
(156)
|
(179)
|
(127)
|
(125)
|
(135)
|
(84)
|
(199)
|
(234)
|
(202)
|
(241)
|
|
Net Income (Common) |
61
N/A
|
64
+5%
|
18
-73%
|
(22)
N/A
|
(46)
-108%
|
34
N/A
|
24
-28%
|
30
+23%
|
2
-92%
|
59
+2 470%
|
69
+17%
|
82
+19%
|
54
-34%
|
102
+90%
|
58
-44%
|
(13)
N/A
|
37
N/A
|
75
+105%
|
56
-26%
|
20
-65%
|
44
+125%
|
111
+150%
|
118
+6%
|
128
+9%
|
105
-18%
|
62
-41%
|
4
-94%
|
(139)
N/A
|
(243)
-75%
|
68
N/A
|
72
+6%
|
117
+62%
|
161
+37%
|
76
-53%
|
131
+73%
|
152
+16%
|
141
-7%
|
45
-68%
|
(51)
N/A
|
(185)
-263%
|
15
N/A
|
|
EPS (Diluted) |
0.12
N/A
|
0.14
+17%
|
0.07
-50%
|
-0.04
N/A
|
-0.09
-125%
|
0.07
N/A
|
0.05
-29%
|
0.06
+20%
|
0
N/A
|
0.12
N/A
|
0.13
+8%
|
0.16
+23%
|
0.1
-38%
|
0.21
+110%
|
0.11
-48%
|
-0.03
N/A
|
0.07
N/A
|
0.15
+114%
|
0.11
-27%
|
0.03
-73%
|
0.08
+167%
|
0.22
+175%
|
0.23
+5%
|
0.26
+13%
|
0.22
-15%
|
0.13
-41%
|
0.01
-92%
|
-0.28
N/A
|
-0.49
-75%
|
0.14
N/A
|
0.15
+7%
|
0.18
+20%
|
0.24
+33%
|
0.09
-63%
|
0.2
+122%
|
0.24
+20%
|
0.16
-33%
|
0.06
-63%
|
-0.06
N/A
|
-0.33
-450%
|
0.01
N/A
|