Hundsun Technologies Inc
SSE:600570
Income Statement
Earnings Waterfall
Hundsun Technologies Inc
Revenue
|
7.3B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
5.4B
CNY
|
Operating Expenses
|
-4.1B
CNY
|
Operating Income
|
1.4B
CNY
|
Other Expenses
|
65.8m
CNY
|
Net Income
|
1.4B
CNY
|
Income Statement
Hundsun Technologies Inc
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 211
N/A
|
1 240
+2%
|
1 252
+1%
|
1 336
+7%
|
1 422
+6%
|
1 494
+5%
|
1 868
+25%
|
1 949
+4%
|
2 226
+14%
|
2 288
+3%
|
2 138
-7%
|
2 265
+6%
|
2 170
-4%
|
2 276
+5%
|
2 430
+7%
|
2 483
+2%
|
2 666
+7%
|
2 756
+3%
|
2 947
+7%
|
2 979
+1%
|
3 263
+10%
|
3 322
+2%
|
3 426
+3%
|
3 597
+5%
|
3 872
+8%
|
3 793
-2%
|
3 967
+5%
|
3 913
-1%
|
4 173
+7%
|
4 410
+6%
|
4 605
+4%
|
4 955
+8%
|
5 497
+11%
|
5 719
+4%
|
5 830
+2%
|
6 113
+5%
|
6 502
+6%
|
6 659
+2%
|
6 943
+4%
|
7 133
+3%
|
7 281
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(252)
|
(239)
|
(198)
|
(197)
|
(91)
|
(114)
|
(167)
|
(154)
|
(171)
|
(190)
|
(137)
|
(157)
|
(110)
|
(154)
|
(154)
|
(138)
|
(94)
|
(144)
|
(143)
|
(141)
|
(98)
|
(128)
|
(119)
|
(132)
|
(128)
|
(322)
|
(525)
|
(770)
|
(959)
|
(1 049)
|
(1 153)
|
(1 245)
|
(1 490)
|
(1 627)
|
(1 679)
|
(1 730)
|
(1 737)
|
(1 863)
|
(1 932)
|
(1 964)
|
(1 862)
|
|
Gross Profit |
959
N/A
|
1 002
+4%
|
1 054
+5%
|
1 139
+8%
|
1 331
+17%
|
1 380
+4%
|
1 701
+23%
|
1 795
+6%
|
2 054
+14%
|
2 098
+2%
|
2 001
-5%
|
2 108
+5%
|
2 061
-2%
|
2 122
+3%
|
2 276
+7%
|
2 346
+3%
|
2 573
+10%
|
2 612
+2%
|
2 804
+7%
|
2 838
+1%
|
3 165
+12%
|
3 194
+1%
|
3 307
+4%
|
3 465
+5%
|
3 744
+8%
|
3 472
-7%
|
3 442
-1%
|
3 143
-9%
|
3 214
+2%
|
3 361
+5%
|
3 452
+3%
|
3 710
+7%
|
4 007
+8%
|
4 092
+2%
|
4 151
+1%
|
4 383
+6%
|
4 766
+9%
|
4 796
+1%
|
5 011
+4%
|
5 169
+3%
|
5 419
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(779)
|
(831)
|
(898)
|
(1 020)
|
(1 183)
|
(1 237)
|
(1 454)
|
(1 699)
|
(1 792)
|
(1 836)
|
(1 825)
|
(1 817)
|
(2 034)
|
(2 138)
|
(2 193)
|
(2 248)
|
(2 360)
|
(2 344)
|
(2 423)
|
(2 376)
|
(2 595)
|
(2 713)
|
(2 853)
|
(2 981)
|
(2 810)
|
(2 576)
|
(2 477)
|
(2 314)
|
(2 232)
|
(2 564)
|
(2 715)
|
(2 933)
|
(3 180)
|
(3 325)
|
(3 549)
|
(3 565)
|
(3 684)
|
(3 727)
|
(3 903)
|
(4 020)
|
(4 061)
|
|
Selling, General & Administrative |
(785)
|
(828)
|
(894)
|
(1 016)
|
(1 103)
|
(1 232)
|
(1 446)
|
(1 692)
|
(1 674)
|
(1 712)
|
(1 707)
|
(1 698)
|
(1 901)
|
(2 134)
|
(2 255)
|
(2 049)
|
(2 371)
|
(2 999)
|
(3 047)
|
(3 028)
|
(1 354)
|
(1 624)
|
(1 420)
|
(1 476)
|
(1 432)
|
(1 291)
|
(1 215)
|
(1 037)
|
(918)
|
(924)
|
(988)
|
(1 081)
|
(1 255)
|
(1 329)
|
(1 432)
|
(1 462)
|
(1 482)
|
(1 578)
|
(1 674)
|
(1 688)
|
(1 559)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
(305)
|
(109)
|
0
|
0
|
(313)
|
(1 386)
|
(1 152)
|
(1 513)
|
(1 570)
|
(1 538)
|
(1 499)
|
(1 480)
|
(1 479)
|
(1 477)
|
(1 618)
|
(1 731)
|
(1 858)
|
(2 110)
|
(2 269)
|
(2 353)
|
(2 384)
|
(2 312)
|
(2 385)
|
(2 476)
|
(2 561)
|
(2 633)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(169)
|
|
Other Operating Expenses |
6
|
(3)
|
(4)
|
(4)
|
(0)
|
(5)
|
(8)
|
(8)
|
(0)
|
(124)
|
(118)
|
(119)
|
(1)
|
(3)
|
62
|
106
|
179
|
656
|
624
|
965
|
208
|
63
|
81
|
65
|
226
|
213
|
217
|
202
|
226
|
(22)
|
4
|
6
|
289
|
273
|
237
|
281
|
280
|
236
|
247
|
229
|
300
|
|
Operating Income |
180
N/A
|
171
-5%
|
156
-9%
|
119
-24%
|
148
+24%
|
144
-3%
|
247
+72%
|
96
-61%
|
262
+173%
|
262
0%
|
176
-33%
|
291
+65%
|
27
-91%
|
(16)
N/A
|
83
N/A
|
97
+18%
|
213
+118%
|
268
+26%
|
381
+42%
|
462
+21%
|
570
+23%
|
481
-16%
|
455
-6%
|
484
+7%
|
934
+93%
|
895
-4%
|
965
+8%
|
830
-14%
|
982
+18%
|
797
-19%
|
737
-8%
|
777
+5%
|
826
+6%
|
767
-7%
|
603
-21%
|
817
+36%
|
1 082
+32%
|
1 069
-1%
|
1 108
+4%
|
1 149
+4%
|
1 359
+18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
109
|
120
|
150
|
162
|
144
|
152
|
155
|
137
|
155
|
146
|
132
|
154
|
115
|
148
|
226
|
297
|
67
|
254
|
194
|
125
|
181
|
604
|
637
|
662
|
545
|
139
|
194
|
330
|
351
|
877
|
1 091
|
906
|
653
|
498
|
49
|
(65)
|
78
|
370
|
584
|
570
|
96
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(2)
|
184
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
109
|
1
|
1
|
1
|
31
|
(1)
|
(2)
|
(3)
|
(36)
|
(3)
|
(1)
|
(1)
|
(3)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
80
|
97
|
90
|
91
|
94
|
109
|
120
|
135
|
87
|
99
|
112
|
103
|
(200)
|
(221)
|
(281)
|
(300)
|
5
|
(38)
|
(9)
|
(20)
|
(1)
|
(1)
|
(1)
|
2
|
0
|
(1)
|
(2)
|
(5)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
1
|
|
Pre-Tax Income |
368
N/A
|
387
+5%
|
397
+2%
|
373
-6%
|
386
+4%
|
405
+5%
|
522
+29%
|
367
-30%
|
515
+40%
|
507
-2%
|
421
-17%
|
548
+30%
|
(60)
N/A
|
(89)
-48%
|
27
N/A
|
93
+241%
|
468
+405%
|
484
+3%
|
566
+17%
|
567
+0%
|
700
+23%
|
1 085
+55%
|
1 090
+0%
|
1 148
+5%
|
1 527
+33%
|
1 034
-32%
|
1 157
+12%
|
1 155
0%
|
1 438
+24%
|
1 673
+16%
|
1 827
+9%
|
1 684
-8%
|
1 510
-10%
|
1 263
-16%
|
649
-49%
|
749
+15%
|
1 125
+50%
|
1 437
+28%
|
1 692
+18%
|
1 720
+2%
|
1 453
-16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(28)
|
(30)
|
(25)
|
(31)
|
(31)
|
(32)
|
(41)
|
(19)
|
(66)
|
(66)
|
(62)
|
(33)
|
8
|
13
|
9
|
(25)
|
(35)
|
(37)
|
(56)
|
(71)
|
(21)
|
(72)
|
(45)
|
(45)
|
(112)
|
(54)
|
(74)
|
(89)
|
(75)
|
(86)
|
(76)
|
(67)
|
(20)
|
1
|
19
|
55
|
(4)
|
(45)
|
(23)
|
8
|
(9)
|
|
Income from Continuing Operations |
340
|
357
|
371
|
342
|
355
|
373
|
480
|
348
|
449
|
441
|
359
|
516
|
(52)
|
(76)
|
36
|
68
|
433
|
447
|
510
|
496
|
678
|
1 012
|
1 045
|
1 103
|
1 415
|
980
|
1 082
|
1 066
|
1 363
|
1 587
|
1 752
|
1 618
|
1 490
|
1 264
|
668
|
804
|
1 120
|
1 392
|
1 669
|
1 729
|
1 443
|
|
Income to Minority Interest |
(17)
|
(16)
|
(13)
|
(16)
|
6
|
1
|
(23)
|
39
|
5
|
14
|
48
|
(17)
|
71
|
65
|
47
|
35
|
38
|
39
|
33
|
46
|
(33)
|
(27)
|
(22)
|
(15)
|
0
|
(7)
|
(1)
|
(29)
|
(41)
|
(52)
|
(59)
|
(37)
|
(27)
|
(10)
|
(15)
|
(13)
|
(29)
|
(38)
|
(35)
|
(42)
|
(19)
|
|
Net Income (Common) |
323
N/A
|
341
+5%
|
358
+5%
|
326
-9%
|
361
+11%
|
375
+4%
|
458
+22%
|
387
-15%
|
454
+17%
|
455
+0%
|
407
-11%
|
499
+23%
|
18
-96%
|
(11)
N/A
|
83
N/A
|
103
+24%
|
471
+359%
|
486
+3%
|
543
+12%
|
542
0%
|
645
+19%
|
986
+53%
|
1 023
+4%
|
1 088
+6%
|
1 416
+30%
|
973
-31%
|
1 081
+11%
|
1 038
-4%
|
1 322
+27%
|
1 535
+16%
|
1 693
+10%
|
1 580
-7%
|
1 464
-7%
|
1 254
-14%
|
653
-48%
|
791
+21%
|
1 091
+38%
|
1 354
+24%
|
1 633
+21%
|
1 686
+3%
|
1 424
-16%
|
|
EPS (Diluted) |
0.31
N/A
|
0.32
+3%
|
0.33
+3%
|
0.3
-9%
|
0.35
+17%
|
0.36
+3%
|
0.44
+22%
|
0.37
-16%
|
0.43
+16%
|
0.43
N/A
|
0.39
-9%
|
0.48
+23%
|
0.02
-96%
|
-0.01
N/A
|
0.08
N/A
|
0.1
+25%
|
0.45
+350%
|
0.46
+2%
|
0.51
+11%
|
0.51
N/A
|
0.62
+22%
|
0.94
+52%
|
0.98
+4%
|
1.04
+6%
|
1.36
+31%
|
0.94
-31%
|
1.04
+11%
|
1
-4%
|
1.27
+27%
|
1.48
+17%
|
0.9
-39%
|
0.82
-9%
|
0.78
-5%
|
0.67
-14%
|
0.35
-48%
|
0.68
+94%
|
0.57
-16%
|
0.71
+25%
|
0.91
+28%
|
0.85
-7%
|
0.75
-12%
|