Guangdong Hec Technology Holding Co Ltd
SSE:600673
Income Statement
Earnings Waterfall
Guangdong Hec Technology Holding Co Ltd
Revenue
|
10.9B
CNY
|
Cost of Revenue
|
-9.7B
CNY
|
Gross Profit
|
1.2B
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
-192.8m
CNY
|
Other Expenses
|
-101.5m
CNY
|
Net Income
|
-294.3m
CNY
|
Income Statement
Guangdong Hec Technology Holding Co Ltd
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 |
4 855
N/A
|
4 961
+2%
|
5 021
+1%
|
5 098
+2%
|
5 112
+0%
|
4 905
-4%
|
5 117
+4%
|
5 033
-2%
|
4 686
-7%
|
4 874
+4%
|
4 614
-5%
|
4 755
+3%
|
5 102
+7%
|
5 566
+9%
|
6 817
+22%
|
7 768
+14%
|
9 003
+16%
|
10 657
+18%
|
10 945
+3%
|
11 109
+1%
|
11 680
+5%
|
12 346
+6%
|
13 017
+5%
|
13 709
+5%
|
14 767
+8%
|
14 359
-3%
|
13 199
-8%
|
12 186
-8%
|
10 371
-15%
|
9 349
-10%
|
10 309
+10%
|
11 289
+10%
|
12 802
+13%
|
13 030
+2%
|
12 834
-2%
|
12 441
-3%
|
11 699
-6%
|
11 572
-1%
|
11 087
-4%
|
11 974
+8%
|
10 854
-9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 948)
|
(4 037)
|
(4 113)
|
(4 161)
|
(4 168)
|
(3 969)
|
(4 197)
|
(4 165)
|
(3 931)
|
(4 126)
|
(3 852)
|
(3 975)
|
(4 194)
|
(4 635)
|
(5 174)
|
(5 676)
|
(6 165)
|
(6 703)
|
(7 118)
|
(7 301)
|
(7 601)
|
(7 831)
|
(7 940)
|
(7 781)
|
(8 070)
|
(7 766)
|
(7 625)
|
(7 754)
|
(7 063)
|
(7 446)
|
(8 268)
|
(8 936)
|
(10 166)
|
(10 537)
|
(10 266)
|
(10 096)
|
(9 358)
|
(9 580)
|
(9 478)
|
(10 543)
|
(9 697)
|
|
Gross Profit |
907
N/A
|
924
+2%
|
908
-2%
|
937
+3%
|
944
+1%
|
936
-1%
|
920
-2%
|
869
-6%
|
755
-13%
|
748
-1%
|
762
+2%
|
779
+2%
|
908
+17%
|
931
+3%
|
1 644
+77%
|
2 093
+27%
|
2 838
+36%
|
3 954
+39%
|
3 827
-3%
|
3 808
0%
|
4 079
+7%
|
4 514
+11%
|
5 077
+12%
|
5 929
+17%
|
6 697
+13%
|
6 593
-2%
|
5 574
-15%
|
4 432
-20%
|
3 308
-25%
|
1 903
-42%
|
2 042
+7%
|
2 353
+15%
|
2 636
+12%
|
2 493
-5%
|
2 568
+3%
|
2 345
-9%
|
2 341
0%
|
1 992
-15%
|
1 608
-19%
|
1 431
-11%
|
1 156
-19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(374)
|
(382)
|
(366)
|
(386)
|
(412)
|
(413)
|
(427)
|
(429)
|
(417)
|
(412)
|
(421)
|
(456)
|
(501)
|
(501)
|
(686)
|
(841)
|
(1 161)
|
(1 549)
|
(1 512)
|
(1 598)
|
(1 912)
|
(2 091)
|
(2 643)
|
(3 158)
|
(3 756)
|
(3 646)
|
(3 225)
|
(2 820)
|
(2 504)
|
(2 061)
|
(2 020)
|
(2 068)
|
(2 049)
|
(1 476)
|
(1 263)
|
(962)
|
(1 174)
|
(990)
|
(1 206)
|
(1 242)
|
(1 349)
|
|
Selling, General & Administrative |
(357)
|
(363)
|
(346)
|
(365)
|
(302)
|
(365)
|
(381)
|
(393)
|
(297)
|
(398)
|
(404)
|
(411)
|
(358)
|
(437)
|
(583)
|
(716)
|
(917)
|
(1 313)
|
(1 274)
|
(1 316)
|
(1 441)
|
(1 659)
|
(2 195)
|
(2 682)
|
(3 239)
|
(3 219)
|
(2 827)
|
(2 447)
|
(1 969)
|
(1 676)
|
(1 597)
|
(1 590)
|
(1 235)
|
(883)
|
(709)
|
(463)
|
(514)
|
(602)
|
(683)
|
(776)
|
(741)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
(50)
|
(165)
|
(192)
|
(267)
|
(311)
|
(380)
|
(454)
|
(457)
|
(476)
|
(387)
|
(435)
|
(432)
|
(399)
|
(371)
|
(455)
|
(470)
|
(542)
|
(429)
|
(475)
|
(439)
|
(398)
|
(403)
|
(431)
|
(445)
|
(426)
|
(379)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(125)
|
0
|
0
|
0
|
(142)
|
0
|
0
|
0
|
(173)
|
0
|
0
|
0
|
(222)
|
0
|
0
|
0
|
(306)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(145)
|
|
Other Operating Expenses |
(16)
|
(19)
|
(20)
|
(21)
|
(22)
|
(48)
|
(46)
|
(37)
|
(4)
|
(15)
|
(18)
|
(45)
|
(4)
|
(64)
|
(103)
|
(75)
|
46
|
(44)
|
29
|
30
|
50
|
22
|
10
|
(0)
|
44
|
8
|
34
|
26
|
58
|
70
|
46
|
64
|
(78)
|
(118)
|
(115)
|
(101)
|
(133)
|
43
|
(78)
|
(40)
|
(84)
|
|
Operating Income |
533
N/A
|
542
+2%
|
542
0%
|
551
+2%
|
533
-3%
|
523
-2%
|
493
-6%
|
440
-11%
|
338
-23%
|
336
-1%
|
340
+1%
|
323
-5%
|
407
+26%
|
430
+6%
|
958
+123%
|
1 251
+31%
|
1 677
+34%
|
2 405
+43%
|
2 315
-4%
|
2 211
-5%
|
2 168
-2%
|
2 423
+12%
|
2 434
+0%
|
2 770
+14%
|
2 942
+6%
|
2 948
+0%
|
2 350
-20%
|
1 613
-31%
|
803
-50%
|
(158)
N/A
|
21
N/A
|
285
+1 243%
|
587
+106%
|
1 017
+73%
|
1 305
+28%
|
1 384
+6%
|
1 167
-16%
|
1 002
-14%
|
403
-60%
|
189
-53%
|
(193)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(302)
|
(304)
|
(319)
|
(300)
|
(287)
|
(287)
|
(267)
|
(256)
|
(274)
|
(285)
|
(280)
|
(282)
|
(227)
|
(208)
|
(223)
|
(248)
|
(281)
|
(351)
|
(336)
|
(353)
|
(337)
|
(373)
|
(513)
|
(628)
|
(493)
|
(668)
|
(525)
|
(387)
|
(16)
|
44
|
(119)
|
49
|
(220)
|
363
|
588
|
406
|
370
|
263
|
199
|
203
|
(11)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
4
|
(22)
|
0
|
(2)
|
0
|
(59)
|
0
|
(11)
|
(11)
|
(25)
|
(12)
|
(9)
|
(11)
|
0
|
(1)
|
(2)
|
(0)
|
568
|
(18)
|
(25)
|
(26)
|
(37)
|
0
|
3
|
3
|
(142)
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(11)
|
(10)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(6)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
49
|
55
|
55
|
52
|
56
|
57
|
50
|
38
|
66
|
65
|
61
|
59
|
(29)
|
(47)
|
(52)
|
(63)
|
(14)
|
(37)
|
(32)
|
(21)
|
21
|
19
|
17
|
6
|
(6)
|
(13)
|
(22)
|
(15)
|
244
|
224
|
232
|
227
|
11
|
(17)
|
(14)
|
(19)
|
13
|
(19)
|
(16)
|
(8)
|
5
|
|
Pre-Tax Income |
280
N/A
|
293
+5%
|
277
-5%
|
303
+9%
|
300
-1%
|
293
-2%
|
275
-6%
|
221
-20%
|
127
-42%
|
114
-10%
|
111
-3%
|
90
-19%
|
137
+53%
|
175
+28%
|
682
+290%
|
945
+39%
|
1 360
+44%
|
2 017
+48%
|
1 946
-4%
|
1 837
-6%
|
1 793
-2%
|
2 069
+15%
|
1 926
-7%
|
2 137
+11%
|
2 412
+13%
|
2 255
-6%
|
1 794
-20%
|
1 200
-33%
|
1 015
-15%
|
109
-89%
|
133
+22%
|
560
+322%
|
921
+64%
|
1 344
+46%
|
1 854
+38%
|
1 745
-6%
|
1 497
-14%
|
1 246
-17%
|
589
-53%
|
388
-34%
|
(341)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(79)
|
(87)
|
(91)
|
(105)
|
(112)
|
(107)
|
(98)
|
(85)
|
(47)
|
(42)
|
(49)
|
(48)
|
(81)
|
(96)
|
(163)
|
(201)
|
(233)
|
(347)
|
(325)
|
(302)
|
(299)
|
(321)
|
(344)
|
(373)
|
(412)
|
(404)
|
(320)
|
(220)
|
(215)
|
(64)
|
(39)
|
(99)
|
(371)
|
(413)
|
(486)
|
(492)
|
(198)
|
(183)
|
(119)
|
(94)
|
1
|
|
Income from Continuing Operations |
201
|
206
|
186
|
197
|
188
|
186
|
177
|
135
|
81
|
72
|
62
|
42
|
57
|
79
|
519
|
743
|
1 127
|
1 670
|
1 621
|
1 535
|
1 493
|
1 749
|
1 582
|
1 764
|
1 999
|
1 852
|
1 474
|
980
|
799
|
44
|
94
|
461
|
551
|
931
|
1 368
|
1 253
|
1 299
|
1 062
|
470
|
293
|
(339)
|
|
Income to Minority Interest |
(54)
|
(50)
|
(37)
|
(47)
|
(32)
|
(34)
|
(23)
|
3
|
19
|
25
|
24
|
34
|
53
|
58
|
(86)
|
(161)
|
(280)
|
(498)
|
(431)
|
(382)
|
(403)
|
(559)
|
(574)
|
(715)
|
(887)
|
(890)
|
(718)
|
(491)
|
(383)
|
90
|
153
|
92
|
323
|
209
|
47
|
26
|
(55)
|
(41)
|
10
|
13
|
45
|
|
Net Income (Common) |
146
N/A
|
156
+7%
|
149
-5%
|
150
+1%
|
156
+4%
|
152
-3%
|
154
+2%
|
138
-10%
|
99
-28%
|
98
-1%
|
86
-12%
|
76
-11%
|
109
+43%
|
137
+26%
|
433
+215%
|
582
+34%
|
847
+45%
|
1 172
+38%
|
1 190
+2%
|
1 153
-3%
|
1 091
-5%
|
1 190
+9%
|
1 008
-15%
|
1 049
+4%
|
1 112
+6%
|
962
-14%
|
756
-21%
|
489
-35%
|
416
-15%
|
134
-68%
|
247
+84%
|
553
+124%
|
874
+58%
|
1 140
+30%
|
1 415
+24%
|
1 278
-10%
|
1 244
-3%
|
1 021
-18%
|
480
-53%
|
307
-36%
|
(294)
N/A
|
|
EPS (Diluted) |
0.07
N/A
|
0.08
+14%
|
0.07
-13%
|
0.07
N/A
|
0.07
N/A
|
0.07
N/A
|
0.07
N/A
|
0.06
-14%
|
0.04
-33%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.04
+33%
|
0.06
+50%
|
0.18
+200%
|
0.24
+33%
|
0.34
+42%
|
0.47
+38%
|
0.33
-30%
|
0.44
+33%
|
0.36
-18%
|
0.38
+6%
|
0.34
-11%
|
0.34
N/A
|
0.38
+12%
|
0.32
-16%
|
0.25
-22%
|
0.16
-36%
|
0.14
-13%
|
0.04
-71%
|
0.08
+100%
|
0.2
+150%
|
0.29
+45%
|
0.39
+34%
|
0.47
+21%
|
0.43
-9%
|
0.43
N/A
|
0.35
-19%
|
0.17
-51%
|
0.11
-35%
|
-0.1
N/A
|