Cashway Fintech Co Ltd
SSE:603106
Income Statement
Earnings Waterfall
Cashway Fintech Co Ltd
Revenue
|
492.1m
CNY
|
Cost of Revenue
|
-505.7m
CNY
|
Gross Profit
|
-13.6m
CNY
|
Operating Expenses
|
-141.7m
CNY
|
Operating Income
|
-155.2m
CNY
|
Other Expenses
|
19.6m
CNY
|
Net Income
|
-135.6m
CNY
|
Income Statement
Cashway Fintech Co Ltd
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 |
1 390
N/A
|
1 415
+2%
|
1 484
+5%
|
1 443
-3%
|
1 275
-12%
|
1 080
-15%
|
975
-10%
|
815
-16%
|
741
-9%
|
799
+8%
|
1 021
+28%
|
1 091
+7%
|
1 160
+6%
|
1 129
-3%
|
924
-18%
|
857
-7%
|
811
-5%
|
759
-6%
|
715
-6%
|
651
-9%
|
623
-4%
|
647
+4%
|
585
-10%
|
591
+1%
|
558
-6%
|
492
-12%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(928)
|
(955)
|
(990)
|
(968)
|
(856)
|
(739)
|
(667)
|
(566)
|
(514)
|
(563)
|
(805)
|
(813)
|
(864)
|
(830)
|
(739)
|
(701)
|
(685)
|
(653)
|
(579)
|
(528)
|
(517)
|
(567)
|
(586)
|
(583)
|
(563)
|
(506)
|
|
Gross Profit |
462
N/A
|
460
0%
|
495
+7%
|
476
-4%
|
420
-12%
|
341
-19%
|
308
-10%
|
249
-19%
|
228
-9%
|
236
+4%
|
217
-8%
|
278
+28%
|
296
+6%
|
299
+1%
|
185
-38%
|
157
-15%
|
126
-19%
|
106
-16%
|
136
+28%
|
123
-9%
|
106
-14%
|
81
-24%
|
(0)
N/A
|
8
N/A
|
(5)
N/A
|
(14)
-169%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(298)
|
(301)
|
(326)
|
(313)
|
(320)
|
(291)
|
(263)
|
(224)
|
(233)
|
(274)
|
(320)
|
(379)
|
(381)
|
(355)
|
(177)
|
(157)
|
(135)
|
(115)
|
(171)
|
(190)
|
(194)
|
(205)
|
(176)
|
(188)
|
(174)
|
(142)
|
|
Selling, General & Administrative |
(322)
|
(330)
|
(283)
|
(351)
|
(295)
|
(245)
|
(208)
|
(161)
|
(180)
|
(200)
|
(267)
|
(278)
|
(290)
|
(279)
|
(87)
|
(57)
|
(32)
|
(6)
|
(94)
|
(100)
|
(97)
|
(96)
|
(89)
|
(93)
|
(88)
|
(90)
|
|
Research & Development |
0
|
0
|
(80)
|
0
|
0
|
(20)
|
(85)
|
(71)
|
(92)
|
(94)
|
(92)
|
(89)
|
(91)
|
(90)
|
(100)
|
(100)
|
(95)
|
(95)
|
(81)
|
(81)
|
(85)
|
(85)
|
(85)
|
(87)
|
(83)
|
(80)
|
|
Depreciation & Amortization |
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
|
Other Operating Expenses |
25
|
29
|
44
|
38
|
(24)
|
(26)
|
36
|
8
|
39
|
20
|
47
|
(12)
|
(1)
|
14
|
19
|
(1)
|
(8)
|
(14)
|
16
|
(8)
|
(12)
|
(24)
|
7
|
(9)
|
(3)
|
28
|
|
Operating Income |
164
N/A
|
159
-3%
|
169
+6%
|
163
-3%
|
100
-38%
|
50
-50%
|
45
-9%
|
25
-45%
|
(5)
N/A
|
(38)
-611%
|
(104)
-170%
|
(101)
+3%
|
(85)
+16%
|
(57)
+33%
|
7
N/A
|
(1)
N/A
|
(9)
-1 374%
|
(8)
+5%
|
(35)
-310%
|
(67)
-93%
|
(88)
-32%
|
(124)
-41%
|
(176)
-42%
|
(180)
-2%
|
(179)
+0%
|
(155)
+14%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(11)
|
(2)
|
8
|
17
|
28
|
36
|
33
|
36
|
38
|
49
|
52
|
55
|
52
|
47
|
42
|
37
|
47
|
38
|
55
|
51
|
34
|
(7)
|
(18)
|
(8)
|
(8)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
26
|
23
|
4
|
5
|
2
|
7
|
4
|
1
|
1
|
(5)
|
0
|
(1)
|
(3)
|
(5)
|
(25)
|
(18)
|
(14)
|
(9)
|
(3)
|
(9)
|
(11)
|
(15)
|
(6)
|
(6)
|
(6)
|
(5)
|
|
Pre-Tax Income |
176
N/A
|
171
-3%
|
171
0%
|
176
+3%
|
119
-32%
|
85
-29%
|
85
0%
|
59
-31%
|
32
-46%
|
(6)
N/A
|
(56)
-875%
|
(50)
+10%
|
(33)
+34%
|
(9)
+71%
|
30
N/A
|
23
-23%
|
13
-42%
|
29
+119%
|
11
-61%
|
(20)
N/A
|
(49)
-144%
|
(105)
-115%
|
(189)
-81%
|
(203)
-7%
|
(193)
+5%
|
(168)
+13%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
(24)
|
(23)
|
(21)
|
(23)
|
(14)
|
(9)
|
(5)
|
(2)
|
2
|
7
|
15
|
15
|
13
|
9
|
3
|
1
|
3
|
11
|
8
|
14
|
18
|
25
|
37
|
40
|
43
|
33
|
|
Income from Continuing Operations |
152
|
148
|
149
|
153
|
105
|
76
|
80
|
57
|
34
|
1
|
(41)
|
(35)
|
(20)
|
0
|
32
|
24
|
17
|
40
|
19
|
(6)
|
(31)
|
(80)
|
(152)
|
(163)
|
(150)
|
(136)
|
|
Net Income (Common) |
152
N/A
|
148
-3%
|
149
+1%
|
153
+2%
|
105
-31%
|
76
-28%
|
80
+6%
|
57
-29%
|
34
-40%
|
1
-96%
|
(41)
N/A
|
(35)
+14%
|
(20)
+43%
|
0
N/A
|
32
N/A
|
24
-25%
|
17
-31%
|
40
+138%
|
19
-53%
|
(6)
N/A
|
(31)
-440%
|
(80)
-156%
|
(152)
-90%
|
(163)
-7%
|
(150)
+8%
|
(136)
+9%
|
|
EPS (Diluted) |
0.39
N/A
|
0.38
-3%
|
0.29
-24%
|
0.29
N/A
|
0.19
-34%
|
0.15
-21%
|
0.15
N/A
|
0.14
-7%
|
0.07
-50%
|
0.01
-86%
|
-0.08
N/A
|
-0.06
+25%
|
-0.03
+50%
|
0
N/A
|
0.06
N/A
|
0.04
-33%
|
0.03
-25%
|
0.07
+133%
|
0.04
-43%
|
-0.01
N/A
|
-0.06
-500%
|
-0.15
-150%
|
-0.29
-93%
|
-0.31
-7%
|
-0.29
+6%
|
-0.26
+10%
|