G-bits Network Technology Xiamen Co Ltd
SSE:603444
Income Statement
Earnings Waterfall
G-bits Network Technology Xiamen Co Ltd
Revenue
|
4.2B
CNY
|
Cost of Revenue
|
-479.9m
CNY
|
Gross Profit
|
3.7B
CNY
|
Operating Expenses
|
-2.1B
CNY
|
Operating Income
|
1.6B
CNY
|
Other Expenses
|
-438.3m
CNY
|
Net Income
|
1.1B
CNY
|
Income Statement
G-bits Network Technology Xiamen Co Ltd
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 |
718
N/A
|
991
+38%
|
1 305
+32%
|
1 592
+22%
|
1 451
-9%
|
1 450
0%
|
1 440
-1%
|
1 444
+0%
|
1 497
+4%
|
1 535
+3%
|
1 655
+8%
|
1 780
+8%
|
1 948
+9%
|
2 050
+5%
|
2 170
+6%
|
2 404
+11%
|
2 509
+4%
|
2 665
+6%
|
2 742
+3%
|
3 120
+14%
|
3 720
+19%
|
4 178
+12%
|
4 619
+11%
|
4 731
+2%
|
4 742
+0%
|
4 964
+5%
|
5 168
+4%
|
5 083
-2%
|
5 006
-2%
|
4 644
-7%
|
4 185
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||
Cost of Revenue |
(34)
|
(40)
|
(52)
|
(83)
|
(95)
|
(122)
|
(132)
|
(149)
|
(149)
|
(147)
|
(128)
|
(156)
|
(170)
|
(172)
|
(205)
|
(234)
|
(275)
|
(403)
|
(384)
|
(528)
|
(691)
|
(700)
|
(698)
|
(654)
|
(542)
|
(575)
|
(582)
|
(622)
|
(625)
|
(546)
|
(480)
|
|
Gross Profit |
685
N/A
|
950
+39%
|
1 253
+32%
|
1 509
+20%
|
1 355
-10%
|
1 329
-2%
|
1 309
-2%
|
1 295
-1%
|
1 349
+4%
|
1 388
+3%
|
1 526
+10%
|
1 625
+6%
|
1 778
+9%
|
1 878
+6%
|
1 965
+5%
|
2 170
+10%
|
2 234
+3%
|
2 262
+1%
|
2 358
+4%
|
2 593
+10%
|
3 029
+17%
|
3 478
+15%
|
3 921
+13%
|
4 076
+4%
|
4 200
+3%
|
4 389
+4%
|
4 585
+4%
|
4 460
-3%
|
4 381
-2%
|
4 099
-6%
|
3 705
-10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||
Operating Expenses |
(224)
|
(300)
|
(459)
|
(549)
|
(543)
|
(568)
|
(485)
|
(485)
|
(463)
|
(454)
|
(555)
|
(576)
|
(631)
|
(681)
|
(727)
|
(852)
|
(902)
|
(978)
|
(943)
|
(1 170)
|
(1 504)
|
(1 743)
|
(2 138)
|
(2 229)
|
(2 339)
|
(2 545)
|
(2 380)
|
(2 568)
|
(2 311)
|
(2 150)
|
(2 142)
|
|
Selling, General & Administrative |
(178)
|
(222)
|
(263)
|
(403)
|
(407)
|
(428)
|
(271)
|
(308)
|
(234)
|
(217)
|
(289)
|
(289)
|
(329)
|
(368)
|
(404)
|
(449)
|
(488)
|
(550)
|
(503)
|
(735)
|
(980)
|
(1 151)
|
(1 542)
|
(1 625)
|
(1 712)
|
(1 918)
|
(1 721)
|
(1 772)
|
(1 705)
|
(1 503)
|
(1 423)
|
|
Research & Development |
0
|
(58)
|
(193)
|
0
|
0
|
(139)
|
(243)
|
(201)
|
(267)
|
(274)
|
(285)
|
(292)
|
(307)
|
(320)
|
(329)
|
(369)
|
(381)
|
(399)
|
(423)
|
(470)
|
(555)
|
(612)
|
(609)
|
(632)
|
(662)
|
(675)
|
(673)
|
(677)
|
(664)
|
(680)
|
(679)
|
|
Depreciation & Amortization |
0
|
(2)
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(41)
|
|
Other Operating Expenses |
(46)
|
(20)
|
(0)
|
(146)
|
(136)
|
0
|
33
|
24
|
38
|
38
|
26
|
5
|
5
|
6
|
32
|
(34)
|
(33)
|
(29)
|
33
|
36
|
31
|
19
|
50
|
28
|
35
|
49
|
49
|
(119)
|
57
|
33
|
1
|
|
Operating Income |
461
N/A
|
650
+41%
|
794
+22%
|
960
+21%
|
813
-15%
|
761
-6%
|
823
+8%
|
809
-2%
|
885
+9%
|
934
+6%
|
972
+4%
|
1 049
+8%
|
1 147
+9%
|
1 196
+4%
|
1 238
+3%
|
1 319
+7%
|
1 332
+1%
|
1 284
-4%
|
1 416
+10%
|
1 423
+1%
|
1 526
+7%
|
1 734
+14%
|
1 783
+3%
|
1 847
+4%
|
1 861
+1%
|
1 844
-1%
|
2 205
+20%
|
1 892
-14%
|
2 069
+9%
|
1 948
-6%
|
1 563
-20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||
Interest Income Expense |
4
|
11
|
16
|
19
|
36
|
40
|
47
|
46
|
67
|
90
|
93
|
103
|
91
|
65
|
61
|
93
|
58
|
139
|
148
|
185
|
444
|
387
|
110
|
296
|
157
|
249
|
296
|
332
|
368
|
261
|
126
|
|
Non-Reccuring Items |
0
|
0
|
(6)
|
(1)
|
(1)
|
(1)
|
(10)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
239
|
0
|
(8)
|
(18)
|
(181)
|
0
|
(172)
|
(162)
|
17
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
10
|
9
|
11
|
10
|
9
|
8
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(5)
|
(1)
|
(1)
|
(5)
|
(7)
|
(7)
|
(7)
|
(5)
|
(6)
|
(5)
|
(5)
|
(7)
|
(6)
|
|
Pre-Tax Income |
474
N/A
|
671
+41%
|
815
+21%
|
988
+21%
|
857
-13%
|
807
-6%
|
860
+7%
|
855
-1%
|
953
+11%
|
1 024
+8%
|
1 065
+4%
|
1 152
+8%
|
1 238
+7%
|
1 261
+2%
|
1 230
-2%
|
1 407
+14%
|
1 386
-1%
|
1 419
+2%
|
1 558
+10%
|
1 606
+3%
|
1 969
+23%
|
2 116
+7%
|
2 125
+0%
|
2 136
+1%
|
2 002
-6%
|
2 071
+3%
|
2 315
+12%
|
2 219
-4%
|
2 260
+2%
|
2 041
-10%
|
1 700
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||
Tax Provision |
(61)
|
(90)
|
(112)
|
(137)
|
(123)
|
(110)
|
(126)
|
(134)
|
(164)
|
(189)
|
(147)
|
(151)
|
(141)
|
(120)
|
(164)
|
(192)
|
(197)
|
(218)
|
(226)
|
(251)
|
(307)
|
(345)
|
(372)
|
(374)
|
(408)
|
(438)
|
(355)
|
(331)
|
(301)
|
(274)
|
(239)
|
|
Income from Continuing Operations |
414
|
581
|
704
|
851
|
733
|
697
|
734
|
721
|
788
|
836
|
918
|
1 001
|
1 097
|
1 142
|
1 066
|
1 215
|
1 189
|
1 201
|
1 332
|
1 356
|
1 662
|
1 771
|
1 753
|
1 762
|
1 594
|
1 633
|
1 959
|
1 887
|
1 959
|
1 767
|
1 461
|
|
Income to Minority Interest |
(44)
|
(82)
|
(118)
|
(156)
|
(142)
|
(130)
|
(125)
|
(122)
|
(143)
|
(162)
|
(195)
|
(219)
|
(243)
|
(256)
|
(257)
|
(297)
|
(295)
|
(267)
|
(285)
|
(266)
|
(265)
|
(313)
|
(284)
|
(310)
|
(338)
|
(358)
|
(499)
|
(469)
|
(511)
|
(459)
|
(336)
|
|
Net Income (Common) |
371
N/A
|
499
+35%
|
586
+17%
|
695
+19%
|
592
-15%
|
567
-4%
|
610
+7%
|
600
-2%
|
645
+8%
|
673
+4%
|
723
+7%
|
783
+8%
|
853
+9%
|
886
+4%
|
809
-9%
|
918
+13%
|
894
-3%
|
934
+4%
|
1 046
+12%
|
1 089
+4%
|
1 397
+28%
|
1 457
+4%
|
1 468
+1%
|
1 453
-1%
|
1 256
-14%
|
1 275
+1%
|
1 461
+15%
|
1 418
-3%
|
1 449
+2%
|
1 308
-10%
|
1 125
-14%
|
|
EPS (Diluted) |
6.93
N/A
|
9.35
+35%
|
8.23
-12%
|
9.75
+18%
|
8.25
-15%
|
7.91
-4%
|
8.53
+8%
|
8.36
-2%
|
9.03
+8%
|
9.44
+5%
|
10.12
+7%
|
10.95
+8%
|
11.78
+8%
|
12.35
+5%
|
11.28
-9%
|
12.78
+13%
|
12.45
-3%
|
12.97
+4%
|
14.58
+12%
|
15.16
+4%
|
19.44
+28%
|
20.28
+4%
|
20.43
+1%
|
20.22
-1%
|
17.48
-14%
|
17.74
+1%
|
20.33
+15%
|
19.74
-3%
|
20.06
+2%
|
18.09
-10%
|
15.63
-14%
|