Beijing United Information Technology Co Ltd
SSE:603613
Beijing United Information Technology Co Ltd
SSE:603613
Price:
26.01
CNY
-2.66%
Market Cap:
¥18.7B
Income Statement
Earnings Waterfall
Beijing United Information Technology Co Ltd
Beijing United Information Technology Co Ltd
Income Statement
Beijing United Information Technology Co Ltd
Beijing United Information Technology Co Ltd
Currency: CNY
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||
| Interest Expense |
7
|
6
|
8
|
11
|
13
|
15
|
16
|
16
|
17
|
20
|
26
|
31
|
39
|
42
|
47
|
31
|
44
|
51
|
93
|
118
|
127
|
146
|
140
|
140
|
0
|
0
|
|
| Revenue |
4 706
N/A
|
5 479
+16%
|
7 198
+31%
|
8 532
+19%
|
10 513
+23%
|
13 084
+24%
|
17 158
+31%
|
20 853
+22%
|
31 461
+51%
|
36 677
+17%
|
37 230
+2%
|
49 368
+33%
|
51 090
+3%
|
60 041
+18%
|
40 269
-33%
|
87 574
+117%
|
82 294
-6%
|
77 533
-6%
|
50 685
-35%
|
53 786
+6%
|
56 794
+6%
|
60 423
+6%
|
53 585
-11%
|
48 347
-10%
|
47 892
-1%
|
45 363
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||
| Cost of Revenue |
(4 347)
|
(5 090)
|
(6 744)
|
(8 072)
|
(10 014)
|
(12 506)
|
(16 566)
|
(20 159)
|
(30 455)
|
(35 577)
|
(36 017)
|
(47 819)
|
(49 538)
|
(58 246)
|
(38 091)
|
(83 918)
|
(78 488)
|
(73 476)
|
(47 792)
|
(50 841)
|
(53 806)
|
(57 477)
|
(50 708)
|
(45 473)
|
(44 871)
|
(42 259)
|
|
| Gross Profit |
359
N/A
|
389
+8%
|
454
+17%
|
459
+1%
|
500
+9%
|
578
+16%
|
592
+2%
|
693
+17%
|
1 005
+45%
|
1 100
+9%
|
1 213
+10%
|
1 549
+28%
|
1 552
+0%
|
1 795
+16%
|
2 178
+21%
|
3 656
+68%
|
3 806
+4%
|
4 057
+7%
|
2 892
-29%
|
2 945
+2%
|
2 987
+1%
|
2 945
-1%
|
2 877
-2%
|
2 874
0%
|
3 021
+5%
|
3 103
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||
| Operating Expenses |
(174)
|
(183)
|
(206)
|
(188)
|
(191)
|
(234)
|
(148)
|
(182)
|
(262)
|
(253)
|
(308)
|
(411)
|
(321)
|
(360)
|
(437)
|
(660)
|
(635)
|
(667)
|
(638)
|
(492)
|
(530)
|
(489)
|
(569)
|
(609)
|
(655)
|
(646)
|
|
| Selling, General & Administrative |
(149)
|
(157)
|
(185)
|
(174)
|
(176)
|
(211)
|
(134)
|
(172)
|
(254)
|
(236)
|
(243)
|
(352)
|
(295)
|
(329)
|
(348)
|
(581)
|
(596)
|
(588)
|
(479)
|
(525)
|
(503)
|
(512)
|
(554)
|
(538)
|
(559)
|
(610)
|
|
| Research & Development |
(21)
|
(24)
|
(17)
|
(16)
|
(17)
|
(25)
|
(29)
|
(34)
|
(48)
|
(60)
|
(66)
|
(89)
|
(91)
|
(112)
|
(125)
|
(236)
|
(251)
|
(271)
|
(195)
|
(206)
|
(204)
|
(165)
|
(101)
|
(108)
|
(91)
|
(75)
|
|
| Depreciation & Amortization |
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(2)
|
(1)
|
(1)
|
2
|
1
|
3
|
21
|
24
|
39
|
44
|
17
|
30
|
65
|
81
|
65
|
157
|
211
|
192
|
81
|
239
|
177
|
188
|
160
|
37
|
(6)
|
39
|
|
| Operating Income |
185
N/A
|
207
+12%
|
247
+20%
|
271
+10%
|
308
+14%
|
344
+12%
|
444
+29%
|
511
+15%
|
743
+45%
|
847
+14%
|
905
+7%
|
1 137
+26%
|
1 231
+8%
|
1 435
+17%
|
1 741
+21%
|
2 996
+72%
|
3 171
+6%
|
3 390
+7%
|
2 255
-33%
|
2 453
+9%
|
2 457
+0%
|
2 456
0%
|
2 308
-6%
|
2 265
-2%
|
2 366
+4%
|
2 458
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||
| Interest Income Expense |
(8)
|
(9)
|
(9)
|
(11)
|
(8)
|
1
|
14
|
21
|
29
|
34
|
42
|
40
|
33
|
23
|
33
|
17
|
22
|
8
|
(21)
|
(86)
|
(109)
|
(133)
|
(91)
|
(112)
|
(125)
|
(128)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(18)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
5
|
4
|
11
|
17
|
22
|
12
|
4
|
(2)
|
(8)
|
4
|
6
|
4
|
5
|
4
|
7
|
17
|
9
|
9
|
4
|
(2)
|
4
|
(1)
|
(0)
|
(4)
|
(7)
|
|
| Pre-Tax Income |
180
N/A
|
202
+12%
|
243
+20%
|
270
+11%
|
317
+17%
|
368
+16%
|
470
+28%
|
536
+14%
|
770
+44%
|
873
+13%
|
933
+7%
|
1 184
+27%
|
1 267
+7%
|
1 464
+15%
|
1 778
+21%
|
3 020
+70%
|
3 209
+6%
|
3 407
+6%
|
2 243
-34%
|
2 372
+6%
|
2 347
-1%
|
2 328
-1%
|
2 216
-5%
|
2 153
-3%
|
2 238
+4%
|
2 323
+4%
|
|
| Net Income | |||||||||||||||||||||||||||
| Tax Provision |
(42)
|
(48)
|
(56)
|
(62)
|
(73)
|
(87)
|
(112)
|
(130)
|
(189)
|
(214)
|
(227)
|
(290)
|
(308)
|
(351)
|
(432)
|
(734)
|
(785)
|
(845)
|
(539)
|
(588)
|
(552)
|
(485)
|
(478)
|
(463)
|
(525)
|
(614)
|
|
| Income from Continuing Operations |
138
|
155
|
187
|
208
|
244
|
281
|
358
|
406
|
581
|
658
|
706
|
894
|
960
|
1 113
|
1 346
|
2 286
|
2 424
|
2 562
|
1 703
|
1 784
|
1 795
|
1 843
|
1 738
|
1 690
|
1 712
|
1 709
|
|
| Income to Minority Interest |
(21)
|
(23)
|
(28)
|
(30)
|
(36)
|
(41)
|
(54)
|
(64)
|
(96)
|
(116)
|
(127)
|
(161)
|
(170)
|
(190)
|
(220)
|
(376)
|
(400)
|
(431)
|
(275)
|
(299)
|
(297)
|
(300)
|
(283)
|
(278)
|
(290)
|
(274)
|
|
| Net Income (Common) |
117
N/A
|
131
+12%
|
159
+21%
|
178
+12%
|
208
+17%
|
239
+15%
|
304
+27%
|
342
+12%
|
485
+42%
|
542
+12%
|
578
+7%
|
734
+27%
|
790
+8%
|
922
+17%
|
1 126
+22%
|
1 910
+70%
|
2 024
+6%
|
2 131
+5%
|
1 428
-33%
|
1 485
+4%
|
1 498
+1%
|
1 543
+3%
|
1 455
-6%
|
1 412
-3%
|
1 422
+1%
|
1 435
+1%
|
|
| EPS (Diluted) |
0.53
N/A
|
0.59
+11%
|
0.63
+7%
|
0.6
-5%
|
0.71
+18%
|
0.81
+14%
|
1.01
+25%
|
0.99
-2%
|
0.96
-3%
|
1.1
+15%
|
0.8
-27%
|
1.46
+82%
|
1.58
+8%
|
1.26
-20%
|
1.56
+24%
|
2.64
+69%
|
2.8
+6%
|
2.97
+6%
|
1.99
-33%
|
2.07
+4%
|
2.06
0%
|
2.14
+4%
|
2.02
-6%
|
1.96
-3%
|
1.98
+1%
|
2
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
