ArcSoft Corp Ltd
SSE:688088
Income Statement
Earnings Waterfall
ArcSoft Corp Ltd
Revenue
|
643.7m
CNY
|
Cost of Revenue
|
-71.1m
CNY
|
Gross Profit
|
572.6m
CNY
|
Operating Expenses
|
-530.2m
CNY
|
Operating Income
|
42.4m
CNY
|
Other Expenses
|
43.8m
CNY
|
Net Income
|
86.2m
CNY
|
Income Statement
ArcSoft Corp Ltd
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 |
535
N/A
|
536
+0%
|
565
+5%
|
604
+7%
|
604
+0%
|
652
+8%
|
683
+5%
|
669
-2%
|
668
0%
|
629
-6%
|
573
-9%
|
559
-2%
|
535
-4%
|
517
-3%
|
532
+3%
|
557
+5%
|
610
+10%
|
644
+6%
|
|
Gross Profit | |||||||||||||||||||
Cost of Revenue |
(33)
|
(35)
|
(38)
|
(51)
|
(63)
|
(67)
|
(71)
|
(68)
|
(64)
|
(62)
|
(53)
|
(57)
|
(58)
|
(56)
|
(66)
|
(65)
|
(64)
|
(71)
|
|
Gross Profit |
502
N/A
|
501
0%
|
527
+5%
|
553
+5%
|
542
-2%
|
585
+8%
|
612
+5%
|
601
-2%
|
604
+0%
|
567
-6%
|
520
-8%
|
502
-3%
|
476
-5%
|
461
-3%
|
466
+1%
|
491
+6%
|
545
+11%
|
573
+5%
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(262)
|
(284)
|
(312)
|
(327)
|
(335)
|
(335)
|
(398)
|
(384)
|
(416)
|
(442)
|
(409)
|
(431)
|
(408)
|
(418)
|
(439)
|
(455)
|
(511)
|
(530)
|
|
Selling, General & Administrative |
(139)
|
(146)
|
(153)
|
(161)
|
(159)
|
(156)
|
(172)
|
(155)
|
(164)
|
(175)
|
(158)
|
(165)
|
(152)
|
(158)
|
(164)
|
(180)
|
(205)
|
(204)
|
|
Research & Development |
(162)
|
(176)
|
(193)
|
(206)
|
(212)
|
(218)
|
(254)
|
(262)
|
(284)
|
(298)
|
(255)
|
(271)
|
(259)
|
(267)
|
(272)
|
(301)
|
(329)
|
(345)
|
|
Depreciation & Amortization |
0
|
0
|
(4)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
|
Other Operating Expenses |
40
|
39
|
39
|
39
|
37
|
39
|
35
|
34
|
32
|
30
|
25
|
5
|
4
|
6
|
20
|
25
|
24
|
19
|
|
Operating Income |
240
N/A
|
217
-10%
|
215
-1%
|
225
+5%
|
207
-8%
|
250
+21%
|
214
-15%
|
218
+2%
|
188
-14%
|
125
-33%
|
110
-12%
|
70
-36%
|
69
-2%
|
43
-38%
|
27
-37%
|
36
+36%
|
34
-5%
|
42
+23%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
7
|
7
|
10
|
24
|
46
|
54
|
61
|
60
|
57
|
58
|
54
|
53
|
46
|
43
|
38
|
32
|
37
|
42
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(12)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
(0)
|
|
Total Other Income |
(18)
|
(14)
|
21
|
21
|
22
|
18
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
1
|
|
Pre-Tax Income |
229
N/A
|
209
-9%
|
245
+17%
|
270
+10%
|
275
+2%
|
322
+17%
|
274
-15%
|
277
+1%
|
244
-12%
|
182
-25%
|
153
-16%
|
120
-21%
|
112
-7%
|
82
-27%
|
65
-20%
|
69
+6%
|
73
+6%
|
85
+17%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
(31)
|
(28)
|
(35)
|
(41)
|
(42)
|
(43)
|
(23)
|
(20)
|
(26)
|
(20)
|
(15)
|
(13)
|
(3)
|
(11)
|
(8)
|
(8)
|
(21)
|
1
|
|
Income from Continuing Operations |
198
|
181
|
210
|
229
|
233
|
279
|
252
|
257
|
218
|
162
|
138
|
107
|
109
|
70
|
57
|
61
|
52
|
86
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
|
Net Income (Common) |
198
N/A
|
181
-9%
|
210
+16%
|
229
+9%
|
233
+2%
|
279
+19%
|
252
-10%
|
258
+3%
|
219
-15%
|
164
-25%
|
141
-14%
|
110
-22%
|
111
+1%
|
72
-35%
|
58
-19%
|
61
+6%
|
52
-15%
|
86
+65%
|
|
EPS (Diluted) |
0.6
N/A
|
0.43
-28%
|
0.55
+28%
|
0.56
+2%
|
0.57
+2%
|
0.69
+21%
|
0.62
-10%
|
0.64
+3%
|
0.54
-16%
|
0.4
-26%
|
0.35
-13%
|
0.27
-23%
|
0.27
N/A
|
0.18
-33%
|
0.14
-22%
|
0.15
+7%
|
0.13
-13%
|
0.21
+62%
|