Willfar Information Technology Co Ltd
SSE:688100
Income Statement
Earnings Waterfall
Willfar Information Technology Co Ltd
Revenue
|
2.3B
CNY
|
Cost of Revenue
|
-1.3B
CNY
|
Gross Profit
|
913.2m
CNY
|
Operating Expenses
|
-312.6m
CNY
|
Operating Income
|
600.6m
CNY
|
Other Expenses
|
-55.3m
CNY
|
Net Income
|
545.3m
CNY
|
Income Statement
Willfar Information Technology Co 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 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
1 124
N/A
|
1 147
+2%
|
1 244
+9%
|
1 255
+1%
|
1 302
+4%
|
1 409
+8%
|
1 449
+3%
|
1 525
+5%
|
1 628
+7%
|
1 704
+5%
|
1 826
+7%
|
1 887
+3%
|
1 923
+2%
|
2 012
+5%
|
2 004
0%
|
2 050
+2%
|
2 068
+1%
|
2 180
+5%
|
2 225
+2%
|
2 250
+1%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(754)
|
(750)
|
(825)
|
(838)
|
(863)
|
(938)
|
(931)
|
(994)
|
(1 058)
|
(1 104)
|
(1 192)
|
(1 245)
|
(1 261)
|
(1 321)
|
(1 263)
|
(1 284)
|
(1 281)
|
(1 329)
|
(1 322)
|
(1 337)
|
|
Gross Profit |
370
N/A
|
396
+7%
|
420
+6%
|
417
-1%
|
439
+5%
|
472
+7%
|
518
+10%
|
532
+3%
|
570
+7%
|
600
+5%
|
634
+6%
|
642
+1%
|
662
+3%
|
691
+4%
|
741
+7%
|
766
+3%
|
787
+3%
|
851
+8%
|
903
+6%
|
913
+1%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(148)
|
(154)
|
(191)
|
(185)
|
(191)
|
(200)
|
(225)
|
(214)
|
(240)
|
(260)
|
(275)
|
(267)
|
(283)
|
(288)
|
(320)
|
(309)
|
(317)
|
(334)
|
(319)
|
(313)
|
|
Selling, General & Administrative |
(94)
|
(98)
|
(111)
|
(106)
|
(111)
|
(114)
|
(127)
|
(124)
|
(135)
|
(139)
|
(149)
|
(143)
|
(143)
|
(152)
|
(166)
|
(152)
|
(160)
|
(168)
|
(148)
|
(149)
|
|
Research & Development |
(82)
|
(88)
|
(93)
|
(99)
|
(107)
|
(116)
|
(123)
|
(141)
|
(151)
|
(166)
|
(170)
|
(179)
|
(190)
|
(195)
|
(191)
|
(208)
|
(207)
|
(220)
|
(220)
|
(231)
|
|
Depreciation & Amortization |
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(14)
|
0
|
|
Other Operating Expenses |
29
|
32
|
24
|
20
|
27
|
30
|
36
|
51
|
45
|
45
|
57
|
55
|
51
|
59
|
51
|
51
|
50
|
53
|
62
|
68
|
|
Operating Income |
223
N/A
|
242
+9%
|
228
-6%
|
231
+1%
|
248
+7%
|
272
+9%
|
292
+8%
|
318
+9%
|
330
+4%
|
341
+3%
|
359
+5%
|
375
+4%
|
379
+1%
|
403
+6%
|
420
+4%
|
457
+9%
|
470
+3%
|
516
+10%
|
584
+13%
|
601
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
12
|
14
|
20
|
25
|
29
|
31
|
29
|
26
|
27
|
28
|
37
|
36
|
41
|
32
|
37
|
32
|
16
|
17
|
18
|
23
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
|
Total Other Income |
2
|
3
|
3
|
2
|
1
|
4
|
4
|
5
|
3
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Pre-Tax Income |
237
N/A
|
259
+9%
|
251
-3%
|
258
+3%
|
278
+8%
|
307
+10%
|
325
+6%
|
349
+7%
|
360
+3%
|
368
+2%
|
395
+8%
|
410
+4%
|
420
+2%
|
435
+4%
|
458
+5%
|
489
+7%
|
487
0%
|
534
+10%
|
602
+13%
|
623
+4%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(29)
|
(33)
|
(34)
|
(35)
|
(37)
|
(42)
|
(49)
|
(53)
|
(54)
|
(53)
|
(53)
|
(56)
|
(55)
|
(56)
|
(55)
|
(60)
|
(60)
|
(70)
|
(76)
|
(77)
|
|
Income from Continuing Operations |
208
|
226
|
218
|
222
|
242
|
265
|
276
|
296
|
306
|
315
|
342
|
354
|
365
|
379
|
402
|
428
|
426
|
464
|
526
|
546
|
|
Income to Minority Interest |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Net Income (Common) |
208
N/A
|
226
+8%
|
217
-4%
|
222
+2%
|
241
+8%
|
264
+10%
|
275
+4%
|
296
+7%
|
306
+3%
|
315
+3%
|
341
+8%
|
353
+4%
|
364
+3%
|
377
+4%
|
400
+6%
|
426
+7%
|
425
0%
|
462
+9%
|
525
+14%
|
545
+4%
|
|
EPS (Diluted) |
0.46
N/A
|
0.5
+9%
|
0.48
-4%
|
0.44
-8%
|
0.48
+9%
|
0.54
+13%
|
0.56
+4%
|
0.6
+7%
|
0.62
+3%
|
0.64
+3%
|
0.68
+6%
|
0.71
+4%
|
0.73
+3%
|
0.75
+3%
|
0.8
+7%
|
0.85
+6%
|
0.89
+5%
|
0.94
+6%
|
1.07
+14%
|
1.12
+5%
|