UCloud Technology Co Ltd
SSE:688158
Income Statement
Earnings Waterfall
UCloud Technology Co Ltd
Revenue
|
1.6B
CNY
|
Cost of Revenue
|
-1.4B
CNY
|
Gross Profit
|
160.3m
CNY
|
Operating Expenses
|
-511.5m
CNY
|
Operating Income
|
-351.2m
CNY
|
Other Expenses
|
4.1m
CNY
|
Net Income
|
-347.1m
CNY
|
Income Statement
UCloud Technology Co Ltd
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 |
1 515
N/A
|
1 597
+5%
|
1 728
+8%
|
2 082
+20%
|
2 455
+18%
|
2 754
+12%
|
3 049
+11%
|
3 160
+4%
|
2 901
-8%
|
2 718
-6%
|
2 441
-10%
|
2 048
-16%
|
1 972
-4%
|
1 812
-8%
|
1 666
-8%
|
1 582
-5%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(1 075)
|
(1 179)
|
(1 350)
|
(1 771)
|
(2 245)
|
(2 609)
|
(2 936)
|
(3 056)
|
(2 804)
|
(2 619)
|
(2 329)
|
(1 932)
|
(1 812)
|
(1 644)
|
(1 509)
|
(1 422)
|
|
Gross Profit |
440
N/A
|
418
-5%
|
378
-9%
|
311
-18%
|
211
-32%
|
145
-31%
|
114
-22%
|
104
-8%
|
97
-7%
|
100
+2%
|
112
+12%
|
116
+4%
|
160
+38%
|
168
+5%
|
156
-7%
|
160
+3%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(447)
|
(460)
|
(474)
|
(521)
|
(592)
|
(633)
|
(733)
|
(792)
|
(754)
|
(763)
|
(715)
|
(625)
|
(583)
|
(532)
|
(508)
|
(511)
|
|
Selling, General & Administrative |
(274)
|
(279)
|
(291)
|
(331)
|
(364)
|
(396)
|
(453)
|
(477)
|
(417)
|
(426)
|
(391)
|
(344)
|
(347)
|
(349)
|
(358)
|
(357)
|
|
Research & Development |
(188)
|
(198)
|
(202)
|
(209)
|
(246)
|
(254)
|
(293)
|
(326)
|
(324)
|
(350)
|
(339)
|
(298)
|
(251)
|
(222)
|
(194)
|
(199)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
|
Other Operating Expenses |
15
|
18
|
19
|
19
|
18
|
17
|
13
|
11
|
9
|
12
|
15
|
17
|
36
|
39
|
44
|
45
|
|
Operating Income |
(7)
N/A
|
(42)
-497%
|
(96)
-126%
|
(211)
-119%
|
(381)
-81%
|
(488)
-28%
|
(620)
-27%
|
(688)
-11%
|
(657)
+4%
|
(664)
-1%
|
(603)
+9%
|
(509)
+16%
|
(423)
+17%
|
(364)
+14%
|
(352)
+3%
|
(351)
+0%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
29
|
30
|
34
|
43
|
45
|
40
|
37
|
22
|
8
|
(1)
|
(9)
|
(10)
|
(1)
|
(7)
|
21
|
21
|
|
Non-Reccuring Items |
1
|
1
|
(0)
|
5
|
4
|
9
|
12
|
9
|
13
|
16
|
27
|
29
|
7
|
0
|
(14)
|
(18)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(2)
|
(1)
|
(6)
|
(7)
|
(8)
|
(8)
|
(2)
|
(2)
|
(4)
|
(3)
|
(1)
|
2
|
2
|
1
|
|
Pre-Tax Income |
23
N/A
|
(11)
N/A
|
(64)
-460%
|
(164)
-156%
|
(339)
-107%
|
(445)
-32%
|
(578)
-30%
|
(665)
-15%
|
(638)
+4%
|
(651)
-2%
|
(589)
+10%
|
(492)
+16%
|
(418)
+15%
|
(369)
+12%
|
(343)
+7%
|
(347)
-1%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(2)
|
2
|
(1)
|
(7)
|
(4)
|
(3)
|
(0)
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
21
|
(10)
|
(65)
|
(171)
|
(343)
|
(449)
|
(578)
|
(664)
|
(638)
|
(650)
|
(590)
|
(493)
|
(419)
|
(370)
|
(344)
|
(348)
|
|
Income to Minority Interest |
0
|
1
|
1
|
2
|
(0)
|
(0)
|
0
|
1
|
4
|
7
|
9
|
10
|
6
|
4
|
3
|
1
|
|
Net Income (Common) |
21
N/A
|
(9)
N/A
|
(64)
-632%
|
(169)
-165%
|
(343)
-103%
|
(449)
-31%
|
(578)
-29%
|
(664)
-15%
|
(633)
+5%
|
(643)
-2%
|
(581)
+10%
|
(483)
+17%
|
(413)
+14%
|
(367)
+11%
|
(342)
+7%
|
(347)
-2%
|
|
EPS (Diluted) |
0.06
N/A
|
-0.01
N/A
|
-0.15
-1 400%
|
-0.4
-167%
|
-0.82
-105%
|
-1.07
-30%
|
-1.37
-28%
|
-1.57
-15%
|
-1.5
+4%
|
-1.52
-1%
|
-1.24
+18%
|
-1.07
+14%
|
-0.92
+14%
|
-0.8
+13%
|
-0.76
+5%
|
-0.77
-1%
|