Shenzhen Kaifa Technology Co Ltd
SZSE:000021
Income Statement
Earnings Waterfall
Shenzhen Kaifa Technology Co Ltd
Revenue
|
14.3B
CNY
|
Cost of Revenue
|
-12.1B
CNY
|
Gross Profit
|
2.1B
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
916.3m
CNY
|
Other Expenses
|
-271.7m
CNY
|
Net Income
|
644.6m
CNY
|
Income Statement
Shenzhen Kaifa Technology Co Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | 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 |
15 040
N/A
|
15 466
+3%
|
15 300
-1%
|
15 982
+4%
|
16 452
+3%
|
16 400
0%
|
15 965
-3%
|
15 664
-2%
|
15 362
-2%
|
14 865
-3%
|
15 032
+1%
|
14 719
-2%
|
15 069
+2%
|
14 950
-1%
|
15 387
+3%
|
15 224
-1%
|
14 210
-7%
|
14 757
+4%
|
15 288
+4%
|
16 095
+5%
|
16 061
0%
|
15 699
-2%
|
14 263
-9%
|
13 536
-5%
|
13 224
-2%
|
12 906
-2%
|
13 709
+6%
|
13 709
0%
|
14 967
+9%
|
15 471
+3%
|
15 970
+3%
|
16 663
+4%
|
16 488
-1%
|
16 312
-1%
|
16 085
-1%
|
16 233
+1%
|
16 118
-1%
|
16 401
+2%
|
16 307
-1%
|
15 078
-8%
|
14 265
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 702)
|
(15 104)
|
(14 837)
|
(15 531)
|
(15 938)
|
(15 809)
|
(15 431)
|
(15 066)
|
(14 699)
|
(14 207)
|
(14 309)
|
(13 953)
|
(14 261)
|
(14 122)
|
(14 554)
|
(14 376)
|
(13 303)
|
(13 968)
|
(14 548)
|
(15 411)
|
(15 313)
|
(14 969)
|
(13 356)
|
(12 468)
|
(11 975)
|
(11 596)
|
(12 203)
|
(12 140)
|
(13 289)
|
(13 892)
|
(14 464)
|
(15 246)
|
(14 924)
|
(14 787)
|
(14 589)
|
(14 442)
|
(14 308)
|
(14 440)
|
(14 102)
|
(12 961)
|
(12 121)
|
|
Gross Profit |
338
N/A
|
362
+7%
|
463
+28%
|
452
-3%
|
514
+14%
|
591
+15%
|
533
-10%
|
598
+12%
|
663
+11%
|
657
-1%
|
722
+10%
|
767
+6%
|
809
+6%
|
828
+2%
|
833
+1%
|
848
+2%
|
907
+7%
|
789
-13%
|
740
-6%
|
684
-8%
|
748
+9%
|
729
-2%
|
906
+24%
|
1 068
+18%
|
1 249
+17%
|
1 310
+5%
|
1 507
+15%
|
1 569
+4%
|
1 678
+7%
|
1 580
-6%
|
1 507
-5%
|
1 417
-6%
|
1 564
+10%
|
1 525
-2%
|
1 496
-2%
|
1 791
+20%
|
1 811
+1%
|
1 961
+8%
|
2 205
+12%
|
2 117
-4%
|
2 143
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(510)
|
(493)
|
(428)
|
(417)
|
(374)
|
(379)
|
(415)
|
(453)
|
(472)
|
(491)
|
(513)
|
(526)
|
(616)
|
(665)
|
(596)
|
(610)
|
(549)
|
(450)
|
(491)
|
(165)
|
(341)
|
(341)
|
(436)
|
(799)
|
(707)
|
(628)
|
(655)
|
(606)
|
(799)
|
(740)
|
(816)
|
(824)
|
(914)
|
(903)
|
(822)
|
(854)
|
(1 005)
|
(1 033)
|
(1 099)
|
(1 186)
|
(1 227)
|
|
Selling, General & Administrative |
(384)
|
(378)
|
(381)
|
(383)
|
(273)
|
(376)
|
(388)
|
(411)
|
(366)
|
(480)
|
(495)
|
(515)
|
(479)
|
(555)
|
(561)
|
(501)
|
(533)
|
(463)
|
(475)
|
(480)
|
(511)
|
(452)
|
(439)
|
(480)
|
(533)
|
(519)
|
(550)
|
(564)
|
(607)
|
(579)
|
(670)
|
(658)
|
(715)
|
(746)
|
(645)
|
(657)
|
(704)
|
(665)
|
(722)
|
(793)
|
(720)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
(19)
|
(80)
|
0
|
0
|
(44)
|
(165)
|
(231)
|
(312)
|
(375)
|
(162)
|
(234)
|
(244)
|
(186)
|
(191)
|
(259)
|
(256)
|
(274)
|
(220)
|
(329)
|
(326)
|
(330)
|
(263)
|
(318)
|
(319)
|
(333)
|
(298)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(140)
|
|
Other Operating Expenses |
(125)
|
(115)
|
(47)
|
(34)
|
(30)
|
(2)
|
(27)
|
(42)
|
(16)
|
(11)
|
(18)
|
(11)
|
(15)
|
(110)
|
(35)
|
(89)
|
86
|
13
|
(17)
|
359
|
403
|
343
|
315
|
56
|
77
|
125
|
140
|
144
|
116
|
98
|
109
|
108
|
170
|
173
|
149
|
132
|
70
|
(49)
|
(58)
|
(61)
|
(69)
|
|
Operating Income |
(172)
N/A
|
(131)
+24%
|
36
N/A
|
35
-1%
|
139
+295%
|
213
+53%
|
118
-44%
|
145
+23%
|
191
+32%
|
167
-13%
|
210
+26%
|
241
+15%
|
192
-20%
|
163
-15%
|
237
+45%
|
238
+0%
|
358
+50%
|
339
-5%
|
249
-27%
|
519
+108%
|
407
-22%
|
389
-5%
|
470
+21%
|
270
-43%
|
542
+101%
|
681
+26%
|
852
+25%
|
963
+13%
|
879
-9%
|
839
-5%
|
690
-18%
|
593
-14%
|
650
+10%
|
622
-4%
|
674
+8%
|
936
+39%
|
805
-14%
|
929
+15%
|
1 106
+19%
|
930
-16%
|
916
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
416
|
220
|
133
|
221
|
160
|
229
|
303
|
109
|
(8)
|
154
|
125
|
197
|
196
|
81
|
187
|
279
|
324
|
413
|
310
|
171
|
338
|
367
|
272
|
331
|
9
|
(136)
|
(198)
|
(192)
|
19
|
433
|
525
|
616
|
369
|
407
|
464
|
41
|
13
|
(286)
|
(397)
|
(136)
|
12
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
(53)
|
(4)
|
(2)
|
(3)
|
52
|
1
|
20
|
32
|
4
|
23
|
3
|
(8)
|
(5)
|
(0)
|
(2)
|
3
|
223
|
1
|
2
|
(1)
|
2
|
8
|
13
|
10
|
(11)
|
10
|
11
|
14
|
39
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(1)
|
0
|
(3)
|
(3)
|
(1)
|
6
|
7
|
7
|
6
|
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 |
6
|
8
|
13
|
15
|
12
|
14
|
10
|
12
|
73
|
71
|
75
|
81
|
39
|
97
|
31
|
31
|
(2)
|
(60)
|
(3)
|
(12)
|
2
|
(4)
|
(1)
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
3
|
2
|
2
|
2
|
0
|
(1)
|
0
|
0
|
(1)
|
3
|
24
|
|
Pre-Tax Income |
250
N/A
|
97
-61%
|
181
+87%
|
270
+49%
|
269
0%
|
453
+68%
|
429
-5%
|
265
-38%
|
277
+5%
|
398
+44%
|
416
+5%
|
525
+26%
|
373
-29%
|
337
-10%
|
453
+34%
|
545
+20%
|
732
+34%
|
693
-5%
|
576
-17%
|
710
+23%
|
751
+6%
|
775
+3%
|
745
-4%
|
593
-20%
|
547
-8%
|
544
-1%
|
650
+19%
|
774
+19%
|
1 120
+45%
|
1 274
+14%
|
1 220
-4%
|
1 211
-1%
|
1 023
-15%
|
1 040
+2%
|
1 151
+11%
|
986
-14%
|
808
-18%
|
652
-19%
|
719
+10%
|
812
+13%
|
991
+22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(91)
|
(80)
|
(81)
|
(90)
|
(111)
|
(127)
|
(123)
|
(98)
|
(97)
|
(121)
|
(156)
|
(183)
|
(150)
|
(143)
|
(125)
|
(135)
|
(158)
|
(150)
|
(145)
|
(167)
|
(141)
|
(144)
|
(130)
|
(98)
|
(105)
|
(108)
|
(140)
|
(141)
|
(167)
|
(194)
|
(196)
|
(212)
|
(189)
|
(187)
|
(177)
|
(149)
|
(119)
|
(89)
|
(124)
|
(140)
|
(167)
|
|
Income from Continuing Operations |
159
|
17
|
100
|
180
|
159
|
326
|
306
|
167
|
181
|
276
|
260
|
342
|
224
|
195
|
329
|
411
|
574
|
543
|
431
|
543
|
610
|
631
|
615
|
495
|
442
|
436
|
510
|
633
|
953
|
1 080
|
1 024
|
999
|
834
|
852
|
974
|
837
|
689
|
563
|
595
|
672
|
824
|
|
Income to Minority Interest |
71
|
65
|
34
|
33
|
15
|
14
|
13
|
0
|
0
|
0
|
0
|
2
|
(9)
|
(14)
|
(24)
|
(31)
|
(33)
|
(33)
|
(25)
|
(30)
|
(35)
|
(38)
|
(61)
|
(87)
|
(90)
|
(104)
|
(115)
|
(107)
|
(96)
|
(104)
|
(85)
|
(71)
|
(59)
|
(35)
|
(16)
|
(4)
|
(30)
|
(45)
|
(94)
|
(142)
|
(180)
|
|
Net Income (Common) |
230
N/A
|
82
-64%
|
134
+64%
|
213
+59%
|
174
-18%
|
340
+96%
|
318
-6%
|
176
-45%
|
181
+3%
|
278
+54%
|
260
-7%
|
344
+32%
|
214
-38%
|
180
-16%
|
304
+69%
|
380
+25%
|
541
+42%
|
510
-6%
|
406
-20%
|
513
+27%
|
575
+12%
|
593
+3%
|
554
-7%
|
409
-26%
|
352
-14%
|
332
-6%
|
395
+19%
|
526
+33%
|
857
+63%
|
976
+14%
|
938
-4%
|
928
-1%
|
775
-16%
|
817
+5%
|
958
+17%
|
834
-13%
|
659
-21%
|
518
-21%
|
500
-3%
|
530
+6%
|
645
+22%
|
|
EPS (Diluted) |
0.17
N/A
|
0.07
-59%
|
0.1
+43%
|
0.15
+50%
|
0.12
-20%
|
0.23
+92%
|
0.22
-4%
|
0.12
-45%
|
0.12
N/A
|
0.19
+58%
|
0.18
-5%
|
0.24
+33%
|
0.15
-38%
|
0.13
-13%
|
0.21
+62%
|
0.26
+24%
|
0.37
+42%
|
0.35
-5%
|
0.28
-20%
|
0.35
+25%
|
0.39
+11%
|
0.4
+3%
|
0.37
-8%
|
0.27
-27%
|
0.24
-11%
|
0.22
-8%
|
0.27
+23%
|
0.36
+33%
|
0.58
+61%
|
0.67
+16%
|
0.61
-9%
|
0.59
-3%
|
0.51
-14%
|
0.52
+2%
|
0.61
+17%
|
0.53
-13%
|
0.42
-21%
|
0.33
-21%
|
0.32
-3%
|
0.34
+6%
|
0.41
+21%
|