Digital China Group Co Ltd
SZSE:000034
Income Statement
Earnings Waterfall
Digital China Group Co Ltd
Revenue
|
119.6B
CNY
|
Cost of Revenue
|
-114.8B
CNY
|
Gross Profit
|
4.8B
CNY
|
Operating Expenses
|
-2.8B
CNY
|
Operating Income
|
2B
CNY
|
Other Expenses
|
-815.5m
CNY
|
Net Income
|
1.2B
CNY
|
Income Statement
Digital China Group 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 |
533
N/A
|
538
+1%
|
544
+1%
|
534
-2%
|
509
-5%
|
490
-4%
|
477
-3%
|
464
-3%
|
458
-1%
|
450
-2%
|
11 958
+2 557%
|
23 948
+100%
|
40 531
+69%
|
52 666
+30%
|
54 921
+4%
|
56 908
+4%
|
62 216
+9%
|
65 776
+6%
|
69 163
+5%
|
75 372
+9%
|
81 858
+9%
|
87 828
+7%
|
91 146
+4%
|
91 478
+0%
|
86 803
-5%
|
83 014
-4%
|
85 089
+2%
|
87 516
+3%
|
92 060
+5%
|
98 114
+7%
|
108 140
+10%
|
114 384
+6%
|
122 385
+7%
|
126 965
+4%
|
123 359
-3%
|
120 873
-2%
|
115 880
-4%
|
114 398
-1%
|
113 808
-1%
|
115 536
+2%
|
119 624
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(472)
|
(477)
|
(486)
|
(476)
|
(446)
|
(433)
|
(421)
|
(411)
|
(411)
|
(402)
|
(11 283)
|
(22 682)
|
(38 448)
|
(50 095)
|
(52 306)
|
(54 250)
|
(59 255)
|
(62 898)
|
(66 154)
|
(72 220)
|
(78 570)
|
(84 546)
|
(87 835)
|
(88 164)
|
(83 291)
|
(79 600)
|
(81 713)
|
(84 039)
|
(88 444)
|
(94 477)
|
(104 282)
|
(110 461)
|
(118 317)
|
(122 969)
|
(119 314)
|
(116 695)
|
(111 473)
|
(110 103)
|
(109 580)
|
(111 184)
|
(114 789)
|
|
Gross Profit |
61
N/A
|
61
N/A
|
58
-5%
|
58
N/A
|
63
+9%
|
56
-11%
|
55
-2%
|
52
-5%
|
47
-10%
|
48
+2%
|
675
+1 306%
|
1 266
+88%
|
2 083
+65%
|
2 571
+23%
|
2 615
+2%
|
2 658
+2%
|
2 961
+11%
|
2 878
-3%
|
3 009
+5%
|
3 152
+5%
|
3 288
+4%
|
3 283
0%
|
3 312
+1%
|
3 315
+0%
|
3 512
+6%
|
3 414
-3%
|
3 376
-1%
|
3 476
+3%
|
3 616
+4%
|
3 636
+1%
|
3 857
+6%
|
3 923
+2%
|
4 068
+4%
|
3 996
-2%
|
4 045
+1%
|
4 178
+3%
|
4 407
+5%
|
4 295
-3%
|
4 228
-2%
|
4 352
+3%
|
4 835
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(39)
|
(39)
|
(42)
|
(41)
|
(65)
|
(68)
|
(69)
|
(67)
|
(69)
|
(66)
|
(476)
|
(900)
|
(1 501)
|
(1 777)
|
(1 754)
|
(1 752)
|
(2 081)
|
(1 958)
|
(1 967)
|
(2 024)
|
(2 030)
|
(1 947)
|
(2 013)
|
(2 018)
|
(2 321)
|
(2 111)
|
(2 071)
|
(2 184)
|
(2 375)
|
(2 264)
|
(2 510)
|
(2 539)
|
(2 724)
|
(2 561)
|
(2 547)
|
(2 487)
|
(2 698)
|
(2 519)
|
(2 453)
|
(2 499)
|
(2 848)
|
|
Selling, General & Administrative |
(57)
|
(57)
|
(60)
|
(60)
|
(57)
|
(62)
|
(63)
|
(61)
|
(64)
|
(66)
|
(498)
|
(950)
|
(1 422)
|
(1 863)
|
(1 888)
|
(1 889)
|
(1 917)
|
(1 957)
|
(1 930)
|
(1 900)
|
(1 919)
|
(1 982)
|
(2 016)
|
(2 061)
|
(2 055)
|
(2 035)
|
(1 975)
|
(2 057)
|
(2 098)
|
(2 130)
|
(2 298)
|
(2 312)
|
(2 346)
|
(2 205)
|
(2 157)
|
(2 109)
|
(2 375)
|
(2 319)
|
(2 343)
|
(2 383)
|
(2 461)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(89)
|
0
|
0
|
(65)
|
(88)
|
(75)
|
(99)
|
(93)
|
(135)
|
(152)
|
(164)
|
(173)
|
(169)
|
(198)
|
(216)
|
(228)
|
(211)
|
(258)
|
(272)
|
(291)
|
(265)
|
(300)
|
(299)
|
(297)
|
(324)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(92)
|
|
Other Operating Expenses |
18
|
18
|
18
|
19
|
0
|
(5)
|
(5)
|
(5)
|
0
|
2
|
24
|
52
|
(30)
|
87
|
134
|
156
|
5
|
(1)
|
(37)
|
(60)
|
28
|
108
|
102
|
136
|
(90)
|
75
|
68
|
46
|
(51)
|
62
|
4
|
1
|
(44)
|
(99)
|
(119)
|
(87)
|
51
|
101
|
189
|
180
|
29
|
|
Operating Income |
23
N/A
|
23
N/A
|
17
-26%
|
17
N/A
|
(2)
N/A
|
(10)
-400%
|
(12)
-20%
|
(13)
-8%
|
(22)
-69%
|
(16)
+27%
|
201
N/A
|
368
+83%
|
582
+58%
|
793
+36%
|
860
+8%
|
905
+5%
|
880
-3%
|
920
+5%
|
1 042
+13%
|
1 128
+8%
|
1 259
+12%
|
1 335
+6%
|
1 299
-3%
|
1 296
0%
|
1 192
-8%
|
1 302
+9%
|
1 303
+0%
|
1 291
-1%
|
1 241
-4%
|
1 371
+10%
|
1 346
-2%
|
1 383
+3%
|
1 344
-3%
|
1 434
+7%
|
1 497
+4%
|
1 691
+13%
|
1 708
+1%
|
1 776
+4%
|
1 774
0%
|
1 852
+4%
|
1 987
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
1
|
56
|
58
|
14
|
64
|
15
|
16
|
15
|
12
|
61
|
(8)
|
(322)
|
(221)
|
(402)
|
(411)
|
(391)
|
(398)
|
(492)
|
(627)
|
(596)
|
(653)
|
(484)
|
(421)
|
(245)
|
(406)
|
(475)
|
(401)
|
(299)
|
(417)
|
(901)
|
(898)
|
(339)
|
(888)
|
(442)
|
(510)
|
(391)
|
(455)
|
(424)
|
(377)
|
(477)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(26)
|
2
|
1
|
1
|
(29)
|
0
|
2
|
11
|
(27)
|
12
|
12
|
3
|
(518)
|
3
|
4
|
5
|
2
|
3
|
2
|
2
|
1
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
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 |
(3)
|
(3)
|
(7)
|
(7)
|
1
|
33
|
32
|
32
|
32
|
0
|
7
|
32
|
38
|
39
|
33
|
12
|
364
|
366
|
376
|
377
|
25
|
18
|
9
|
10
|
14
|
11
|
(79)
|
(82)
|
(82)
|
(83)
|
5
|
15
|
15
|
10
|
14
|
2
|
3
|
3
|
(0)
|
1
|
1
|
|
Pre-Tax Income |
19
N/A
|
20
+5%
|
65
+225%
|
68
+5%
|
63
-7%
|
86
+37%
|
34
-60%
|
35
+3%
|
25
-29%
|
(3)
N/A
|
269
N/A
|
391
+45%
|
498
+27%
|
612
+23%
|
492
-20%
|
505
+3%
|
853
+69%
|
889
+4%
|
926
+4%
|
877
-5%
|
662
-25%
|
702
+6%
|
825
+18%
|
886
+7%
|
931
+5%
|
907
-3%
|
750
-17%
|
818
+9%
|
833
+2%
|
883
+6%
|
463
-48%
|
504
+9%
|
503
0%
|
560
+11%
|
1 074
+92%
|
1 188
+11%
|
1 324
+11%
|
1 327
+0%
|
1 352
+2%
|
1 479
+9%
|
1 513
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(18)
|
(63)
|
(95)
|
(116)
|
(134)
|
(118)
|
(129)
|
(140)
|
(140)
|
(123)
|
(145)
|
(161)
|
(181)
|
(207)
|
(230)
|
(225)
|
(203)
|
(234)
|
(209)
|
(222)
|
(227)
|
(236)
|
(253)
|
(264)
|
(270)
|
(269)
|
(288)
|
(269)
|
(276)
|
(270)
|
(307)
|
|
Income from Continuing Operations |
17
|
18
|
64
|
66
|
61
|
85
|
33
|
34
|
21
|
(7)
|
251
|
329
|
403
|
497
|
359
|
387
|
723
|
749
|
786
|
754
|
516
|
541
|
644
|
679
|
702
|
684
|
549
|
586
|
624
|
660
|
235
|
267
|
250
|
296
|
804
|
919
|
1 036
|
1 058
|
1 076
|
1 209
|
1 206
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(3)
|
(4)
|
0
|
0
|
2
|
2
|
(4)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
15
|
12
|
(12)
|
(24)
|
(43)
|
(46)
|
(32)
|
(31)
|
(28)
|
(35)
|
(35)
|
|
Net Income (Common) |
17
N/A
|
18
+6%
|
64
+256%
|
66
+3%
|
61
-8%
|
85
+39%
|
33
-61%
|
34
+3%
|
21
-38%
|
(7)
N/A
|
251
N/A
|
329
+31%
|
404
+23%
|
495
+23%
|
356
-28%
|
383
+8%
|
723
+89%
|
749
+4%
|
786
+5%
|
754
-4%
|
512
-32%
|
537
+5%
|
641
+19%
|
678
+6%
|
701
+3%
|
683
-3%
|
548
-20%
|
584
+7%
|
624
+7%
|
660
+6%
|
249
-62%
|
278
+12%
|
238
-14%
|
272
+14%
|
761
+179%
|
873
+15%
|
1 004
+15%
|
1 026
+2%
|
1 048
+2%
|
1 174
+12%
|
1 172
0%
|
|
EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.18
+260%
|
0.19
+6%
|
0.17
-11%
|
0.24
+41%
|
0.09
-63%
|
0.09
N/A
|
0.06
-33%
|
-0.01
N/A
|
0.55
N/A
|
0.5
-9%
|
0.67
+34%
|
0.75
+12%
|
0.56
-25%
|
0.6
+7%
|
1.11
+85%
|
1.15
+4%
|
1.21
+5%
|
1.16
-4%
|
0.78
-33%
|
0.83
+6%
|
0.99
+19%
|
1.04
+5%
|
1.07
+3%
|
1.04
-3%
|
0.83
-20%
|
0.89
+7%
|
0.95
+7%
|
1.01
+6%
|
0.37
-63%
|
0.41
+11%
|
0.37
-10%
|
0.41
+11%
|
1.17
+185%
|
1.35
+15%
|
1.56
+16%
|
1.55
-1%
|
1.61
+4%
|
1.79
+11%
|
1.76
-2%
|