Huagong Tech Co Ltd
SZSE:000988
Income Statement
Earnings Waterfall
Huagong Tech Co Ltd
Revenue
|
10.2B
CNY
|
Cost of Revenue
|
-7.9B
CNY
|
Gross Profit
|
2.3B
CNY
|
Operating Expenses
|
-1.5B
CNY
|
Operating Income
|
852m
CNY
|
Other Expenses
|
154.9m
CNY
|
Net Income
|
1B
CNY
|
Income Statement
Huagong Tech 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 |
1 777
N/A
|
1 903
+7%
|
2 049
+8%
|
2 282
+11%
|
2 353
+3%
|
2 420
+3%
|
2 489
+3%
|
2 500
+0%
|
2 620
+5%
|
2 806
+7%
|
3 003
+7%
|
3 156
+5%
|
3 314
+5%
|
3 471
+5%
|
3 701
+7%
|
4 156
+12%
|
4 481
+8%
|
4 818
+8%
|
5 191
+8%
|
5 215
+0%
|
5 233
+0%
|
5 120
-2%
|
5 046
-1%
|
5 083
+1%
|
5 460
+7%
|
5 068
-7%
|
5 650
+11%
|
6 092
+8%
|
6 138
+1%
|
7 167
+17%
|
8 032
+12%
|
8 996
+12%
|
10 167
+13%
|
11 236
+11%
|
11 746
+5%
|
11 649
-1%
|
12 011
+3%
|
11 818
-2%
|
10 817
-8%
|
10 368
-4%
|
10 208
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 339)
|
(1 428)
|
(1 543)
|
(1 736)
|
(1 760)
|
(1 840)
|
(1 882)
|
(1 892)
|
(1 967)
|
(2 105)
|
(2 266)
|
(2 392)
|
(2 487)
|
(2 621)
|
(2 764)
|
(3 117)
|
(3 351)
|
(3 649)
|
(3 974)
|
(3 971)
|
(3 962)
|
(3 887)
|
(3 806)
|
(3 792)
|
(4 103)
|
(3 820)
|
(4 269)
|
(4 650)
|
(4 705)
|
(5 571)
|
(6 437)
|
(7 359)
|
(8 451)
|
(9 398)
|
(9 788)
|
(9 642)
|
(9 751)
|
(9 526)
|
(8 556)
|
(8 053)
|
(7 879)
|
|
Gross Profit |
438
N/A
|
474
+8%
|
506
+7%
|
545
+8%
|
593
+9%
|
580
-2%
|
607
+5%
|
609
+0%
|
653
+7%
|
701
+7%
|
737
+5%
|
764
+4%
|
827
+8%
|
850
+3%
|
937
+10%
|
1 040
+11%
|
1 130
+9%
|
1 169
+4%
|
1 217
+4%
|
1 244
+2%
|
1 271
+2%
|
1 233
-3%
|
1 240
+1%
|
1 291
+4%
|
1 357
+5%
|
1 249
-8%
|
1 381
+11%
|
1 443
+4%
|
1 433
-1%
|
1 596
+11%
|
1 595
0%
|
1 636
+3%
|
1 716
+5%
|
1 838
+7%
|
1 957
+6%
|
2 007
+3%
|
2 260
+13%
|
2 292
+1%
|
2 261
-1%
|
2 315
+2%
|
2 329
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(422)
|
(434)
|
(449)
|
(456)
|
(442)
|
(447)
|
(471)
|
(491)
|
(545)
|
(559)
|
(568)
|
(595)
|
(635)
|
(644)
|
(689)
|
(743)
|
(717)
|
(742)
|
(785)
|
(800)
|
(946)
|
(912)
|
(905)
|
(906)
|
(1 015)
|
(961)
|
(1 023)
|
(1 061)
|
(1 007)
|
(1 067)
|
(1 064)
|
(1 109)
|
(1 312)
|
(1 350)
|
(1 438)
|
(1 489)
|
(1 589)
|
(1 558)
|
(1 561)
|
(1 538)
|
(1 477)
|
|
Selling, General & Administrative |
(406)
|
(416)
|
(427)
|
(432)
|
(294)
|
(428)
|
(453)
|
(469)
|
(480)
|
(524)
|
(528)
|
(557)
|
(422)
|
(591)
|
(636)
|
(642)
|
(572)
|
(695)
|
(766)
|
(776)
|
(762)
|
(790)
|
(714)
|
(716)
|
(782)
|
(754)
|
(795)
|
(826)
|
(737)
|
(811)
|
(806)
|
(843)
|
(992)
|
(1 038)
|
(1 082)
|
(1 086)
|
(1 074)
|
(1 038)
|
(1 028)
|
(982)
|
(990)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(148)
|
0
|
0
|
(42)
|
(196)
|
0
|
0
|
(142)
|
(203)
|
(193)
|
(263)
|
(272)
|
(260)
|
(285)
|
(294)
|
(296)
|
(295)
|
(359)
|
(358)
|
(387)
|
(362)
|
(431)
|
(479)
|
(509)
|
(514)
|
(590)
|
(621)
|
(658)
|
(694)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(115)
|
|
Other Operating Expenses |
(15)
|
(18)
|
(22)
|
(24)
|
(3)
|
(19)
|
(18)
|
(21)
|
(3)
|
(35)
|
(40)
|
(39)
|
(2)
|
(52)
|
(54)
|
(60)
|
119
|
(47)
|
(19)
|
119
|
91
|
71
|
73
|
83
|
102
|
77
|
66
|
60
|
116
|
104
|
99
|
121
|
137
|
119
|
123
|
106
|
118
|
70
|
88
|
102
|
322
|
|
Operating Income |
16
N/A
|
40
+146%
|
57
+42%
|
89
+55%
|
151
+70%
|
133
-12%
|
136
+2%
|
118
-13%
|
108
-9%
|
142
+32%
|
169
+19%
|
169
0%
|
192
+14%
|
207
+8%
|
248
+20%
|
296
+20%
|
412
+39%
|
427
+4%
|
432
+1%
|
444
+3%
|
325
-27%
|
321
-1%
|
336
+5%
|
385
+15%
|
342
-11%
|
287
-16%
|
358
+25%
|
381
+7%
|
426
+12%
|
529
+24%
|
531
+0%
|
527
-1%
|
403
-23%
|
488
+21%
|
519
+6%
|
518
0%
|
671
+30%
|
734
+9%
|
700
-5%
|
777
+11%
|
852
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
45
|
38
|
41
|
4
|
2
|
22
|
36
|
(11)
|
(5)
|
(20)
|
(38)
|
(28)
|
(17)
|
(22)
|
(14)
|
(22)
|
(30)
|
(30)
|
(19)
|
2
|
6
|
55
|
178
|
195
|
234
|
167
|
238
|
220
|
57
|
246
|
73
|
398
|
307
|
435
|
572
|
261
|
229
|
390
|
319
|
320
|
256
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(0)
|
12
|
12
|
12
|
13
|
(1)
|
(0)
|
9
|
0
|
10
|
10
|
146
|
(0)
|
0
|
0
|
111
|
2
|
1
|
1
|
107
|
(0)
|
3
|
3
|
(1)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(1)
|
11
|
(1)
|
(1)
|
(1)
|
(1)
|
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 |
24
|
25
|
25
|
47
|
42
|
49
|
61
|
46
|
88
|
92
|
104
|
135
|
108
|
107
|
105
|
96
|
1
|
(5)
|
(30)
|
(64)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
2
|
2
|
4
|
2
|
2
|
1
|
3
|
3
|
1
|
2
|
3
|
1
|
(1)
|
(2)
|
(3)
|
|
Pre-Tax Income |
86
N/A
|
104
+22%
|
123
+18%
|
140
+14%
|
205
+46%
|
203
-1%
|
232
+14%
|
152
-35%
|
189
+25%
|
212
+12%
|
234
+10%
|
275
+17%
|
281
+2%
|
290
+3%
|
338
+16%
|
370
+9%
|
381
+3%
|
392
+3%
|
395
+1%
|
394
0%
|
341
-13%
|
387
+13%
|
511
+32%
|
580
+13%
|
586
+1%
|
455
-22%
|
608
+34%
|
612
+1%
|
632
+3%
|
776
+23%
|
606
-22%
|
927
+53%
|
825
-11%
|
929
+13%
|
1 093
+18%
|
781
-29%
|
1 009
+29%
|
1 125
+11%
|
1 020
-9%
|
1 098
+8%
|
1 105
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(28)
|
(32)
|
(31)
|
(28)
|
(36)
|
(32)
|
(36)
|
(28)
|
(38)
|
(42)
|
(43)
|
(50)
|
(43)
|
(42)
|
(47)
|
(55)
|
(60)
|
(68)
|
(77)
|
(80)
|
(71)
|
(77)
|
(86)
|
(98)
|
(91)
|
(74)
|
(107)
|
(96)
|
(92)
|
(108)
|
(58)
|
(70)
|
(77)
|
(75)
|
(135)
|
(117)
|
(119)
|
(145)
|
(105)
|
(110)
|
(106)
|
|
Income from Continuing Operations |
58
|
73
|
92
|
112
|
169
|
171
|
197
|
124
|
151
|
170
|
191
|
225
|
238
|
248
|
291
|
315
|
321
|
324
|
319
|
314
|
270
|
310
|
425
|
482
|
496
|
381
|
501
|
516
|
540
|
668
|
548
|
856
|
748
|
855
|
958
|
664
|
890
|
980
|
914
|
988
|
999
|
|
Income to Minority Interest |
(5)
|
(10)
|
(7)
|
(5)
|
(1)
|
6
|
6
|
6
|
(0)
|
(3)
|
(12)
|
(16)
|
(8)
|
(8)
|
(2)
|
3
|
4
|
6
|
10
|
12
|
13
|
13
|
9
|
8
|
7
|
10
|
13
|
11
|
10
|
9
|
10
|
9
|
13
|
19
|
17
|
18
|
16
|
8
|
10
|
8
|
8
|
|
Net Income (Common) |
53
N/A
|
63
+19%
|
85
+35%
|
108
+26%
|
168
+57%
|
177
+5%
|
202
+14%
|
130
-36%
|
151
+16%
|
167
+11%
|
179
+7%
|
209
+17%
|
230
+10%
|
240
+4%
|
289
+20%
|
317
+10%
|
324
+2%
|
330
+2%
|
329
0%
|
326
-1%
|
284
-13%
|
323
+14%
|
434
+35%
|
490
+13%
|
503
+3%
|
391
-22%
|
513
+31%
|
527
+3%
|
551
+4%
|
676
+23%
|
558
-17%
|
865
+55%
|
761
-12%
|
873
+15%
|
975
+12%
|
682
-30%
|
906
+33%
|
988
+9%
|
925
-6%
|
996
+8%
|
1 007
+1%
|
|
EPS (Diluted) |
0.06
N/A
|
0.07
+17%
|
0.1
+43%
|
0.12
+20%
|
0.19
+58%
|
0.19
N/A
|
0.22
+16%
|
0.14
-36%
|
0.17
+21%
|
0.19
+12%
|
0.2
+5%
|
0.24
+20%
|
0.26
+8%
|
0.27
+4%
|
0.33
+22%
|
0.36
+9%
|
0.36
N/A
|
0.32
-11%
|
0.34
+6%
|
0.33
-3%
|
0.28
-15%
|
0.33
+18%
|
0.44
+33%
|
0.49
+11%
|
0.5
+2%
|
0.39
-22%
|
0.51
+31%
|
0.52
+2%
|
0.55
+6%
|
0.66
+20%
|
0.54
-18%
|
0.85
+57%
|
0.76
-11%
|
0.87
+14%
|
0.97
+11%
|
0.68
-30%
|
0.9
+32%
|
0.98
+9%
|
0.92
-6%
|
0.99
+8%
|
1
+1%
|