Beijing Bewinner Communications Co Ltd
SZSE:002148
Income Statement
Earnings Waterfall
Beijing Bewinner Communications Co Ltd
Revenue
|
265.3m
CNY
|
Cost of Revenue
|
-155.8m
CNY
|
Gross Profit
|
109.5m
CNY
|
Operating Expenses
|
-93.2m
CNY
|
Operating Income
|
16.3m
CNY
|
Other Expenses
|
6.6m
CNY
|
Net Income
|
22.9m
CNY
|
Income Statement
Beijing Bewinner Communications 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 |
281
N/A
|
285
+1%
|
267
-6%
|
241
-9%
|
228
-6%
|
205
-10%
|
203
-1%
|
198
-2%
|
194
-2%
|
203
+5%
|
238
+17%
|
317
+33%
|
394
+24%
|
474
+20%
|
546
+15%
|
569
+4%
|
570
+0%
|
501
-12%
|
410
-18%
|
318
-23%
|
233
-27%
|
212
-9%
|
189
-11%
|
199
+5%
|
172
-13%
|
173
+0%
|
170
-2%
|
145
-15%
|
162
+12%
|
165
+2%
|
186
+13%
|
209
+12%
|
218
+5%
|
225
+3%
|
226
+1%
|
224
-1%
|
234
+4%
|
244
+4%
|
244
+0%
|
248
+2%
|
265
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(158)
|
(157)
|
(147)
|
(134)
|
(130)
|
(118)
|
(122)
|
(119)
|
(112)
|
(112)
|
(122)
|
(169)
|
(208)
|
(264)
|
(307)
|
(311)
|
(301)
|
(273)
|
(214)
|
(168)
|
(102)
|
(105)
|
(98)
|
(119)
|
(94)
|
(109)
|
(113)
|
(88)
|
(86)
|
(98)
|
(114)
|
(127)
|
(121)
|
(131)
|
(130)
|
(128)
|
(132)
|
(156)
|
(156)
|
(159)
|
(156)
|
|
Gross Profit |
123
N/A
|
128
+4%
|
120
-6%
|
107
-10%
|
98
-9%
|
87
-12%
|
81
-7%
|
79
-2%
|
81
+3%
|
91
+12%
|
116
+28%
|
148
+27%
|
187
+26%
|
210
+12%
|
240
+14%
|
258
+8%
|
269
+4%
|
228
-15%
|
196
-14%
|
150
-24%
|
131
-12%
|
107
-19%
|
91
-15%
|
80
-12%
|
78
-2%
|
64
-18%
|
57
-11%
|
57
0%
|
76
+33%
|
67
-12%
|
73
+9%
|
82
+13%
|
97
+19%
|
94
-3%
|
96
+2%
|
96
+0%
|
102
+6%
|
88
-13%
|
88
0%
|
90
+1%
|
110
+22%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(65)
|
(70)
|
(74)
|
(81)
|
(100)
|
(108)
|
(124)
|
(128)
|
(127)
|
(139)
|
(126)
|
(128)
|
(112)
|
(100)
|
(105)
|
(107)
|
(139)
|
(129)
|
(130)
|
(122)
|
(105)
|
(103)
|
(104)
|
(100)
|
(114)
|
(103)
|
(94)
|
(90)
|
(78)
|
(68)
|
(62)
|
(64)
|
(74)
|
(76)
|
(78)
|
(82)
|
(87)
|
(73)
|
(76)
|
(76)
|
(93)
|
|
Selling, General & Administrative |
(66)
|
(71)
|
(75)
|
(81)
|
(93)
|
(106)
|
(121)
|
(125)
|
(116)
|
(130)
|
(119)
|
(117)
|
(105)
|
(98)
|
(102)
|
(80)
|
(134)
|
(122)
|
(122)
|
(133)
|
(69)
|
(66)
|
(56)
|
(55)
|
(74)
|
(65)
|
(61)
|
(59)
|
(57)
|
(50)
|
(48)
|
(50)
|
(62)
|
(57)
|
(57)
|
(57)
|
(63)
|
(53)
|
(54)
|
(54)
|
(69)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(9)
|
(37)
|
(28)
|
(39)
|
(37)
|
(37)
|
(32)
|
(26)
|
(23)
|
(18)
|
(18)
|
(15)
|
(14)
|
(11)
|
(17)
|
(19)
|
(23)
|
(22)
|
(21)
|
(23)
|
(23)
|
(23)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
|
Other Operating Expenses |
1
|
0
|
1
|
0
|
(0)
|
0
|
(3)
|
(3)
|
(3)
|
(9)
|
(8)
|
(10)
|
(0)
|
(3)
|
(3)
|
(27)
|
(0)
|
(7)
|
(8)
|
19
|
4
|
(10)
|
(9)
|
(8)
|
0
|
(7)
|
(7)
|
(8)
|
1
|
1
|
2
|
2
|
1
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
|
Operating Income |
58
N/A
|
58
-1%
|
45
-21%
|
27
-41%
|
(2)
N/A
|
(21)
-970%
|
(43)
-102%
|
(49)
-13%
|
(45)
+7%
|
(48)
-5%
|
(10)
+79%
|
21
N/A
|
75
+266%
|
110
+46%
|
134
+23%
|
151
+12%
|
130
-14%
|
99
-24%
|
66
-33%
|
27
-59%
|
26
-6%
|
3
-87%
|
(13)
N/A
|
(20)
-54%
|
(36)
-78%
|
(39)
-10%
|
(37)
+5%
|
(33)
+12%
|
(2)
+94%
|
(1)
+60%
|
11
N/A
|
18
+63%
|
23
+28%
|
18
-22%
|
18
+1%
|
14
-22%
|
15
+6%
|
16
+5%
|
13
-21%
|
13
+6%
|
16
+22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
7
|
9
|
9
|
14
|
17
|
25
|
28
|
27
|
27
|
19
|
16
|
13
|
13
|
12
|
31
|
29
|
11
|
45
|
23
|
29
|
12
|
20
|
27
|
24
|
17
|
13
|
8
|
11
|
18
|
18
|
36
|
35
|
39
|
41
|
21
|
16
|
6
|
(0)
|
3
|
4
|
11
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
|
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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
2
|
2
|
3
|
3
|
1
|
6
|
6
|
6
|
5
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
2
|
3
|
4
|
5
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
(0)
|
6
|
8
|
9
|
9
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
67
N/A
|
69
+3%
|
57
-17%
|
44
-23%
|
15
-66%
|
9
-38%
|
(10)
N/A
|
(16)
-68%
|
(23)
-42%
|
(29)
-26%
|
6
N/A
|
34
+452%
|
89
+164%
|
122
+37%
|
166
+36%
|
180
+9%
|
161
-11%
|
144
-11%
|
91
-36%
|
59
-36%
|
41
-30%
|
28
-31%
|
18
-38%
|
7
-61%
|
(26)
N/A
|
(26)
0%
|
(28)
-9%
|
(21)
+25%
|
15
N/A
|
17
+16%
|
53
+213%
|
61
+15%
|
67
+11%
|
67
0%
|
41
-40%
|
30
-26%
|
21
-31%
|
16
-24%
|
15
-1%
|
17
+11%
|
29
+67%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
(12)
|
(10)
|
(7)
|
(1)
|
(0)
|
4
|
4
|
0
|
2
|
(2)
|
(3)
|
(10)
|
(15)
|
(32)
|
(39)
|
(31)
|
(27)
|
(11)
|
(3)
|
(2)
|
(1)
|
2
|
2
|
(6)
|
(7)
|
(5)
|
(7)
|
(2)
|
(1)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
|
Income from Continuing Operations |
56
|
57
|
47
|
37
|
14
|
9
|
(6)
|
(13)
|
(23)
|
(27)
|
4
|
30
|
79
|
106
|
134
|
141
|
130
|
117
|
81
|
56
|
40
|
27
|
19
|
9
|
(32)
|
(33)
|
(33)
|
(28)
|
13
|
16
|
46
|
55
|
59
|
59
|
34
|
24
|
17
|
12
|
12
|
14
|
25
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
3
|
4
|
3
|
(1)
|
(0)
|
(2)
|
(0)
|
2
|
(0)
|
0
|
0
|
2
|
2
|
3
|
2
|
2
|
4
|
4
|
5
|
5
|
3
|
2
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(2)
|
|
Net Income (Common) |
56
N/A
|
57
+2%
|
47
-18%
|
37
-21%
|
15
-59%
|
12
-25%
|
(3)
N/A
|
(9)
-161%
|
(19)
-122%
|
(23)
-20%
|
6
N/A
|
29
+355%
|
79
+171%
|
105
+33%
|
134
+28%
|
143
+7%
|
130
-9%
|
117
-10%
|
81
-31%
|
57
-29%
|
42
-27%
|
30
-29%
|
22
-28%
|
11
-48%
|
(28)
N/A
|
(29)
-3%
|
(29)
+2%
|
(23)
+19%
|
16
N/A
|
18
+16%
|
44
+143%
|
52
+18%
|
56
+8%
|
56
0%
|
34
-39%
|
24
-31%
|
17
-28%
|
12
-30%
|
12
+0%
|
14
+16%
|
23
+66%
|
|
EPS (Diluted) |
0.11
N/A
|
0.11
N/A
|
0.09
-18%
|
0.07
-22%
|
0.03
-57%
|
0.02
-33%
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.04
-33%
|
0.01
N/A
|
0.05
+400%
|
0.14
+180%
|
0.18
+29%
|
0.24
+33%
|
0.26
+8%
|
0.23
-12%
|
0.21
-9%
|
0.14
-33%
|
0.1
-29%
|
0.07
-30%
|
0.06
-14%
|
0.05
-17%
|
0.03
-40%
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
-0.03
+25%
|
0.03
N/A
|
0.03
N/A
|
0.07
+133%
|
0.08
+14%
|
0.1
+25%
|
0.09
-10%
|
0.08
-11%
|
0.05
-38%
|
0.03
-40%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|