TongFu Microelectronics Co Ltd
SZSE:002156
Income Statement
Earnings Waterfall
TongFu Microelectronics Co Ltd
Revenue
|
22.3B
CNY
|
Cost of Revenue
|
-19.7B
CNY
|
Gross Profit
|
2.6B
CNY
|
Operating Expenses
|
-1.6B
CNY
|
Operating Income
|
962.2m
CNY
|
Other Expenses
|
-792.7m
CNY
|
Net Income
|
169.4m
CNY
|
Income Statement
TongFu Microelectronics 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 |
1 767
N/A
|
1 846
+4%
|
1 930
+5%
|
2 016
+4%
|
2 091
+4%
|
2 156
+3%
|
2 222
+3%
|
2 239
+1%
|
2 322
+4%
|
2 401
+3%
|
2 954
+23%
|
3 835
+30%
|
4 592
+20%
|
5 446
+19%
|
5 823
+7%
|
6 234
+7%
|
6 519
+5%
|
6 714
+3%
|
7 024
+5%
|
7 148
+2%
|
7 223
+1%
|
7 236
+0%
|
7 332
+1%
|
7 797
+6%
|
8 267
+6%
|
8 780
+6%
|
9 349
+6%
|
9 632
+3%
|
10 769
+12%
|
11 870
+10%
|
13 188
+11%
|
14 553
+10%
|
15 812
+9%
|
17 046
+8%
|
18 290
+7%
|
19 928
+9%
|
21 429
+8%
|
21 569
+1%
|
21 769
+1%
|
22 016
+1%
|
22 269
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 474)
|
(1 534)
|
(1 607)
|
(1 655)
|
(1 695)
|
(1 728)
|
(1 751)
|
(1 790)
|
(1 817)
|
(1 888)
|
(2 379)
|
(3 090)
|
(3 790)
|
(4 552)
|
(4 878)
|
(5 319)
|
(5 588)
|
(5 706)
|
(5 973)
|
(6 053)
|
(6 119)
|
(6 265)
|
(6 424)
|
(6 786)
|
(7 151)
|
(7 543)
|
(7 929)
|
(8 169)
|
(9 116)
|
(9 944)
|
(10 994)
|
(11 980)
|
(13 116)
|
(14 305)
|
(15 372)
|
(16 982)
|
(18 473)
|
(18 869)
|
(19 349)
|
(19 683)
|
(19 682)
|
|
Gross Profit |
293
N/A
|
312
+7%
|
323
+4%
|
361
+12%
|
395
+9%
|
428
+8%
|
471
+10%
|
449
-5%
|
505
+12%
|
513
+2%
|
575
+12%
|
746
+30%
|
802
+8%
|
894
+11%
|
945
+6%
|
916
-3%
|
931
+2%
|
1 008
+8%
|
1 051
+4%
|
1 095
+4%
|
1 104
+1%
|
971
-12%
|
908
-7%
|
1 011
+11%
|
1 116
+10%
|
1 236
+11%
|
1 420
+15%
|
1 463
+3%
|
1 653
+13%
|
1 926
+17%
|
2 195
+14%
|
2 573
+17%
|
2 696
+5%
|
2 741
+2%
|
2 919
+6%
|
2 946
+1%
|
2 956
+0%
|
2 699
-9%
|
2 420
-10%
|
2 333
-4%
|
2 588
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(212)
|
(220)
|
(229)
|
(272)
|
(308)
|
(338)
|
(386)
|
(411)
|
(458)
|
(461)
|
(508)
|
(561)
|
(624)
|
(655)
|
(656)
|
(636)
|
(603)
|
(642)
|
(728)
|
(787)
|
(901)
|
(850)
|
(846)
|
(916)
|
(956)
|
(981)
|
(939)
|
(868)
|
(1 088)
|
(1 159)
|
(1 330)
|
(1 511)
|
(1 559)
|
(1 559)
|
(1 625)
|
(1 698)
|
(1 890)
|
(1 822)
|
(1 805)
|
(1 711)
|
(1 626)
|
|
Selling, General & Administrative |
(201)
|
(208)
|
(214)
|
(256)
|
(130)
|
(325)
|
(367)
|
(394)
|
(174)
|
(445)
|
(506)
|
(542)
|
(257)
|
(632)
|
(659)
|
(586)
|
(273)
|
(698)
|
(749)
|
(770)
|
(350)
|
(512)
|
(354)
|
(352)
|
(335)
|
(364)
|
(391)
|
(376)
|
(389)
|
(442)
|
(455)
|
(525)
|
(538)
|
(599)
|
(608)
|
(597)
|
(616)
|
(600)
|
(600)
|
(595)
|
(553)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(162)
|
0
|
0
|
0
|
(266)
|
0
|
0
|
0
|
(316)
|
0
|
0
|
(78)
|
(390)
|
0
|
0
|
(124)
|
(530)
|
(394)
|
(577)
|
(662)
|
(649)
|
(731)
|
(719)
|
(664)
|
(692)
|
(826)
|
(923)
|
(1 039)
|
(928)
|
(1 087)
|
(1 160)
|
(1 253)
|
(1 154)
|
(1 342)
|
(1 323)
|
(1 209)
|
(1 006)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(249)
|
0
|
0
|
0
|
(237)
|
|
Other Operating Expenses |
(11)
|
(12)
|
(15)
|
(16)
|
(3)
|
(12)
|
(18)
|
(17)
|
(4)
|
(15)
|
(3)
|
(19)
|
(20)
|
(23)
|
2
|
28
|
101
|
57
|
22
|
108
|
56
|
56
|
85
|
98
|
116
|
115
|
171
|
172
|
100
|
109
|
48
|
53
|
106
|
127
|
142
|
152
|
128
|
120
|
118
|
92
|
170
|
|
Operating Income |
81
N/A
|
93
+15%
|
95
+2%
|
89
-6%
|
88
-1%
|
91
+3%
|
86
-5%
|
38
-56%
|
47
+23%
|
52
+11%
|
66
+27%
|
185
+179%
|
177
-4%
|
239
+35%
|
288
+21%
|
280
-3%
|
328
+17%
|
367
+12%
|
323
-12%
|
308
-5%
|
203
-34%
|
121
-41%
|
62
-49%
|
95
+54%
|
159
+67%
|
255
+60%
|
480
+88%
|
595
+24%
|
565
-5%
|
767
+36%
|
864
+13%
|
1 062
+23%
|
1 137
+7%
|
1 182
+4%
|
1 293
+9%
|
1 248
-3%
|
1 066
-15%
|
878
-18%
|
615
-30%
|
622
+1%
|
962
+55%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(50)
|
(44)
|
(42)
|
(38)
|
(33)
|
(37)
|
(32)
|
(26)
|
(20)
|
(27)
|
(32)
|
(54)
|
(28)
|
(60)
|
(103)
|
(137)
|
(174)
|
(231)
|
(157)
|
(103)
|
(76)
|
(111)
|
(163)
|
(220)
|
(179)
|
(233)
|
(269)
|
(257)
|
(203)
|
(242)
|
(229)
|
(252)
|
(186)
|
(239)
|
(430)
|
(650)
|
(605)
|
(647)
|
(796)
|
(714)
|
(770)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
1
|
1
|
4
|
2
|
5
|
5
|
2
|
(12)
|
(0)
|
(0)
|
0
|
(1)
|
1
|
1
|
3
|
1
|
6
|
6
|
5
|
(6)
|
(1)
|
0
|
4
|
9
|
23
|
18
|
19
|
51
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
|
Total Other Income |
40
|
41
|
45
|
67
|
85
|
97
|
118
|
152
|
136
|
132
|
152
|
97
|
99
|
83
|
49
|
56
|
22
|
20
|
3
|
(6)
|
9
|
9
|
10
|
9
|
6
|
4
|
0
|
5
|
4
|
8
|
11
|
7
|
5
|
4
|
2
|
(2)
|
(0)
|
(3)
|
(4)
|
(2)
|
(1)
|
|
Pre-Tax Income |
71
N/A
|
90
+27%
|
97
+8%
|
118
+21%
|
134
+14%
|
150
+12%
|
171
+14%
|
164
-5%
|
162
-1%
|
158
-3%
|
187
+19%
|
227
+22%
|
244
+7%
|
263
+8%
|
235
-10%
|
203
-14%
|
178
-12%
|
161
-10%
|
175
+9%
|
201
+15%
|
124
-38%
|
19
-85%
|
(91)
N/A
|
(116)
-28%
|
(14)
+88%
|
27
N/A
|
213
+685%
|
346
+62%
|
367
+6%
|
538
+47%
|
652
+21%
|
822
+26%
|
951
+16%
|
946
-1%
|
866
-9%
|
601
-31%
|
469
-22%
|
250
-47%
|
(167)
N/A
|
(76)
+55%
|
242
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(13)
|
(12)
|
(15)
|
(13)
|
(16)
|
(16)
|
(7)
|
(14)
|
(14)
|
(13)
|
(22)
|
(7)
|
6
|
13
|
29
|
19
|
12
|
11
|
1
|
29
|
44
|
61
|
74
|
52
|
53
|
26
|
3
|
22
|
26
|
19
|
(13)
|
16
|
20
|
58
|
140
|
62
|
125
|
125
|
50
|
(26)
|
|
Income from Continuing Operations |
61
|
77
|
86
|
103
|
121
|
134
|
156
|
157
|
147
|
144
|
174
|
206
|
237
|
269
|
248
|
232
|
197
|
173
|
186
|
202
|
153
|
63
|
(30)
|
(42)
|
37
|
80
|
239
|
349
|
389
|
565
|
671
|
809
|
966
|
966
|
923
|
740
|
530
|
375
|
(42)
|
(26)
|
216
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(56)
|
(56)
|
(83)
|
(67)
|
(51)
|
(75)
|
(50)
|
(49)
|
(44)
|
(26)
|
(26)
|
(22)
|
(19)
|
(18)
|
(19)
|
(31)
|
(40)
|
(50)
|
(58)
|
(43)
|
(29)
|
(10)
|
(0)
|
(2)
|
(10)
|
(28)
|
(33)
|
(9)
|
(12)
|
(47)
|
|
Net Income (Common) |
61
N/A
|
77
+27%
|
86
+11%
|
103
+20%
|
121
+18%
|
134
+11%
|
156
+16%
|
157
+1%
|
147
-6%
|
144
-2%
|
149
+3%
|
150
+1%
|
181
+21%
|
186
+3%
|
181
-3%
|
181
+0%
|
122
-33%
|
123
+0%
|
138
+12%
|
158
+15%
|
127
-20%
|
37
-71%
|
(52)
N/A
|
(61)
-18%
|
19
N/A
|
61
+219%
|
208
+243%
|
308
+48%
|
338
+10%
|
506
+50%
|
628
+24%
|
780
+24%
|
957
+23%
|
965
+1%
|
921
-5%
|
730
-21%
|
502
-31%
|
342
-32%
|
(51)
N/A
|
(38)
+25%
|
169
N/A
|
|
EPS (Diluted) |
0.07
N/A
|
0.09
+29%
|
0.1
+11%
|
0.12
+20%
|
0.14
+17%
|
0.15
+7%
|
0.17
+13%
|
0.17
N/A
|
0.16
-6%
|
0.16
N/A
|
0.17
+6%
|
0.17
N/A
|
0.19
+12%
|
0.2
+5%
|
0.19
-5%
|
0.15
-21%
|
0.13
-13%
|
0.11
-15%
|
0.12
+9%
|
0.14
+17%
|
0.11
-21%
|
0.03
-73%
|
-0.05
N/A
|
-0.06
-20%
|
0.02
N/A
|
0.06
+200%
|
0.2
+233%
|
0.26
+30%
|
0.29
+12%
|
0.38
+31%
|
0.47
+24%
|
0.6
+28%
|
0.72
+20%
|
0.73
+1%
|
0.69
-5%
|
0.55
-20%
|
0.37
-33%
|
0.22
-41%
|
-0.02
N/A
|
-0.02
N/A
|
0.11
N/A
|