Shenzhen Worldunion Group Inc
SZSE:002285
Income Statement
Earnings Waterfall
Shenzhen Worldunion Group Inc
Revenue
|
3.4B
CNY
|
Cost of Revenue
|
-3B
CNY
|
Gross Profit
|
365.7m
CNY
|
Operating Expenses
|
-490.4m
CNY
|
Operating Income
|
-124.6m
CNY
|
Other Expenses
|
-171m
CNY
|
Net Income
|
-295.6m
CNY
|
Income Statement
Shenzhen Worldunion Group Inc
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 |
2 563
N/A
|
2 729
+6%
|
2 908
+7%
|
3 040
+5%
|
3 308
+9%
|
3 505
+6%
|
3 807
+9%
|
4 155
+9%
|
4 711
+13%
|
5 036
+7%
|
5 490
+9%
|
5 859
+7%
|
6 270
+7%
|
6 472
+3%
|
6 912
+7%
|
7 271
+5%
|
8 212
+13%
|
8 327
+1%
|
8 547
+3%
|
8 398
-2%
|
7 534
-10%
|
7 379
-2%
|
6 965
-6%
|
6 828
-2%
|
6 650
-3%
|
6 400
-4%
|
6 347
-1%
|
6 453
+2%
|
6 723
+4%
|
6 911
+3%
|
6 812
-1%
|
6 719
-1%
|
6 083
-9%
|
5 773
-5%
|
5 243
-9%
|
4 563
-13%
|
3 979
-13%
|
3 827
-4%
|
3 858
+1%
|
3 620
-6%
|
3 373
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 788)
|
(1 909)
|
(2 054)
|
(2 210)
|
(2 353)
|
(2 547)
|
(2 808)
|
(3 097)
|
(3 259)
|
(3 723)
|
(4 108)
|
(4 386)
|
(4 371)
|
(4 782)
|
(5 070)
|
(5 273)
|
(5 471)
|
(6 302)
|
(6 383)
|
(6 440)
|
(5 040)
|
(5 873)
|
(5 783)
|
(5 808)
|
(4 790)
|
(5 760)
|
(5 714)
|
(5 783)
|
(5 084)
|
(6 032)
|
(5 973)
|
(5 794)
|
(4 999)
|
(4 844)
|
(4 412)
|
(3 949)
|
(3 502)
|
(3 512)
|
(3 559)
|
(3 310)
|
(3 008)
|
|
Gross Profit |
775
N/A
|
820
+6%
|
853
+4%
|
830
-3%
|
956
+15%
|
959
+0%
|
1 000
+4%
|
1 058
+6%
|
1 451
+37%
|
1 313
-10%
|
1 382
+5%
|
1 472
+7%
|
1 900
+29%
|
1 691
-11%
|
1 842
+9%
|
1 998
+8%
|
2 740
+37%
|
2 025
-26%
|
2 164
+7%
|
1 958
-10%
|
2 494
+27%
|
1 506
-40%
|
1 182
-22%
|
1 020
-14%
|
1 860
+82%
|
640
-66%
|
633
-1%
|
671
+6%
|
1 639
+144%
|
880
-46%
|
839
-5%
|
925
+10%
|
1 084
+17%
|
929
-14%
|
831
-11%
|
614
-26%
|
478
-22%
|
315
-34%
|
299
-5%
|
310
+4%
|
366
+18%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(319)
|
(333)
|
(343)
|
(358)
|
(374)
|
(389)
|
(411)
|
(416)
|
(582)
|
(484)
|
(499)
|
(508)
|
(796)
|
(561)
|
(611)
|
(658)
|
(1 175)
|
(668)
|
(713)
|
(706)
|
(1 569)
|
(663)
|
(594)
|
(554)
|
(1 520)
|
(447)
|
(390)
|
(395)
|
(1 333)
|
(448)
|
(493)
|
(536)
|
(2 217)
|
(2 121)
|
(2 096)
|
(2 069)
|
(715)
|
(623)
|
(596)
|
(555)
|
(490)
|
|
Selling, General & Administrative |
(269)
|
(285)
|
(289)
|
(304)
|
(345)
|
(326)
|
(330)
|
(331)
|
(546)
|
(355)
|
(381)
|
(407)
|
(765)
|
(515)
|
(538)
|
(541)
|
(1 161)
|
(545)
|
(567)
|
(574)
|
(1 486)
|
(440)
|
(418)
|
(397)
|
(1 446)
|
(409)
|
(384)
|
(393)
|
(1 292)
|
(427)
|
(453)
|
(491)
|
(2 153)
|
(2 046)
|
(2 023)
|
(2 000)
|
(664)
|
(552)
|
(529)
|
(487)
|
(426)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
(15)
|
(3)
|
0
|
0
|
(24)
|
(85)
|
(69)
|
(103)
|
(99)
|
(92)
|
(96)
|
(78)
|
(74)
|
(70)
|
(72)
|
(73)
|
(75)
|
(58)
|
(58)
|
(56)
|
(51)
|
(51)
|
(49)
|
(43)
|
(38)
|
(33)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(27)
|
|
Other Operating Expenses |
(50)
|
(49)
|
(54)
|
(54)
|
(2)
|
(63)
|
(81)
|
(85)
|
(5)
|
(129)
|
(118)
|
(102)
|
(8)
|
(45)
|
(73)
|
(103)
|
7
|
(123)
|
(146)
|
(107)
|
23
|
(153)
|
(72)
|
(58)
|
37
|
58
|
72
|
72
|
46
|
51
|
33
|
30
|
45
|
(18)
|
(18)
|
(18)
|
38
|
(22)
|
(23)
|
(29)
|
(4)
|
|
Operating Income |
456
N/A
|
487
+7%
|
510
+5%
|
473
-7%
|
582
+23%
|
570
-2%
|
588
+3%
|
642
+9%
|
870
+35%
|
829
-5%
|
883
+7%
|
964
+9%
|
1 103
+14%
|
1 130
+2%
|
1 231
+9%
|
1 340
+9%
|
1 565
+17%
|
1 357
-13%
|
1 451
+7%
|
1 252
-14%
|
925
-26%
|
844
-9%
|
588
-30%
|
467
-21%
|
340
-27%
|
193
-43%
|
243
+26%
|
276
+13%
|
306
+11%
|
431
+41%
|
346
-20%
|
388
+12%
|
(1 133)
N/A
|
(1 192)
-5%
|
(1 265)
-6%
|
(1 455)
-15%
|
(238)
+84%
|
(308)
-30%
|
(297)
+4%
|
(245)
+17%
|
(125)
+49%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
14
|
15
|
15
|
9
|
4
|
(6)
|
(14)
|
(41)
|
(47)
|
(54)
|
(53)
|
(18)
|
10
|
19
|
5
|
3
|
(21)
|
(67)
|
(64)
|
(98)
|
(108)
|
(104)
|
(106)
|
(108)
|
(100)
|
(114)
|
(142)
|
(124)
|
(100)
|
74
|
87
|
70
|
(229)
|
(48)
|
(19)
|
47
|
(87)
|
7
|
9
|
(22)
|
(96)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(13)
|
1
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(91)
|
1
|
2
|
2
|
1
|
0
|
0
|
1
|
99
|
1
|
5
|
20
|
233
|
63
|
62
|
48
|
46
|
35
|
32
|
31
|
(48)
|
|
Gain/Loss on Disposition of Assets |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
1
|
0
|
(1)
|
2
|
(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 |
8
|
8
|
8
|
6
|
4
|
3
|
2
|
5
|
8
|
8
|
13
|
14
|
14
|
19
|
17
|
24
|
20
|
17
|
17
|
9
|
23
|
16
|
29
|
34
|
29
|
40
|
25
|
16
|
15
|
6
|
6
|
9
|
(17)
|
(11)
|
(9)
|
(11)
|
4
|
(3)
|
(0)
|
(7)
|
(9)
|
|
Pre-Tax Income |
477
N/A
|
509
+7%
|
531
+4%
|
487
-8%
|
563
+16%
|
565
+0%
|
577
+2%
|
607
+5%
|
755
+24%
|
785
+4%
|
843
+7%
|
960
+14%
|
1 114
+16%
|
1 169
+5%
|
1 254
+7%
|
1 368
+9%
|
1 491
+9%
|
1 306
-12%
|
1 404
+7%
|
1 164
-17%
|
749
-36%
|
757
+1%
|
513
-32%
|
393
-23%
|
271
-31%
|
119
-56%
|
126
+6%
|
169
+34%
|
320
+90%
|
513
+60%
|
443
-14%
|
488
+10%
|
(1 146)
N/A
|
(1 187)
-4%
|
(1 230)
-4%
|
(1 370)
-11%
|
(274)
+80%
|
(269)
+2%
|
(256)
+5%
|
(242)
+5%
|
(277)
-14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(127)
|
(137)
|
(146)
|
(131)
|
(144)
|
(146)
|
(142)
|
(156)
|
(211)
|
(236)
|
(257)
|
(284)
|
(331)
|
(346)
|
(380)
|
(419)
|
(435)
|
(383)
|
(347)
|
(281)
|
(295)
|
(300)
|
(302)
|
(268)
|
(174)
|
(161)
|
(163)
|
(195)
|
(187)
|
(197)
|
(174)
|
(176)
|
18
|
20
|
70
|
108
|
(68)
|
(56)
|
(79)
|
(85)
|
(38)
|
|
Income from Continuing Operations |
351
|
373
|
386
|
356
|
419
|
420
|
436
|
450
|
544
|
548
|
585
|
677
|
783
|
823
|
874
|
949
|
1 056
|
923
|
1 057
|
884
|
454
|
457
|
211
|
125
|
97
|
(43)
|
(37)
|
(27)
|
133
|
316
|
269
|
312
|
(1 128)
|
(1 167)
|
(1 161)
|
(1 262)
|
(342)
|
(325)
|
(334)
|
(327)
|
(316)
|
|
Income to Minority Interest |
(32)
|
(35)
|
(31)
|
(23)
|
(25)
|
(19)
|
(19)
|
(23)
|
(35)
|
(28)
|
(36)
|
(39)
|
(36)
|
(45)
|
(45)
|
(49)
|
(52)
|
(41)
|
(40)
|
(37)
|
(38)
|
(38)
|
(31)
|
(19)
|
(15)
|
(14)
|
(18)
|
(26)
|
(23)
|
(24)
|
(13)
|
(20)
|
(1)
|
(4)
|
(13)
|
0
|
(3)
|
(7)
|
(7)
|
(11)
|
20
|
|
Net Income (Common) |
318
N/A
|
338
+6%
|
355
+5%
|
333
-6%
|
394
+18%
|
400
+1%
|
417
+4%
|
427
+3%
|
509
+19%
|
520
+2%
|
549
+6%
|
637
+16%
|
747
+17%
|
779
+4%
|
829
+7%
|
900
+9%
|
1 004
+12%
|
883
-12%
|
1 017
+15%
|
847
-17%
|
416
-51%
|
420
+1%
|
181
-57%
|
106
-41%
|
82
-23%
|
(57)
N/A
|
(55)
+2%
|
(53)
+5%
|
111
N/A
|
292
+163%
|
256
-12%
|
293
+14%
|
(1 129)
N/A
|
(1 171)
-4%
|
(1 173)
0%
|
(1 262)
-8%
|
(345)
+73%
|
(332)
+4%
|
(341)
-3%
|
(338)
+1%
|
(296)
+13%
|
|
EPS (Diluted) |
0.19
N/A
|
0.2
+5%
|
0.21
+5%
|
0.19
-10%
|
0.23
+21%
|
0.23
N/A
|
0.23
N/A
|
0.23
N/A
|
0.27
+17%
|
0.26
-4%
|
0.27
+4%
|
0.32
+19%
|
0.37
+16%
|
0.39
+5%
|
0.41
+5%
|
0.44
+7%
|
0.49
+11%
|
0.43
-12%
|
0.5
+16%
|
0.42
-16%
|
0.2
-52%
|
0.21
+5%
|
0.09
-57%
|
0.05
-44%
|
0.04
-20%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0.05
N/A
|
0.14
+180%
|
0.13
-7%
|
0.15
+15%
|
-0.57
N/A
|
-0.6
-5%
|
-0.6
N/A
|
-0.65
-8%
|
-0.17
+74%
|
-0.17
N/A
|
-0.17
N/A
|
-0.17
N/A
|
-0.15
+12%
|