Hanwang Technology Co Ltd
SZSE:002362
Income Statement
Earnings Waterfall
Hanwang Technology Co Ltd
Revenue
|
1.5B
CNY
|
Cost of Revenue
|
-860.1m
CNY
|
Gross Profit
|
590.2m
CNY
|
Operating Expenses
|
-772.7m
CNY
|
Operating Income
|
-182.6m
CNY
|
Other Expenses
|
47.8m
CNY
|
Net Income
|
-134.8m
CNY
|
Income Statement
Hanwang Technology 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 |
279
N/A
|
294
+5%
|
308
+5%
|
330
+7%
|
354
+7%
|
349
-1%
|
367
+5%
|
365
-1%
|
364
0%
|
365
+0%
|
366
+0%
|
374
+2%
|
416
+11%
|
454
+9%
|
494
+9%
|
543
+10%
|
604
+11%
|
616
+2%
|
639
+4%
|
669
+5%
|
747
+12%
|
773
+3%
|
798
+3%
|
902
+13%
|
1 105
+23%
|
1 162
+5%
|
1 318
+13%
|
1 467
+11%
|
1 555
+6%
|
1 702
+9%
|
1 718
+1%
|
1 680
-2%
|
1 613
-4%
|
1 533
-5%
|
1 482
-3%
|
1 430
-4%
|
1 401
-2%
|
1 422
+2%
|
1 428
+0%
|
1 447
+1%
|
1 450
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(171)
|
(177)
|
(185)
|
(184)
|
(187)
|
(173)
|
(178)
|
(179)
|
(191)
|
(193)
|
(195)
|
(199)
|
(221)
|
(245)
|
(266)
|
(297)
|
(323)
|
(334)
|
(354)
|
(384)
|
(477)
|
(501)
|
(523)
|
(591)
|
(657)
|
(658)
|
(707)
|
(716)
|
(719)
|
(780)
|
(791)
|
(808)
|
(817)
|
(827)
|
(833)
|
(822)
|
(870)
|
(864)
|
(869)
|
(884)
|
(860)
|
|
Gross Profit |
108
N/A
|
117
+9%
|
123
+5%
|
147
+19%
|
168
+14%
|
176
+5%
|
189
+8%
|
186
-2%
|
173
-7%
|
172
-1%
|
171
0%
|
176
+3%
|
195
+11%
|
209
+7%
|
227
+9%
|
247
+8%
|
281
+14%
|
282
+0%
|
285
+1%
|
285
+0%
|
271
-5%
|
272
+0%
|
275
+1%
|
311
+13%
|
448
+44%
|
503
+12%
|
611
+22%
|
751
+23%
|
836
+11%
|
922
+10%
|
927
+1%
|
871
-6%
|
796
-9%
|
706
-11%
|
649
-8%
|
608
-6%
|
530
-13%
|
559
+5%
|
559
+0%
|
564
+1%
|
590
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(317)
|
(316)
|
(311)
|
(292)
|
(184)
|
(197)
|
(206)
|
(207)
|
(194)
|
(184)
|
(178)
|
(175)
|
(190)
|
(200)
|
(210)
|
(222)
|
(241)
|
(227)
|
(235)
|
(243)
|
(270)
|
(292)
|
(269)
|
(321)
|
(416)
|
(463)
|
(554)
|
(601)
|
(641)
|
(691)
|
(710)
|
(714)
|
(707)
|
(682)
|
(705)
|
(708)
|
(717)
|
(740)
|
(745)
|
(775)
|
(773)
|
|
Selling, General & Administrative |
(224)
|
(218)
|
(215)
|
(217)
|
(141)
|
(193)
|
(200)
|
(203)
|
(123)
|
(180)
|
(172)
|
(167)
|
(118)
|
(194)
|
(209)
|
(204)
|
(160)
|
(231)
|
(239)
|
(242)
|
(176)
|
(200)
|
(189)
|
(227)
|
(298)
|
(339)
|
(393)
|
(445)
|
(502)
|
(551)
|
(564)
|
(562)
|
(530)
|
(507)
|
(512)
|
(507)
|
(512)
|
(513)
|
(516)
|
(533)
|
(551)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
(23)
|
(93)
|
0
|
0
|
(26)
|
(97)
|
(88)
|
(116)
|
(121)
|
(119)
|
(129)
|
(130)
|
(131)
|
(132)
|
(149)
|
(156)
|
(166)
|
(175)
|
(192)
|
(197)
|
(203)
|
(181)
|
(204)
|
(217)
|
(231)
|
(211)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(45)
|
|
Other Operating Expenses |
(93)
|
(98)
|
(96)
|
(75)
|
(0)
|
(4)
|
(6)
|
(3)
|
(0)
|
(4)
|
(6)
|
(7)
|
(0)
|
(7)
|
(2)
|
5
|
20
|
5
|
5
|
25
|
19
|
(3)
|
36
|
27
|
19
|
4
|
(32)
|
(24)
|
14
|
10
|
11
|
14
|
17
|
16
|
5
|
2
|
6
|
(23)
|
(12)
|
(12)
|
34
|
|
Operating Income |
(209)
N/A
|
(199)
+5%
|
(188)
+6%
|
(145)
+23%
|
(16)
+89%
|
(21)
-32%
|
(17)
+19%
|
(21)
-22%
|
(21)
-1%
|
(12)
+41%
|
(7)
+44%
|
1
N/A
|
5
+410%
|
9
+67%
|
17
+101%
|
25
+47%
|
41
+63%
|
56
+36%
|
51
-9%
|
43
-16%
|
1
-97%
|
(20)
N/A
|
6
N/A
|
(11)
N/A
|
32
N/A
|
40
+26%
|
57
+42%
|
151
+164%
|
195
+30%
|
231
+18%
|
217
-6%
|
157
-27%
|
89
-43%
|
23
-74%
|
(55)
N/A
|
(100)
-81%
|
(186)
-86%
|
(182)
+3%
|
(185)
-2%
|
(212)
-14%
|
(183)
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
6
|
7
|
11
|
12
|
9
|
10
|
10
|
9
|
14
|
12
|
10
|
10
|
11
|
13
|
15
|
17
|
11
|
8
|
12
|
13
|
18
|
19
|
12
|
25
|
15
|
16
|
27
|
6
|
16
|
17
|
10
|
16
|
21
|
18
|
35
|
55
|
12
|
5
|
1
|
(18)
|
18
|
|
Non-Reccuring Items |
(6)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
|
Gain/Loss on Disposition of Assets |
(1)
|
0
|
(1)
|
(1)
|
17
|
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 |
(7)
|
(8)
|
(4)
|
(15)
|
(1)
|
18
|
16
|
17
|
19
|
19
|
18
|
18
|
16
|
13
|
10
|
7
|
4
|
(11)
|
(10)
|
(10)
|
1
|
0
|
1
|
2
|
1
|
1
|
(1)
|
(2)
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
3
|
(4)
|
(5)
|
(5)
|
0
|
|
Pre-Tax Income |
(217)
N/A
|
(202)
+7%
|
(182)
+10%
|
(149)
+18%
|
11
N/A
|
7
-32%
|
9
+28%
|
5
-41%
|
12
+120%
|
19
+56%
|
20
+9%
|
29
+43%
|
28
-4%
|
34
+22%
|
41
+22%
|
49
+19%
|
54
+10%
|
53
-2%
|
53
0%
|
45
-14%
|
19
-58%
|
(1)
N/A
|
17
N/A
|
15
-14%
|
45
+208%
|
54
+21%
|
83
+54%
|
155
+86%
|
213
+38%
|
250
+18%
|
228
-9%
|
173
-24%
|
111
-36%
|
42
-62%
|
(19)
N/A
|
(44)
-131%
|
(174)
-295%
|
(180)
-3%
|
(189)
-5%
|
(235)
-25%
|
(169)
+28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
1
|
2
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(7)
|
(7)
|
(8)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(7)
|
(8)
|
(3)
|
(2)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(9)
|
(24)
|
(29)
|
(32)
|
(25)
|
(4)
|
1
|
3
|
4
|
1
|
1
|
2
|
2
|
(1)
|
|
Income from Continuing Operations |
(217)
|
(202)
|
(181)
|
(149)
|
10
|
7
|
9
|
5
|
5
|
11
|
13
|
21
|
25
|
31
|
38
|
46
|
48
|
47
|
45
|
37
|
16
|
(3)
|
16
|
14
|
43
|
52
|
81
|
145
|
189
|
222
|
196
|
148
|
107
|
42
|
(16)
|
(40)
|
(173)
|
(179)
|
(187)
|
(233)
|
(170)
|
|
Income to Minority Interest |
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(0)
|
(0)
|
1
|
2
|
2
|
(5)
|
(11)
|
(36)
|
(65)
|
(85)
|
(103)
|
(92)
|
(75)
|
(52)
|
(22)
|
(6)
|
9
|
37
|
36
|
45
|
53
|
35
|
|
Net Income (Common) |
(216)
N/A
|
(201)
+7%
|
(180)
+10%
|
(148)
+18%
|
11
N/A
|
7
-37%
|
8
+21%
|
4
-46%
|
5
+9%
|
10
+117%
|
12
+19%
|
21
+70%
|
21
+1%
|
27
+26%
|
33
+24%
|
40
+19%
|
43
+10%
|
44
+1%
|
44
N/A
|
37
-16%
|
16
-57%
|
(2)
N/A
|
18
N/A
|
17
-7%
|
37
+127%
|
41
+10%
|
45
+9%
|
80
+77%
|
104
+30%
|
120
+15%
|
104
-13%
|
74
-29%
|
54
-27%
|
20
-62%
|
(22)
N/A
|
(31)
-43%
|
(136)
-334%
|
(143)
-5%
|
(142)
+1%
|
(180)
-27%
|
(135)
+25%
|
|
EPS (Diluted) |
-1.01
N/A
|
-0.93
+8%
|
-0.83
+11%
|
-0.68
+18%
|
0.05
N/A
|
0.04
-20%
|
0.04
N/A
|
0.02
-50%
|
0.02
N/A
|
0.05
+150%
|
0.06
+20%
|
0.1
+67%
|
0.1
N/A
|
0.12
+20%
|
0.15
+25%
|
0.18
+20%
|
0.2
+11%
|
0.2
N/A
|
0.2
N/A
|
0.17
-15%
|
0.07
-59%
|
-0.01
N/A
|
0.08
N/A
|
0.07
-13%
|
0.17
+143%
|
0.19
+12%
|
0.21
+11%
|
0.37
+76%
|
0.48
+30%
|
0.48
N/A
|
0.42
-13%
|
0.3
-29%
|
0.22
-27%
|
0.08
-64%
|
-0.09
N/A
|
-0.13
-44%
|
-0.55
-323%
|
-0.58
-5%
|
-0.58
N/A
|
-0.74
-28%
|
-0.55
+26%
|