Shenzhen Fastprint Circuit Tech Co Ltd
SZSE:002436
Income Statement
Earnings Waterfall
Shenzhen Fastprint Circuit Tech Co Ltd
Revenue
|
5.5B
CNY
|
Cost of Revenue
|
-4.4B
CNY
|
Gross Profit
|
1.1B
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
-48.4m
CNY
|
Other Expenses
|
277m
CNY
|
Net Income
|
228.5m
CNY
|
Income Statement
Shenzhen Fastprint Circuit Tech Co Ltd
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 440
N/A
|
1 591
+11%
|
1 628
+2%
|
1 674
+3%
|
1 722
+3%
|
1 838
+7%
|
1 947
+6%
|
2 120
+9%
|
2 290
+8%
|
2 526
+10%
|
2 739
+8%
|
2 940
+7%
|
3 123
+6%
|
3 187
+2%
|
3 263
+2%
|
3 283
+1%
|
3 305
+1%
|
3 314
+0%
|
3 410
+3%
|
3 473
+2%
|
3 522
+1%
|
3 548
+1%
|
3 621
+2%
|
3 804
+5%
|
3 813
+0%
|
4 084
+7%
|
4 061
-1%
|
4 035
-1%
|
4 245
+5%
|
4 359
+3%
|
4 743
+9%
|
5 040
+6%
|
5 242
+4%
|
5 365
+2%
|
5 475
+2%
|
5 354
-2%
|
5 333
0%
|
5 224
-2%
|
5 191
-1%
|
5 360
+3%
|
5 497
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(991)
|
(1 092)
|
(1 117)
|
(1 143)
|
(1 194)
|
(1 299)
|
(1 358)
|
(1 467)
|
(1 595)
|
(1 737)
|
(1 899)
|
(2 039)
|
(2 186)
|
(2 251)
|
(2 319)
|
(2 321)
|
(2 367)
|
(2 365)
|
(2 432)
|
(2 454)
|
(2 498)
|
(2 503)
|
(2 542)
|
(2 638)
|
(2 677)
|
(2 878)
|
(2 825)
|
(2 803)
|
(2 927)
|
(2 970)
|
(3 263)
|
(3 433)
|
(3 608)
|
(3 733)
|
(3 851)
|
(3 823)
|
(3 898)
|
(3 879)
|
(3 891)
|
(4 123)
|
(4 356)
|
|
Gross Profit |
449
N/A
|
499
+11%
|
511
+2%
|
531
+4%
|
527
-1%
|
539
+2%
|
589
+9%
|
652
+11%
|
696
+7%
|
789
+13%
|
840
+6%
|
901
+7%
|
937
+4%
|
936
0%
|
944
+1%
|
962
+2%
|
938
-3%
|
949
+1%
|
978
+3%
|
1 019
+4%
|
1 024
+1%
|
1 044
+2%
|
1 079
+3%
|
1 166
+8%
|
1 136
-3%
|
1 206
+6%
|
1 236
+2%
|
1 232
0%
|
1 318
+7%
|
1 388
+5%
|
1 479
+7%
|
1 607
+9%
|
1 634
+2%
|
1 632
0%
|
1 623
-1%
|
1 531
-6%
|
1 436
-6%
|
1 345
-6%
|
1 300
-3%
|
1 237
-5%
|
1 141
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(317)
|
(347)
|
(364)
|
(392)
|
(392)
|
(422)
|
(472)
|
(496)
|
(564)
|
(622)
|
(645)
|
(682)
|
(679)
|
(673)
|
(665)
|
(707)
|
(664)
|
(665)
|
(698)
|
(699)
|
(717)
|
(702)
|
(706)
|
(758)
|
(726)
|
(759)
|
(775)
|
(576)
|
(771)
|
(781)
|
(777)
|
(878)
|
(875)
|
(919)
|
(986)
|
(1 063)
|
(1 132)
|
(1 212)
|
(1 295)
|
(1 266)
|
(1 189)
|
|
Selling, General & Administrative |
(311)
|
(339)
|
(358)
|
(256)
|
(386)
|
(412)
|
(462)
|
(354)
|
(553)
|
(609)
|
(632)
|
(452)
|
(659)
|
(657)
|
(651)
|
(498)
|
(678)
|
(681)
|
(647)
|
(524)
|
(576)
|
(526)
|
(538)
|
(557)
|
(574)
|
(590)
|
(585)
|
(486)
|
(511)
|
(508)
|
(515)
|
(575)
|
(620)
|
(656)
|
(679)
|
(671)
|
(711)
|
(743)
|
(778)
|
(718)
|
(740)
|
|
Research & Development |
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
(188)
|
0
|
0
|
0
|
(184)
|
0
|
0
|
(47)
|
(170)
|
(146)
|
(194)
|
(197)
|
(189)
|
(196)
|
(209)
|
(226)
|
(229)
|
(252)
|
(255)
|
(256)
|
(278)
|
(302)
|
(322)
|
(357)
|
(370)
|
(442)
|
(489)
|
(539)
|
(471)
|
(452)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(77)
|
0
|
|
Other Operating Expenses |
(6)
|
(8)
|
(6)
|
(3)
|
(6)
|
(10)
|
(10)
|
37
|
(12)
|
(13)
|
(13)
|
(11)
|
(19)
|
(16)
|
(14)
|
14
|
14
|
16
|
(3)
|
43
|
4
|
18
|
28
|
38
|
44
|
39
|
36
|
187
|
(8)
|
(18)
|
(5)
|
32
|
46
|
59
|
50
|
36
|
21
|
19
|
22
|
(1)
|
2
|
|
Operating Income |
132
N/A
|
152
+15%
|
147
-3%
|
139
-5%
|
135
-3%
|
117
-13%
|
117
-1%
|
156
+34%
|
132
-16%
|
168
+27%
|
195
+16%
|
220
+13%
|
258
+18%
|
263
+2%
|
279
+6%
|
255
-9%
|
273
+7%
|
284
+4%
|
280
-1%
|
320
+14%
|
308
-4%
|
342
+11%
|
372
+9%
|
408
+10%
|
410
+0%
|
447
+9%
|
461
+3%
|
656
+42%
|
547
-17%
|
607
+11%
|
703
+16%
|
729
+4%
|
758
+4%
|
714
-6%
|
638
-11%
|
467
-27%
|
303
-35%
|
133
-56%
|
5
-96%
|
(30)
N/A
|
(48)
-64%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(11)
|
(15)
|
(14)
|
(21)
|
(16)
|
25
|
(17)
|
17
|
1
|
(8)
|
(34)
|
(9)
|
(1)
|
(45)
|
(37)
|
(76)
|
(57)
|
(26)
|
(15)
|
(14)
|
(32)
|
(48)
|
(52)
|
(49)
|
184
|
151
|
(81)
|
114
|
(125)
|
(102)
|
(48)
|
11
|
5
|
27
|
1
|
(51)
|
(47)
|
65
|
(80)
|
44
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
(4)
|
0
|
0
|
16
|
(30)
|
0
|
0
|
0
|
(1)
|
0
|
3
|
0
|
33
|
13
|
10
|
10
|
(15)
|
(1)
|
(1)
|
(1)
|
26
|
0
|
0
|
0
|
139
|
1
|
|
Gain/Loss on Disposition of Assets |
(0)
|
(0)
|
0
|
7
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
0
|
8
|
0
|
9
|
10
|
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 |
6
|
6
|
15
|
7
|
16
|
17
|
7
|
14
|
12
|
18
|
22
|
25
|
25
|
33
|
34
|
3
|
(11)
|
(27)
|
(34)
|
1
|
(1)
|
(1)
|
(3)
|
(0)
|
(2)
|
(2)
|
(2)
|
0
|
(4)
|
(5)
|
12
|
3
|
1
|
2
|
(10)
|
7
|
9
|
12
|
7
|
3
|
(7)
|
|
Pre-Tax Income |
133
N/A
|
147
+11%
|
147
0%
|
139
-6%
|
131
-5%
|
117
-11%
|
148
+26%
|
152
+3%
|
159
+5%
|
185
+17%
|
208
+12%
|
243
+16%
|
273
+12%
|
294
+8%
|
277
-6%
|
217
-22%
|
196
-10%
|
210
+7%
|
237
+13%
|
276
+17%
|
293
+6%
|
310
+6%
|
322
+4%
|
354
+10%
|
359
+1%
|
631
+76%
|
611
-3%
|
609
0%
|
669
+10%
|
487
-27%
|
622
+28%
|
669
+8%
|
770
+15%
|
720
-6%
|
654
-9%
|
501
-23%
|
261
-48%
|
99
-62%
|
78
-21%
|
33
-57%
|
(11)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(9)
|
(12)
|
(15)
|
(13)
|
(15)
|
(7)
|
(2)
|
4
|
6
|
(3)
|
(16)
|
(19)
|
(28)
|
(29)
|
(31)
|
(25)
|
(22)
|
(31)
|
(29)
|
(35)
|
(34)
|
(24)
|
(25)
|
(32)
|
(32)
|
(66)
|
(62)
|
(62)
|
(67)
|
(47)
|
(62)
|
(57)
|
(67)
|
(56)
|
(42)
|
(14)
|
28
|
47
|
75
|
91
|
110
|
|
Income from Continuing Operations |
124
|
135
|
132
|
126
|
117
|
110
|
146
|
156
|
165
|
182
|
193
|
224
|
244
|
265
|
246
|
192
|
174
|
179
|
207
|
241
|
259
|
286
|
297
|
322
|
327
|
565
|
548
|
547
|
602
|
440
|
560
|
613
|
703
|
664
|
612
|
487
|
289
|
146
|
152
|
124
|
99
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(1)
|
(6)
|
(9)
|
(16)
|
(21)
|
(23)
|
(28)
|
(31)
|
(34)
|
(37)
|
(34)
|
(27)
|
(25)
|
(23)
|
(25)
|
(26)
|
(28)
|
(28)
|
(27)
|
(30)
|
(33)
|
(35)
|
(30)
|
(25)
|
(18)
|
(10)
|
(6)
|
9
|
18
|
32
|
38
|
39
|
43
|
38
|
45
|
87
|
129
|
|
Net Income (Common) |
124
N/A
|
135
+9%
|
132
-2%
|
126
-5%
|
116
-8%
|
104
-10%
|
137
+32%
|
140
+2%
|
144
+3%
|
160
+11%
|
166
+3%
|
193
+16%
|
210
+9%
|
228
+9%
|
212
-7%
|
165
-22%
|
149
-10%
|
155
+5%
|
182
+17%
|
215
+18%
|
231
+8%
|
258
+11%
|
269
+5%
|
292
+8%
|
294
+1%
|
529
+80%
|
518
-2%
|
522
+1%
|
584
+12%
|
430
-26%
|
554
+29%
|
621
+12%
|
721
+16%
|
696
-4%
|
650
-7%
|
526
-19%
|
332
-37%
|
184
-45%
|
198
+7%
|
211
+7%
|
229
+8%
|
|
EPS (Diluted) |
0.1
N/A
|
0.1
N/A
|
0.09
-10%
|
0.09
N/A
|
0.08
-11%
|
0.07
-13%
|
0.09
+29%
|
0.1
+11%
|
0.09
-10%
|
0.1
+11%
|
0.11
+10%
|
0.13
+18%
|
0.14
+8%
|
0.16
+14%
|
0.15
-6%
|
0.11
-27%
|
0.1
-9%
|
0.1
N/A
|
0.11
+10%
|
0.14
+27%
|
0.15
+7%
|
0.17
+13%
|
0.18
+6%
|
0.2
+11%
|
0.2
N/A
|
0.36
+80%
|
0.35
-3%
|
0.35
N/A
|
0.39
+11%
|
0.28
-28%
|
0.37
+32%
|
0.42
+14%
|
0.48
+14%
|
0.46
-4%
|
0.42
-9%
|
0.33
-21%
|
0.21
-36%
|
0.11
-48%
|
0.13
+18%
|
0.13
N/A
|
0.15
+15%
|