Venustech Group Inc
SZSE:002439
Income Statement
Earnings Waterfall
Venustech Group Inc
Revenue
|
4.5B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
2.6B
CNY
|
Operating Expenses
|
-2.2B
CNY
|
Operating Income
|
452.1m
CNY
|
Other Expenses
|
289m
CNY
|
Net Income
|
741.1m
CNY
|
Income Statement
Venustech 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 |
948
N/A
|
969
+2%
|
986
+2%
|
1 036
+5%
|
1 196
+15%
|
1 262
+6%
|
1 344
+6%
|
1 460
+9%
|
1 534
+5%
|
1 575
+3%
|
1 629
+3%
|
1 711
+5%
|
1 927
+13%
|
1 984
+3%
|
2 045
+3%
|
2 080
+2%
|
2 279
+10%
|
2 284
+0%
|
2 329
+2%
|
2 405
+3%
|
2 522
+5%
|
2 576
+2%
|
2 664
+3%
|
2 803
+5%
|
3 090
+10%
|
2 972
-4%
|
2 962
0%
|
2 950
0%
|
3 647
+24%
|
3 923
+8%
|
4 104
+5%
|
4 301
+5%
|
4 386
+2%
|
4 445
+1%
|
4 388
-1%
|
4 457
+2%
|
4 437
0%
|
4 660
+5%
|
4 744
+2%
|
4 802
+1%
|
4 507
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(357)
|
(370)
|
(373)
|
(396)
|
(408)
|
(433)
|
(434)
|
(479)
|
(487)
|
(510)
|
(535)
|
(559)
|
(642)
|
(689)
|
(729)
|
(753)
|
(803)
|
(860)
|
(878)
|
(899)
|
(879)
|
(903)
|
(954)
|
(1 010)
|
(1 076)
|
(1 032)
|
(982)
|
(935)
|
(1 324)
|
(1 484)
|
(1 614)
|
(1 702)
|
(1 510)
|
(1 513)
|
(1 457)
|
(1 555)
|
(1 676)
|
(1 901)
|
(1 898)
|
(1 862)
|
(1 897)
|
|
Gross Profit |
591
N/A
|
599
+1%
|
613
+2%
|
640
+4%
|
788
+23%
|
829
+5%
|
910
+10%
|
982
+8%
|
1 047
+7%
|
1 066
+2%
|
1 095
+3%
|
1 152
+5%
|
1 285
+12%
|
1 295
+1%
|
1 316
+2%
|
1 327
+1%
|
1 475
+11%
|
1 424
-3%
|
1 451
+2%
|
1 506
+4%
|
1 643
+9%
|
1 673
+2%
|
1 710
+2%
|
1 793
+5%
|
2 013
+12%
|
1 940
-4%
|
1 980
+2%
|
2 014
+2%
|
2 323
+15%
|
2 439
+5%
|
2 491
+2%
|
2 599
+4%
|
2 876
+11%
|
2 931
+2%
|
2 931
0%
|
2 902
-1%
|
2 761
-5%
|
2 759
0%
|
2 847
+3%
|
2 940
+3%
|
2 610
-11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(560)
|
(568)
|
(582)
|
(599)
|
(689)
|
(732)
|
(812)
|
(869)
|
(914)
|
(946)
|
(961)
|
(1 008)
|
(1 094)
|
(1 150)
|
(1 155)
|
(1 150)
|
(1 095)
|
(1 117)
|
(1 155)
|
(1 173)
|
(1 101)
|
(1 199)
|
(1 185)
|
(1 261)
|
(1 353)
|
(1 332)
|
(1 384)
|
(1 427)
|
(1 515)
|
(1 632)
|
(1 801)
|
(1 907)
|
(2 046)
|
(2 132)
|
(2 274)
|
(2 345)
|
(2 217)
|
(2 217)
|
(2 116)
|
(2 100)
|
(2 158)
|
|
Selling, General & Administrative |
(547)
|
(560)
|
(575)
|
(588)
|
(457)
|
(703)
|
(777)
|
(832)
|
(579)
|
(912)
|
(928)
|
(980)
|
(653)
|
(1 043)
|
(1 084)
|
(1 121)
|
(760)
|
(1 207)
|
(1 236)
|
(1 081)
|
(805)
|
(922)
|
(740)
|
(829)
|
(925)
|
(920)
|
(968)
|
(1 003)
|
(1 057)
|
(1 127)
|
(1 261)
|
(1 343)
|
(1 402)
|
(1 459)
|
(1 545)
|
(1 552)
|
(1 473)
|
(1 448)
|
(1 378)
|
(1 383)
|
(1 497)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(177)
|
0
|
0
|
0
|
(265)
|
0
|
0
|
0
|
(361)
|
0
|
0
|
0
|
(402)
|
0
|
0
|
(158)
|
(446)
|
(424)
|
(581)
|
(578)
|
(497)
|
(601)
|
(629)
|
(642)
|
(555)
|
(703)
|
(736)
|
(764)
|
(749)
|
(882)
|
(942)
|
(1 002)
|
(833)
|
(951)
|
(913)
|
(887)
|
(704)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(122)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
(146)
|
|
Other Operating Expenses |
(13)
|
(8)
|
(7)
|
(11)
|
(0)
|
(29)
|
(35)
|
(38)
|
(0)
|
(34)
|
(32)
|
(28)
|
(0)
|
(106)
|
(71)
|
(29)
|
166
|
90
|
81
|
66
|
264
|
147
|
137
|
146
|
186
|
189
|
213
|
218
|
204
|
197
|
197
|
200
|
226
|
208
|
212
|
209
|
229
|
182
|
175
|
169
|
188
|
|
Operating Income |
31
N/A
|
31
-2%
|
31
N/A
|
41
+33%
|
99
+142%
|
97
-3%
|
98
+1%
|
113
+15%
|
133
+18%
|
120
-10%
|
134
+12%
|
143
+7%
|
191
+33%
|
145
-24%
|
162
+11%
|
177
+10%
|
381
+115%
|
307
-19%
|
296
-4%
|
333
+12%
|
542
+63%
|
474
-13%
|
525
+11%
|
532
+1%
|
660
+24%
|
608
-8%
|
596
-2%
|
587
-1%
|
808
+38%
|
807
0%
|
690
-14%
|
692
+0%
|
830
+20%
|
800
-4%
|
657
-18%
|
556
-15%
|
544
-2%
|
541
-1%
|
731
+35%
|
840
+15%
|
452
-46%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
5
|
7
|
11
|
13
|
14
|
16
|
26
|
25
|
23
|
24
|
7
|
11
|
4
|
5
|
18
|
22
|
12
|
111
|
104
|
98
|
18
|
18
|
5
|
(9)
|
82
|
82
|
105
|
129
|
94
|
102
|
101
|
104
|
109
|
122
|
111
|
111
|
99
|
139
|
408
|
350
|
324
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(4)
|
(3)
|
(1)
|
(1)
|
3
|
0
|
0
|
0
|
(10)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
96
|
102
|
100
|
105
|
92
|
117
|
144
|
139
|
145
|
167
|
148
|
149
|
166
|
136
|
79
|
73
|
113
|
75
|
106
|
101
|
42
|
39
|
39
|
39
|
(1)
|
(4)
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
3
|
0
|
1
|
(1)
|
(1)
|
(4)
|
(3)
|
(1)
|
(4)
|
|
Pre-Tax Income |
132
N/A
|
139
+5%
|
142
+2%
|
158
+11%
|
205
+30%
|
230
+12%
|
268
+17%
|
276
+3%
|
297
+7%
|
310
+4%
|
289
-7%
|
303
+5%
|
298
-2%
|
285
-4%
|
258
-9%
|
271
+5%
|
470
+73%
|
493
+5%
|
506
+3%
|
531
+5%
|
600
+13%
|
532
-11%
|
569
+7%
|
562
-1%
|
738
+31%
|
687
-7%
|
698
+2%
|
713
+2%
|
901
+26%
|
908
+1%
|
788
-13%
|
793
+1%
|
938
+18%
|
918
-2%
|
767
-16%
|
666
-13%
|
645
-3%
|
677
+5%
|
1 136
+68%
|
1 189
+5%
|
762
-36%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(8)
|
(17)
|
(22)
|
(23)
|
(31)
|
(39)
|
(30)
|
(42)
|
(48)
|
(36)
|
(47)
|
(37)
|
(27)
|
(7)
|
(8)
|
(27)
|
(30)
|
(43)
|
(30)
|
(40)
|
(27)
|
(16)
|
(21)
|
(56)
|
(42)
|
(48)
|
(53)
|
(91)
|
(93)
|
(59)
|
(61)
|
(75)
|
(79)
|
(52)
|
(42)
|
(19)
|
(20)
|
(75)
|
(73)
|
(23)
|
|
Income from Continuing Operations |
122
|
131
|
125
|
136
|
182
|
199
|
229
|
247
|
255
|
262
|
252
|
256
|
261
|
258
|
252
|
264
|
443
|
463
|
463
|
501
|
560
|
505
|
552
|
541
|
682
|
645
|
650
|
660
|
810
|
815
|
729
|
731
|
863
|
840
|
715
|
623
|
627
|
657
|
1 061
|
1 116
|
740
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(12)
|
(9)
|
(2)
|
(7)
|
(11)
|
(13)
|
(20)
|
(15)
|
4
|
6
|
7
|
10
|
9
|
12
|
13
|
14
|
9
|
8
|
7
|
7
|
6
|
4
|
3
|
0
|
(6)
|
(7)
|
(11)
|
(11)
|
(1)
|
(0)
|
3
|
4
|
(1)
|
1
|
0
|
1
|
2
|
|
Net Income (Common) |
122
N/A
|
131
+7%
|
125
-5%
|
136
+9%
|
170
+25%
|
189
+11%
|
227
+20%
|
240
+6%
|
244
+2%
|
249
+2%
|
232
-7%
|
240
+4%
|
265
+10%
|
264
-1%
|
259
-2%
|
273
+5%
|
452
+65%
|
475
+5%
|
475
+0%
|
515
+8%
|
569
+10%
|
512
-10%
|
559
+9%
|
548
-2%
|
688
+26%
|
650
-6%
|
653
+1%
|
660
+1%
|
804
+22%
|
808
+0%
|
718
-11%
|
720
+0%
|
862
+20%
|
839
-3%
|
719
-14%
|
627
-13%
|
626
0%
|
658
+5%
|
1 061
+61%
|
1 117
+5%
|
741
-34%
|
|
EPS (Diluted) |
0.15
N/A
|
0.17
+13%
|
0.16
-6%
|
0.17
+6%
|
0.21
+24%
|
0.23
+10%
|
0.27
+17%
|
0.29
+7%
|
0.29
N/A
|
0.29
N/A
|
0.27
-7%
|
0.28
+4%
|
0.31
+11%
|
0.3
-3%
|
0.3
N/A
|
0.31
+3%
|
0.5
+61%
|
0.53
+6%
|
0.53
N/A
|
0.58
+9%
|
0.63
+9%
|
0.57
-10%
|
0.62
+9%
|
0.6
-3%
|
0.77
+28%
|
0.72
-6%
|
0.68
-6%
|
0.73
+7%
|
0.87
+19%
|
0.85
-2%
|
0.77
-9%
|
0.77
N/A
|
0.93
+21%
|
0.9
-3%
|
0.77
-14%
|
0.67
-13%
|
0.67
N/A
|
0.7
+4%
|
1.1
+57%
|
1.22
+11%
|
0.79
-35%
|