Net263 Ltd
SZSE:002467
Income Statement
Earnings Waterfall
Net263 Ltd
Revenue
|
938.5m
CNY
|
Cost of Revenue
|
-525.5m
CNY
|
Gross Profit
|
413m
CNY
|
Operating Expenses
|
-549.8m
CNY
|
Operating Income
|
-136.8m
CNY
|
Other Expenses
|
-111.1m
CNY
|
Net Income
|
-247.9m
CNY
|
Income Statement
Net263 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 |
700
N/A
|
716
+2%
|
704
-2%
|
685
-3%
|
686
+0%
|
687
+0%
|
705
+3%
|
716
+2%
|
790
+10%
|
821
+4%
|
837
+2%
|
836
0%
|
839
+0%
|
838
0%
|
847
+1%
|
836
-1%
|
830
-1%
|
842
+1%
|
884
+5%
|
929
+5%
|
991
+7%
|
1 017
+3%
|
1 025
+1%
|
1 014
-1%
|
998
-2%
|
992
-1%
|
978
-1%
|
970
-1%
|
946
-2%
|
936
-1%
|
906
-3%
|
891
-2%
|
889
0%
|
876
-1%
|
887
+1%
|
895
+1%
|
884
-1%
|
884
+0%
|
888
+0%
|
890
+0%
|
939
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(242)
|
(261)
|
(247)
|
(231)
|
(231)
|
(229)
|
(247)
|
(266)
|
(330)
|
(340)
|
(346)
|
(306)
|
(304)
|
(301)
|
(305)
|
(303)
|
(310)
|
(329)
|
(359)
|
(383)
|
(430)
|
(449)
|
(458)
|
(445)
|
(438)
|
(433)
|
(431)
|
(434)
|
(429)
|
(438)
|
(427)
|
(437)
|
(448)
|
(444)
|
(463)
|
(464)
|
(466)
|
(470)
|
(472)
|
(482)
|
(526)
|
|
Gross Profit |
458
N/A
|
455
-1%
|
457
+0%
|
454
-1%
|
455
+0%
|
458
+1%
|
458
0%
|
451
-1%
|
460
+2%
|
481
+5%
|
492
+2%
|
530
+8%
|
535
+1%
|
536
+0%
|
542
+1%
|
533
-2%
|
521
-2%
|
513
-1%
|
525
+2%
|
546
+4%
|
561
+3%
|
568
+1%
|
566
0%
|
568
+0%
|
561
-1%
|
559
0%
|
547
-2%
|
536
-2%
|
517
-4%
|
497
-4%
|
479
-4%
|
455
-5%
|
441
-3%
|
432
-2%
|
424
-2%
|
431
+2%
|
418
-3%
|
414
-1%
|
417
+1%
|
408
-2%
|
413
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(331)
|
(325)
|
(325)
|
(320)
|
(320)
|
(330)
|
(343)
|
(365)
|
(421)
|
(464)
|
(503)
|
(437)
|
(867)
|
(856)
|
(850)
|
(517)
|
(516)
|
(504)
|
(503)
|
(480)
|
(476)
|
(480)
|
(477)
|
(479)
|
(540)
|
(512)
|
(495)
|
(393)
|
(479)
|
(484)
|
(482)
|
(388)
|
(504)
|
(503)
|
(500)
|
(391)
|
(423)
|
(415)
|
(408)
|
(354)
|
(550)
|
|
Selling, General & Administrative |
(332)
|
(325)
|
(325)
|
(238)
|
(318)
|
(325)
|
(336)
|
(266)
|
(385)
|
(427)
|
(462)
|
(324)
|
(510)
|
(505)
|
(466)
|
(366)
|
(438)
|
(427)
|
(428)
|
(341)
|
(377)
|
(351)
|
(353)
|
(358)
|
(351)
|
(329)
|
(315)
|
(285)
|
(284)
|
(285)
|
(285)
|
(277)
|
(273)
|
(271)
|
(267)
|
(281)
|
(281)
|
(282)
|
(280)
|
(252)
|
(259)
|
|
Research & Development |
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(167)
|
0
|
0
|
(38)
|
(130)
|
0
|
0
|
(73)
|
(109)
|
(99)
|
(128)
|
(123)
|
(111)
|
(116)
|
(110)
|
(106)
|
(97)
|
(108)
|
(111)
|
(111)
|
(99)
|
(112)
|
(113)
|
(115)
|
(99)
|
(105)
|
(97)
|
(89)
|
(79)
|
(80)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(29)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
(0)
|
(1)
|
(5)
|
(6)
|
(1)
|
(36)
|
(37)
|
(41)
|
63
|
(357)
|
(351)
|
(346)
|
19
|
(78)
|
(78)
|
(2)
|
3
|
(1)
|
(1)
|
(1)
|
3
|
(73)
|
(73)
|
(74)
|
3
|
(86)
|
(87)
|
(85)
|
3
|
(119)
|
(119)
|
(118)
|
3
|
(37)
|
(37)
|
(39)
|
6
|
(211)
|
|
Operating Income |
127
N/A
|
130
+3%
|
132
+1%
|
134
+2%
|
135
+1%
|
128
-5%
|
115
-10%
|
86
-25%
|
39
-55%
|
17
-57%
|
(12)
N/A
|
93
N/A
|
(332)
N/A
|
(320)
+4%
|
(308)
+4%
|
16
N/A
|
5
-70%
|
9
+88%
|
23
+145%
|
66
+193%
|
85
+28%
|
88
+4%
|
90
+1%
|
90
+0%
|
21
-77%
|
47
+129%
|
52
+11%
|
143
+175%
|
39
-73%
|
14
-64%
|
(3)
N/A
|
66
N/A
|
(63)
N/A
|
(72)
-13%
|
(76)
-6%
|
41
N/A
|
(5)
N/A
|
(1)
+76%
|
8
N/A
|
55
+552%
|
(137)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
12
|
13
|
12
|
8
|
8
|
10
|
10
|
7
|
73
|
79
|
84
|
(115)
|
(101)
|
(105)
|
(110)
|
19
|
14
|
21
|
25
|
25
|
23
|
19
|
16
|
194
|
193
|
246
|
550
|
360
|
280
|
250
|
(65)
|
17
|
122
|
86
|
107
|
23
|
23
|
43
|
37
|
(131)
|
(135)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(369)
|
0
|
0
|
1
|
(4)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(76)
|
(1)
|
(1)
|
(1)
|
(91)
|
3
|
3
|
3
|
(110)
|
(0)
|
(0)
|
(0)
|
(41)
|
0
|
(0)
|
(0)
|
(211)
|
0
|
|
Gain/Loss on Disposition of Assets |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(11)
|
(11)
|
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 |
4
|
7
|
11
|
11
|
12
|
8
|
5
|
3
|
5
|
6
|
5
|
17
|
1
|
10
|
7
|
(4)
|
(7)
|
(6)
|
(4)
|
2
|
(1)
|
(2)
|
(1)
|
(6)
|
(1)
|
(3)
|
(1)
|
9
|
10
|
13
|
13
|
11
|
2
|
5
|
4
|
6
|
8
|
4
|
3
|
4
|
1
|
|
Pre-Tax Income |
143
N/A
|
150
+5%
|
155
+4%
|
156
+1%
|
154
-1%
|
145
-6%
|
129
-11%
|
68
-48%
|
116
+72%
|
91
-22%
|
68
-26%
|
(374)
N/A
|
(431)
-15%
|
(416)
+4%
|
(411)
+1%
|
27
N/A
|
12
-56%
|
23
+95%
|
43
+85%
|
89
+106%
|
107
+20%
|
105
-2%
|
103
-1%
|
202
+95%
|
211
+5%
|
289
+37%
|
601
+108%
|
421
-30%
|
331
-21%
|
280
-15%
|
(52)
N/A
|
(16)
+69%
|
61
N/A
|
19
-70%
|
35
+88%
|
29
-17%
|
25
-14%
|
46
+82%
|
49
+6%
|
(282)
N/A
|
(271)
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(5)
|
(7)
|
(8)
|
(10)
|
(8)
|
(14)
|
(9)
|
(4)
|
(6)
|
3
|
(4)
|
(6)
|
(2)
|
(5)
|
(6)
|
(8)
|
(15)
|
(19)
|
(15)
|
(6)
|
(1)
|
1
|
(19)
|
(29)
|
(36)
|
(109)
|
(69)
|
(53)
|
(7)
|
96
|
56
|
55
|
9
|
(15)
|
11
|
(1)
|
22
|
18
|
35
|
32
|
|
Income from Continuing Operations |
140
|
145
|
148
|
148
|
145
|
137
|
115
|
59
|
112
|
85
|
71
|
(379)
|
(437)
|
(418)
|
(416)
|
22
|
4
|
9
|
25
|
74
|
101
|
104
|
105
|
183
|
182
|
253
|
492
|
352
|
278
|
273
|
44
|
40
|
116
|
28
|
20
|
40
|
24
|
68
|
67
|
(247)
|
(239)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
6
|
9
|
12
|
13
|
12
|
12
|
8
|
6
|
4
|
(8)
|
(9)
|
(10)
|
(12)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
Net Income (Common) |
140
N/A
|
145
+4%
|
148
+3%
|
148
0%
|
145
-2%
|
137
-5%
|
115
-16%
|
59
-49%
|
112
+90%
|
85
-24%
|
71
-17%
|
(378)
N/A
|
(435)
-15%
|
(414)
+5%
|
(410)
+1%
|
31
N/A
|
15
-50%
|
21
+39%
|
37
+71%
|
86
+134%
|
109
+27%
|
110
+1%
|
109
-2%
|
175
+61%
|
173
-1%
|
242
+40%
|
480
+98%
|
348
-27%
|
274
-21%
|
267
-2%
|
37
-86%
|
33
-11%
|
108
+225%
|
21
-81%
|
13
-39%
|
32
+155%
|
16
-50%
|
60
+274%
|
58
-3%
|
(255)
N/A
|
(248)
+3%
|
|
EPS (Diluted) |
0.11
N/A
|
0.34
+209%
|
0.12
-65%
|
0.12
N/A
|
0.11
-8%
|
0.12
+9%
|
0.1
-17%
|
0.05
-50%
|
0.08
+60%
|
0.06
-25%
|
0.05
-17%
|
-0.28
N/A
|
-0.32
-14%
|
-0.33
-3%
|
-0.3
+9%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.06
+100%
|
0.08
+33%
|
0.08
N/A
|
0.08
N/A
|
0.13
+63%
|
0.13
N/A
|
0.18
+38%
|
0.36
+100%
|
0.26
-28%
|
0.21
-19%
|
0.22
+5%
|
0.04
-82%
|
0.02
-50%
|
0.09
+350%
|
0.01
-89%
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.04
+300%
|
0.04
N/A
|
-0.19
N/A
|
-0.18
+5%
|