Kuangda Technology Group Co Ltd
SZSE:002516
Income Statement
Earnings Waterfall
Kuangda Technology Group Co Ltd
Revenue
|
1.8B
CNY
|
Cost of Revenue
|
-1.4B
CNY
|
Gross Profit
|
441.9m
CNY
|
Operating Expenses
|
-237.3m
CNY
|
Operating Income
|
204.6m
CNY
|
Other Expenses
|
-13.4m
CNY
|
Net Income
|
191.2m
CNY
|
Income Statement
Kuangda Technology Group 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 |
1 425
N/A
|
1 524
+7%
|
1 616
+6%
|
1 880
+16%
|
1 744
-7%
|
1 764
+1%
|
1 831
+4%
|
1 646
-10%
|
1 861
+13%
|
1 909
+3%
|
1 992
+4%
|
2 092
+5%
|
2 302
+10%
|
2 405
+4%
|
2 355
-2%
|
2 459
+4%
|
2 317
-6%
|
2 202
-5%
|
2 125
-3%
|
1 904
-10%
|
1 767
-7%
|
1 720
-3%
|
1 616
-6%
|
1 586
-2%
|
1 574
-1%
|
1 460
-7%
|
1 450
-1%
|
1 469
+1%
|
1 490
+1%
|
1 624
+9%
|
1 691
+4%
|
1 698
+0%
|
1 724
+2%
|
1 765
+2%
|
1 738
-2%
|
1 810
+4%
|
1 784
-1%
|
1 665
-7%
|
1 709
+3%
|
1 719
+1%
|
1 803
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 037)
|
(1 099)
|
(1 169)
|
(1 429)
|
(1 266)
|
(1 257)
|
(1 241)
|
(1 022)
|
(1 179)
|
(1 188)
|
(1 264)
|
(1 316)
|
(1 491)
|
(1 584)
|
(1 544)
|
(1 646)
|
(1 479)
|
(1 431)
|
(1 426)
|
(1 271)
|
(1 290)
|
(1 274)
|
(1 206)
|
(1 215)
|
(1 169)
|
(1 083)
|
(1 067)
|
(1 057)
|
(1 080)
|
(1 175)
|
(1 235)
|
(1 270)
|
(1 290)
|
(1 326)
|
(1 309)
|
(1 356)
|
(1 333)
|
(1 256)
|
(1 297)
|
(1 307)
|
(1 362)
|
|
Gross Profit |
388
N/A
|
425
+9%
|
448
+5%
|
452
+1%
|
478
+6%
|
508
+6%
|
591
+16%
|
624
+6%
|
681
+9%
|
721
+6%
|
729
+1%
|
776
+7%
|
810
+4%
|
821
+1%
|
811
-1%
|
813
+0%
|
838
+3%
|
770
-8%
|
700
-9%
|
632
-10%
|
477
-25%
|
446
-7%
|
409
-8%
|
371
-9%
|
405
+9%
|
377
-7%
|
383
+2%
|
412
+8%
|
410
0%
|
449
+9%
|
456
+2%
|
428
-6%
|
434
+1%
|
438
+1%
|
429
-2%
|
454
+6%
|
451
-1%
|
409
-9%
|
413
+1%
|
412
0%
|
442
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(196)
|
(208)
|
(206)
|
(214)
|
(231)
|
(250)
|
(274)
|
(282)
|
(315)
|
(323)
|
(325)
|
(296)
|
(309)
|
(292)
|
(279)
|
(281)
|
(264)
|
(232)
|
(217)
|
(231)
|
(222)
|
(228)
|
(226)
|
(215)
|
(224)
|
(212)
|
(211)
|
(226)
|
(182)
|
(206)
|
(206)
|
(199)
|
(214)
|
(206)
|
(208)
|
(214)
|
(203)
|
(199)
|
(203)
|
(207)
|
(237)
|
|
Selling, General & Administrative |
(177)
|
(186)
|
(190)
|
(197)
|
(188)
|
(222)
|
(242)
|
(255)
|
(262)
|
(278)
|
(264)
|
(259)
|
(261)
|
(247)
|
(251)
|
(232)
|
(227)
|
(204)
|
(201)
|
(199)
|
(188)
|
(199)
|
(172)
|
(166)
|
(183)
|
(161)
|
(173)
|
(180)
|
(145)
|
(154)
|
(151)
|
(149)
|
(155)
|
(153)
|
(149)
|
(153)
|
(127)
|
(124)
|
(129)
|
(131)
|
(152)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
(5)
|
(24)
|
0
|
0
|
(16)
|
(25)
|
(23)
|
(32)
|
(30)
|
(34)
|
(33)
|
(30)
|
(29)
|
(27)
|
(30)
|
(33)
|
(35)
|
(37)
|
(44)
|
(49)
|
(53)
|
(50)
|
(54)
|
(53)
|
(51)
|
(52)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(23)
|
|
Other Operating Expenses |
(18)
|
(21)
|
(16)
|
(18)
|
(1)
|
(28)
|
(32)
|
(27)
|
(5)
|
(45)
|
(61)
|
(37)
|
(4)
|
(44)
|
(28)
|
(44)
|
3
|
(28)
|
(16)
|
(16)
|
4
|
(7)
|
(22)
|
(19)
|
5
|
(19)
|
(8)
|
(17)
|
5
|
(23)
|
(22)
|
(15)
|
3
|
(10)
|
(10)
|
(8)
|
4
|
(21)
|
(21)
|
(25)
|
(10)
|
|
Operating Income |
193
N/A
|
217
+13%
|
241
+11%
|
237
-2%
|
247
+4%
|
258
+4%
|
317
+23%
|
342
+8%
|
367
+7%
|
399
+9%
|
403
+1%
|
480
+19%
|
501
+4%
|
529
+6%
|
532
+1%
|
532
0%
|
574
+8%
|
538
-6%
|
483
-10%
|
401
-17%
|
255
-37%
|
217
-15%
|
184
-16%
|
156
-15%
|
181
+16%
|
165
-9%
|
172
+4%
|
186
+9%
|
228
+23%
|
242
+6%
|
250
+3%
|
228
-9%
|
220
-4%
|
232
+5%
|
221
-5%
|
240
+9%
|
248
+4%
|
210
-16%
|
209
0%
|
206
-2%
|
205
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(17)
|
(24)
|
(31)
|
(29)
|
(37)
|
(66)
|
(62)
|
(81)
|
(105)
|
(108)
|
(139)
|
(140)
|
(132)
|
(118)
|
(105)
|
(91)
|
(29)
|
2
|
33
|
37
|
37
|
35
|
31
|
27
|
26
|
27
|
26
|
20
|
15
|
9
|
5
|
4
|
1
|
(1)
|
(1)
|
(2)
|
0
|
0
|
15
|
16
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(5)
|
(4)
|
27
|
1
|
7
|
6
|
(0)
|
0
|
1
|
1
|
(2)
|
10
|
9
|
9
|
2
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(9)
|
(0)
|
(0)
|
(0)
|
(4)
|
|
Gain/Loss on Disposition of Assets |
0
|
(4)
|
0
|
(4)
|
(4)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
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 |
0
|
(2)
|
(2)
|
3
|
4
|
4
|
1
|
0
|
5
|
5
|
6
|
8
|
0
|
1
|
(1)
|
(3)
|
(25)
|
(26)
|
(26)
|
(27)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(5)
|
(4)
|
(5)
|
|
Pre-Tax Income |
186
N/A
|
195
+5%
|
215
+10%
|
205
-5%
|
218
+6%
|
225
+3%
|
252
+12%
|
280
+11%
|
290
+4%
|
298
+3%
|
301
+1%
|
348
+16%
|
361
+4%
|
398
+10%
|
408
+2%
|
420
+3%
|
485
+15%
|
484
0%
|
465
-4%
|
413
-11%
|
288
-30%
|
252
-13%
|
215
-14%
|
186
-14%
|
206
+11%
|
200
-3%
|
207
+4%
|
220
+6%
|
251
+14%
|
258
+3%
|
261
+1%
|
235
-10%
|
225
-4%
|
233
+4%
|
220
-6%
|
238
+8%
|
236
-1%
|
208
-12%
|
205
-2%
|
217
+6%
|
212
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(37)
|
(43)
|
(48)
|
(40)
|
(47)
|
(48)
|
(39)
|
(42)
|
(38)
|
(35)
|
(46)
|
(46)
|
(62)
|
(76)
|
(69)
|
(82)
|
(108)
|
(107)
|
(111)
|
(104)
|
(61)
|
(53)
|
(46)
|
(35)
|
(39)
|
(36)
|
(32)
|
(39)
|
(42)
|
(44)
|
(51)
|
(46)
|
(37)
|
(39)
|
(31)
|
(40)
|
(39)
|
(32)
|
(34)
|
(30)
|
(42)
|
|
Income from Continuing Operations |
149
|
151
|
167
|
165
|
171
|
177
|
213
|
238
|
253
|
263
|
255
|
303
|
300
|
323
|
340
|
338
|
377
|
377
|
354
|
310
|
227
|
199
|
169
|
151
|
167
|
164
|
175
|
182
|
209
|
215
|
210
|
189
|
188
|
194
|
189
|
198
|
197
|
176
|
170
|
187
|
170
|
|
Income to Minority Interest |
(6)
|
(7)
|
(7)
|
(8)
|
(3)
|
0
|
1
|
4
|
(1)
|
(3)
|
(0)
|
1
|
2
|
2
|
(1)
|
(0)
|
7
|
8
|
9
|
9
|
5
|
5
|
5
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
3
|
4
|
3
|
4
|
21
|
|
Net Income (Common) |
143
N/A
|
144
+1%
|
161
+12%
|
157
-3%
|
169
+8%
|
177
+5%
|
214
+21%
|
242
+13%
|
251
+4%
|
260
+3%
|
254
-2%
|
303
+19%
|
301
-1%
|
325
+8%
|
339
+4%
|
338
0%
|
385
+14%
|
385
+0%
|
363
-6%
|
319
-12%
|
232
-27%
|
204
-12%
|
174
-15%
|
155
-11%
|
167
+8%
|
165
-1%
|
176
+7%
|
182
+4%
|
210
+15%
|
216
+3%
|
212
-2%
|
191
-10%
|
189
-1%
|
195
+3%
|
190
-3%
|
200
+5%
|
200
+0%
|
181
-10%
|
174
-4%
|
191
+10%
|
191
+0%
|
|
EPS (Diluted) |
0.11
N/A
|
0.11
N/A
|
0.12
+9%
|
0.11
-8%
|
0.13
+18%
|
0.13
N/A
|
0.16
+23%
|
0.18
+13%
|
0.2
+11%
|
0.2
N/A
|
0.19
-5%
|
0.23
+21%
|
0.2
-13%
|
0.23
+15%
|
0.24
+4%
|
0.23
-4%
|
0.25
+9%
|
0.26
+4%
|
0.24
-8%
|
0.21
-13%
|
0.15
-29%
|
0.14
-7%
|
0.12
-14%
|
0.11
-8%
|
0.11
N/A
|
0.12
+9%
|
0.13
+8%
|
0.13
N/A
|
0.14
+8%
|
0.14
N/A
|
0.14
N/A
|
0.12
-14%
|
0.13
+8%
|
0.13
N/A
|
0.13
N/A
|
0.14
+8%
|
0.14
N/A
|
0.12
-14%
|
0.12
N/A
|
0.13
+8%
|
0.13
N/A
|