Shenzhen Kstar Science & Technology Co Ltd
SZSE:002518
Income Statement
Earnings Waterfall
Shenzhen Kstar Science & Technology Co Ltd
Revenue
|
5.7B
CNY
|
Cost of Revenue
|
-3.9B
CNY
|
Gross Profit
|
1.8B
CNY
|
Operating Expenses
|
-741.7m
CNY
|
Operating Income
|
1.1B
CNY
|
Other Expenses
|
-192.9m
CNY
|
Net Income
|
901.6m
CNY
|
Income Statement
Shenzhen Kstar Science & Technology Co Ltd
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 029
N/A
|
1 172
+14%
|
1 252
+7%
|
1 328
+6%
|
1 388
+5%
|
1 388
0%
|
1 400
+1%
|
1 428
+2%
|
1 467
+3%
|
1 527
+4%
|
1 593
+4%
|
1 651
+4%
|
1 699
+3%
|
1 750
+3%
|
1 807
+3%
|
2 077
+15%
|
2 296
+11%
|
2 730
+19%
|
2 773
+2%
|
2 814
+1%
|
2 820
+0%
|
2 715
-4%
|
2 666
-2%
|
2 554
-4%
|
2 556
+0%
|
2 610
+2%
|
2 459
-6%
|
2 492
+1%
|
2 542
+2%
|
2 423
-5%
|
2 654
+10%
|
2 732
+3%
|
2 696
-1%
|
2 806
+4%
|
2 893
+3%
|
3 137
+8%
|
3 698
+18%
|
4 401
+19%
|
5 243
+19%
|
5 702
+9%
|
5 730
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(705)
|
(796)
|
(853)
|
(907)
|
(958)
|
(969)
|
(986)
|
(1 004)
|
(1 021)
|
(1 007)
|
(1 056)
|
(1 073)
|
(1 087)
|
(1 116)
|
(1 172)
|
(1 366)
|
(1 540)
|
(1 851)
|
(1 904)
|
(1 951)
|
(1 980)
|
(1 943)
|
(1 910)
|
(1 810)
|
(1 760)
|
(1 694)
|
(1 609)
|
(1 615)
|
(1 645)
|
(1 558)
|
(1 731)
|
(1 817)
|
(1 808)
|
(1 960)
|
(2 058)
|
(2 236)
|
(2 650)
|
(3 042)
|
(3 611)
|
(3 898)
|
(3 893)
|
|
Gross Profit |
324
N/A
|
376
+16%
|
399
+6%
|
421
+6%
|
431
+2%
|
419
-3%
|
414
-1%
|
424
+2%
|
446
+5%
|
520
+17%
|
536
+3%
|
577
+8%
|
612
+6%
|
634
+4%
|
635
+0%
|
712
+12%
|
757
+6%
|
879
+16%
|
869
-1%
|
864
-1%
|
840
-3%
|
772
-8%
|
757
-2%
|
743
-2%
|
796
+7%
|
917
+15%
|
850
-7%
|
877
+3%
|
897
+2%
|
864
-4%
|
923
+7%
|
916
-1%
|
888
-3%
|
846
-5%
|
835
-1%
|
901
+8%
|
1 048
+16%
|
1 359
+30%
|
1 631
+20%
|
1 804
+11%
|
1 836
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(205)
|
(241)
|
(253)
|
(273)
|
(278)
|
(267)
|
(257)
|
(260)
|
(273)
|
(307)
|
(303)
|
(314)
|
(323)
|
(356)
|
(360)
|
(389)
|
(393)
|
(462)
|
(441)
|
(450)
|
(479)
|
(537)
|
(526)
|
(531)
|
(534)
|
(580)
|
(555)
|
(550)
|
(545)
|
(533)
|
(507)
|
(510)
|
(523)
|
(462)
|
(490)
|
(491)
|
(484)
|
(609)
|
(626)
|
(678)
|
(742)
|
|
Selling, General & Administrative |
(199)
|
(178)
|
(242)
|
(256)
|
(263)
|
(199)
|
(241)
|
(248)
|
(252)
|
(222)
|
(285)
|
(288)
|
(305)
|
(265)
|
(332)
|
(362)
|
(377)
|
(367)
|
(438)
|
(454)
|
(437)
|
(445)
|
(353)
|
(333)
|
(346)
|
(450)
|
(419)
|
(411)
|
(403)
|
(394)
|
(382)
|
(382)
|
(386)
|
(326)
|
(353)
|
(356)
|
(363)
|
(456)
|
(471)
|
(498)
|
(530)
|
|
Research & Development |
0
|
(53)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
(27)
|
(110)
|
(101)
|
(131)
|
(139)
|
(137)
|
(155)
|
(163)
|
(163)
|
(143)
|
(159)
|
(163)
|
(174)
|
(138)
|
(150)
|
(144)
|
(135)
|
(161)
|
(183)
|
(203)
|
(223)
|
|
Depreciation & Amortization |
0
|
(9)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(5)
|
(1)
|
(11)
|
(17)
|
(16)
|
(1)
|
(16)
|
(13)
|
(21)
|
(1)
|
(18)
|
(25)
|
(18)
|
(1)
|
(28)
|
(27)
|
(16)
|
24
|
(3)
|
4
|
(15)
|
42
|
(72)
|
(67)
|
(49)
|
32
|
18
|
23
|
22
|
28
|
34
|
35
|
37
|
30
|
13
|
8
|
15
|
41
|
28
|
24
|
11
|
|
Operating Income |
119
N/A
|
135
+13%
|
146
+8%
|
149
+2%
|
152
+3%
|
152
0%
|
157
+3%
|
163
+4%
|
173
+6%
|
213
+23%
|
233
+9%
|
264
+13%
|
290
+10%
|
279
-4%
|
275
-1%
|
323
+17%
|
364
+13%
|
416
+14%
|
429
+3%
|
413
-4%
|
361
-13%
|
234
-35%
|
230
-2%
|
213
-8%
|
262
+23%
|
337
+29%
|
295
-13%
|
327
+11%
|
352
+8%
|
332
-6%
|
416
+25%
|
405
-3%
|
365
-10%
|
384
+5%
|
345
-10%
|
410
+19%
|
564
+37%
|
750
+33%
|
1 006
+34%
|
1 126
+12%
|
1 094
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
5
|
10
|
4
|
16
|
18
|
17
|
25
|
28
|
43
|
47
|
45
|
40
|
26
|
31
|
29
|
16
|
5
|
(10)
|
(30)
|
5
|
29
|
23
|
34
|
14
|
8
|
25
|
39
|
39
|
11
|
4
|
(2)
|
(9)
|
32
|
31
|
33
|
49
|
60
|
50
|
34
|
46
|
15
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(4)
|
0
|
(1)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
|
Total Other Income |
7
|
8
|
8
|
8
|
6
|
7
|
6
|
7
|
9
|
9
|
9
|
8
|
9
|
25
|
29
|
24
|
21
|
6
|
2
|
6
|
6
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(1)
|
(4)
|
(4)
|
(4)
|
|
Pre-Tax Income |
131
N/A
|
152
+16%
|
158
+4%
|
171
+8%
|
176
+2%
|
175
0%
|
188
+7%
|
198
+6%
|
226
+14%
|
269
+19%
|
287
+7%
|
312
+9%
|
324
+4%
|
335
+3%
|
333
-1%
|
362
+9%
|
388
+7%
|
412
+6%
|
401
-3%
|
425
+6%
|
396
-7%
|
257
-35%
|
264
+3%
|
225
-15%
|
268
+19%
|
357
+33%
|
331
-7%
|
364
+10%
|
360
-1%
|
335
-7%
|
412
+23%
|
393
-5%
|
395
+0%
|
413
+5%
|
375
-9%
|
455
+21%
|
619
+36%
|
795
+28%
|
1 035
+30%
|
1 167
+13%
|
1 105
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(21)
|
(22)
|
(22)
|
(26)
|
(30)
|
(24)
|
(27)
|
(28)
|
(31)
|
(39)
|
(41)
|
(46)
|
(43)
|
(35)
|
(31)
|
(30)
|
(30)
|
(40)
|
(37)
|
(46)
|
(47)
|
(25)
|
(31)
|
(24)
|
(29)
|
(35)
|
(33)
|
(35)
|
(34)
|
(30)
|
(43)
|
(43)
|
(45)
|
(40)
|
(34)
|
(40)
|
(69)
|
(113)
|
(165)
|
(185)
|
(164)
|
|
Income from Continuing Operations |
110
|
130
|
136
|
145
|
145
|
151
|
161
|
170
|
195
|
231
|
247
|
266
|
281
|
300
|
301
|
332
|
359
|
372
|
364
|
378
|
349
|
232
|
233
|
201
|
239
|
322
|
298
|
330
|
325
|
304
|
370
|
351
|
350
|
372
|
341
|
414
|
550
|
682
|
871
|
982
|
941
|
|
Income to Minority Interest |
(4)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
2
|
1
|
4
|
3
|
1
|
1
|
(2)
|
(4)
|
(3)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(2)
|
(11)
|
(26)
|
(35)
|
(43)
|
(39)
|
|
Net Income (Common) |
106
N/A
|
127
+19%
|
133
+5%
|
144
+9%
|
145
+1%
|
153
+5%
|
162
+6%
|
171
+6%
|
199
+16%
|
233
+17%
|
248
+6%
|
267
+8%
|
279
+4%
|
296
+6%
|
298
+1%
|
331
+11%
|
357
+8%
|
371
+4%
|
363
-2%
|
377
+4%
|
347
-8%
|
230
-34%
|
232
+1%
|
200
-14%
|
238
+19%
|
321
+35%
|
298
-7%
|
329
+11%
|
324
-1%
|
303
-7%
|
368
+21%
|
350
-5%
|
350
+0%
|
373
+7%
|
342
-8%
|
412
+21%
|
539
+31%
|
656
+22%
|
836
+27%
|
939
+12%
|
902
-4%
|
|
EPS (Diluted) |
0.19
N/A
|
0.22
+16%
|
0.23
+5%
|
0.25
+9%
|
0.25
N/A
|
0.26
+4%
|
0.28
+8%
|
0.3
+7%
|
0.34
+13%
|
0.4
+18%
|
0.42
+5%
|
0.45
+7%
|
0.47
+4%
|
0.51
+9%
|
0.51
N/A
|
0.57
+12%
|
0.62
+9%
|
0.64
+3%
|
0.63
-2%
|
0.65
+3%
|
0.6
-8%
|
0.4
-33%
|
0.4
N/A
|
0.35
-13%
|
0.41
+17%
|
0.55
+34%
|
0.52
-5%
|
0.57
+10%
|
0.57
N/A
|
0.52
-9%
|
0.64
+23%
|
0.61
-5%
|
0.61
N/A
|
0.64
+5%
|
0.59
-8%
|
0.71
+20%
|
0.93
+31%
|
1.13
+22%
|
1.44
+27%
|
1.62
+13%
|
1.55
-4%
|