Shanghai Yaoji Technology Co Ltd
SZSE:002605
Income Statement
Earnings Waterfall
Shanghai Yaoji Technology Co Ltd
Revenue
|
4.1B
CNY
|
Cost of Revenue
|
-2.5B
CNY
|
Gross Profit
|
1.6B
CNY
|
Operating Expenses
|
-913.4m
CNY
|
Operating Income
|
654.5m
CNY
|
Other Expenses
|
-139.5m
CNY
|
Net Income
|
515m
CNY
|
Income Statement
Shanghai Yaoji Technology 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 |
703
N/A
|
712
+1%
|
727
+2%
|
752
+3%
|
767
+2%
|
821
+7%
|
826
+1%
|
812
-2%
|
774
-5%
|
709
-8%
|
693
-2%
|
713
+3%
|
706
-1%
|
663
-6%
|
628
-5%
|
663
+5%
|
604
-9%
|
688
+14%
|
781
+13%
|
980
+25%
|
1 247
+27%
|
1 488
+19%
|
1 729
+16%
|
1 737
+0%
|
1 938
+12%
|
1 993
+3%
|
2 326
+17%
|
2 562
+10%
|
3 009
+17%
|
3 538
+18%
|
3 664
+4%
|
3 807
+4%
|
3 836
+1%
|
3 711
-3%
|
3 704
0%
|
3 915
+6%
|
4 093
+5%
|
4 362
+7%
|
4 673
+7%
|
4 307
-8%
|
4 100
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(511)
|
(518)
|
(528)
|
(544)
|
(557)
|
(586)
|
(591)
|
(579)
|
(555)
|
(514)
|
(502)
|
(510)
|
(520)
|
(489)
|
(467)
|
(484)
|
(455)
|
(477)
|
(491)
|
(505)
|
(553)
|
(621)
|
(681)
|
(604)
|
(667)
|
(681)
|
(945)
|
(1 096)
|
(1 494)
|
(1 964)
|
(2 115)
|
(2 258)
|
(2 355)
|
(2 263)
|
(2 236)
|
(2 400)
|
(2 577)
|
(2 719)
|
(3 019)
|
(2 686)
|
(2 532)
|
|
Gross Profit |
192
N/A
|
194
+1%
|
200
+3%
|
208
+4%
|
210
+1%
|
235
+12%
|
235
0%
|
234
0%
|
219
-6%
|
195
-11%
|
191
-2%
|
203
+7%
|
185
-9%
|
174
-6%
|
162
-7%
|
179
+11%
|
149
-17%
|
211
+42%
|
290
+37%
|
475
+64%
|
694
+46%
|
867
+25%
|
1 049
+21%
|
1 133
+8%
|
1 270
+12%
|
1 313
+3%
|
1 381
+5%
|
1 466
+6%
|
1 515
+3%
|
1 574
+4%
|
1 549
-2%
|
1 549
+0%
|
1 481
-4%
|
1 447
-2%
|
1 468
+1%
|
1 515
+3%
|
1 516
+0%
|
1 644
+8%
|
1 654
+1%
|
1 621
-2%
|
1 568
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(53)
|
(51)
|
(54)
|
(58)
|
(57)
|
(67)
|
(74)
|
(100)
|
(91)
|
(81)
|
(72)
|
(64)
|
(53)
|
(58)
|
(61)
|
(67)
|
(52)
|
(65)
|
(93)
|
(223)
|
(314)
|
(423)
|
(515)
|
(582)
|
(617)
|
(626)
|
(689)
|
(799)
|
(734)
|
(842)
|
(871)
|
(909)
|
(966)
|
(1 039)
|
(1 050)
|
(968)
|
(913)
|
(893)
|
(830)
|
(851)
|
(913)
|
|
Selling, General & Administrative |
(53)
|
(51)
|
(53)
|
(43)
|
(56)
|
(65)
|
(71)
|
(81)
|
(85)
|
(78)
|
(72)
|
(46)
|
(56)
|
(60)
|
(63)
|
(53)
|
(66)
|
(80)
|
(89)
|
(160)
|
(261)
|
(331)
|
(410)
|
(451)
|
(501)
|
(516)
|
(581)
|
(640)
|
(684)
|
(725)
|
(734)
|
(716)
|
(796)
|
(820)
|
(807)
|
(694)
|
(580)
|
(568)
|
(538)
|
(593)
|
(640)
|
|
Research & Development |
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(24)
|
(57)
|
(69)
|
(97)
|
(107)
|
(110)
|
(121)
|
(116)
|
(116)
|
(138)
|
(151)
|
(174)
|
(194)
|
(218)
|
(234)
|
(246)
|
(277)
|
(264)
|
(270)
|
(268)
|
(243)
|
(242)
|
(230)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(44)
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(3)
|
(0)
|
(6)
|
(3)
|
(0)
|
(1)
|
3
|
2
|
2
|
10
|
13
|
14
|
19
|
9
|
16
|
6
|
2
|
5
|
4
|
6
|
8
|
7
|
101
|
56
|
57
|
64
|
64
|
27
|
34
|
31
|
(62)
|
(57)
|
(50)
|
28
|
(42)
|
|
Operating Income |
139
N/A
|
142
+2%
|
145
+2%
|
150
+3%
|
153
+2%
|
168
+10%
|
161
-4%
|
134
-17%
|
128
-4%
|
114
-11%
|
119
+4%
|
139
+18%
|
133
-5%
|
116
-13%
|
101
-14%
|
112
+11%
|
96
-14%
|
146
+52%
|
197
+35%
|
252
+28%
|
381
+51%
|
444
+17%
|
534
+20%
|
551
+3%
|
654
+19%
|
687
+5%
|
692
+1%
|
667
-4%
|
781
+17%
|
732
-6%
|
678
-7%
|
640
-6%
|
515
-20%
|
408
-21%
|
418
+2%
|
547
+31%
|
603
+10%
|
751
+25%
|
824
+10%
|
770
-7%
|
655
-15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
12
|
14
|
13
|
7
|
1
|
(4)
|
(7)
|
(9)
|
(9)
|
(10)
|
(12)
|
(12)
|
(9)
|
(11)
|
(4)
|
(6)
|
(4)
|
(2)
|
(9)
|
(18)
|
(31)
|
(39)
|
(41)
|
(31)
|
456
|
456
|
450
|
570
|
62
|
60
|
61
|
(1)
|
(17)
|
(4)
|
8
|
(6)
|
(19)
|
(13)
|
(18)
|
12
|
6
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
11
|
0
|
9
|
9
|
(20)
|
(1)
|
1
|
77
|
73
|
0
|
79
|
3
|
(7)
|
1
|
0
|
0
|
(104)
|
0
|
1
|
1
|
(69)
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
Total Other Income |
8
|
11
|
15
|
3
|
9
|
8
|
2
|
2
|
2
|
0
|
3
|
8
|
10
|
17
|
15
|
(0)
|
(4)
|
(11)
|
(11)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Pre-Tax Income |
159
N/A
|
167
+5%
|
173
+4%
|
166
-4%
|
162
-3%
|
173
+6%
|
156
-10%
|
129
-17%
|
122
-6%
|
105
-14%
|
110
+5%
|
139
+26%
|
134
-3%
|
123
-9%
|
113
-8%
|
107
-5%
|
90
-16%
|
135
+50%
|
178
+32%
|
244
+37%
|
349
+43%
|
415
+19%
|
503
+21%
|
500
0%
|
1 108
+121%
|
1 143
+3%
|
1 218
+7%
|
1 307
+7%
|
839
-36%
|
867
+3%
|
738
-15%
|
629
-15%
|
496
-21%
|
400
-19%
|
422
+5%
|
434
+3%
|
581
+34%
|
737
+27%
|
806
+9%
|
712
-12%
|
659
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(40)
|
(42)
|
(44)
|
(43)
|
(42)
|
(46)
|
(43)
|
(39)
|
(39)
|
(33)
|
(34)
|
(38)
|
(37)
|
(34)
|
(30)
|
(27)
|
(20)
|
(27)
|
(33)
|
(30)
|
(45)
|
(36)
|
(40)
|
(58)
|
(61)
|
(68)
|
(84)
|
(173)
|
(179)
|
(191)
|
(166)
|
(62)
|
(56)
|
(53)
|
(63)
|
(76)
|
(88)
|
(102)
|
(117)
|
(118)
|
(115)
|
|
Income from Continuing Operations |
119
|
124
|
129
|
123
|
120
|
127
|
113
|
90
|
83
|
72
|
76
|
100
|
97
|
88
|
83
|
81
|
70
|
108
|
145
|
214
|
305
|
379
|
462
|
443
|
1 046
|
1 075
|
1 134
|
1 134
|
660
|
676
|
572
|
567
|
440
|
347
|
358
|
358
|
492
|
636
|
689
|
594
|
544
|
|
Income to Minority Interest |
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(6)
|
(4)
|
5
|
7
|
9
|
8
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(22)
|
(43)
|
(77)
|
(125)
|
(137)
|
(126)
|
(98)
|
(83)
|
(67)
|
(68)
|
(41)
|
(32)
|
(16)
|
(3)
|
6
|
27
|
50
|
47
|
(10)
|
(37)
|
(70)
|
(75)
|
(32)
|
(29)
|
|
Net Income (Common) |
117
N/A
|
124
+6%
|
128
+3%
|
122
-4%
|
119
-3%
|
121
+2%
|
109
-10%
|
95
-13%
|
90
-5%
|
81
-10%
|
85
+4%
|
98
+15%
|
95
-3%
|
85
-11%
|
79
-7%
|
77
-3%
|
66
-14%
|
86
+30%
|
102
+20%
|
137
+34%
|
179
+31%
|
242
+35%
|
336
+39%
|
345
+2%
|
964
+179%
|
1 008
+5%
|
1 065
+6%
|
1 093
+3%
|
629
-43%
|
660
+5%
|
569
-14%
|
574
+1%
|
467
-19%
|
397
-15%
|
406
+2%
|
349
-14%
|
455
+31%
|
566
+24%
|
614
+9%
|
562
-8%
|
515
-8%
|
|
EPS (Diluted) |
0.31
N/A
|
0.33
+6%
|
0.34
+3%
|
0.33
-3%
|
0.32
-3%
|
0.33
+3%
|
0.3
-9%
|
0.25
-17%
|
0.24
-4%
|
0.21
-13%
|
0.22
+5%
|
0.26
+18%
|
0.24
-8%
|
0.22
-8%
|
0.2
-9%
|
0.19
-5%
|
0.17
-11%
|
0.22
+29%
|
0.26
+18%
|
0.35
+35%
|
0.45
+29%
|
0.6
+33%
|
0.84
+40%
|
0.86
+2%
|
2.41
+180%
|
2.52
+5%
|
2.66
+6%
|
2.71
+2%
|
1.44
-47%
|
1.65
+15%
|
1.4
-15%
|
1.42
+1%
|
1.16
-18%
|
0.98
-16%
|
1
+2%
|
0.86
-14%
|
1.11
+29%
|
1.34
+21%
|
1.47
+10%
|
1.35
-8%
|
1.23
-9%
|