Shenzhen Huijie Group Co Ltd
SZSE:002763
Income Statement
Earnings Waterfall
Shenzhen Huijie Group Co Ltd
Revenue
|
2.9B
CNY
|
Cost of Revenue
|
-1B
CNY
|
Gross Profit
|
1.9B
CNY
|
Operating Expenses
|
-1.6B
CNY
|
Operating Income
|
299.4m
CNY
|
Other Expenses
|
-117.5m
CNY
|
Net Income
|
181.9m
CNY
|
Income Statement
Shenzhen Huijie Group Co Ltd
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 |
1 654
N/A
|
1 695
+2%
|
1 767
+4%
|
1 838
+4%
|
1 888
+3%
|
1 932
+2%
|
1 961
+2%
|
1 991
+2%
|
2 049
+3%
|
2 030
-1%
|
2 084
+3%
|
2 101
+1%
|
2 136
+2%
|
2 175
+2%
|
2 251
+3%
|
2 281
+1%
|
2 355
+3%
|
2 441
+4%
|
2 498
+2%
|
2 546
+2%
|
2 585
+2%
|
2 354
-9%
|
2 345
0%
|
2 357
+1%
|
2 373
+1%
|
2 625
+11%
|
2 721
+4%
|
2 715
0%
|
2 733
+1%
|
2 714
-1%
|
2 605
-4%
|
2 591
-1%
|
2 455
-5%
|
2 539
+3%
|
2 686
+6%
|
2 765
+3%
|
2 929
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(480)
|
(514)
|
(548)
|
(578)
|
(612)
|
(641)
|
(648)
|
(657)
|
(661)
|
(671)
|
(702)
|
(709)
|
(704)
|
(730)
|
(745)
|
(756)
|
(803)
|
(833)
|
(863)
|
(897)
|
(948)
|
(833)
|
(844)
|
(859)
|
(900)
|
(951)
|
(969)
|
(955)
|
(973)
|
(954)
|
(931)
|
(925)
|
(929)
|
(880)
|
(917)
|
(932)
|
(1 018)
|
|
Gross Profit |
1 174
N/A
|
1 181
+1%
|
1 219
+3%
|
1 260
+3%
|
1 275
+1%
|
1 291
+1%
|
1 313
+2%
|
1 335
+2%
|
1 388
+4%
|
1 359
-2%
|
1 382
+2%
|
1 392
+1%
|
1 432
+3%
|
1 445
+1%
|
1 507
+4%
|
1 525
+1%
|
1 552
+2%
|
1 608
+4%
|
1 635
+2%
|
1 650
+1%
|
1 637
-1%
|
1 521
-7%
|
1 501
-1%
|
1 498
0%
|
1 473
-2%
|
1 674
+14%
|
1 752
+5%
|
1 760
+0%
|
1 760
+0%
|
1 759
0%
|
1 674
-5%
|
1 666
0%
|
1 526
-8%
|
1 659
+9%
|
1 769
+7%
|
1 833
+4%
|
1 911
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(960)
|
(949)
|
(962)
|
(1 007)
|
(1 045)
|
(1 076)
|
(1 099)
|
(1 118)
|
(1 141)
|
(1 080)
|
(1 060)
|
(1 049)
|
(1 114)
|
(1 109)
|
(1 171)
|
(1 246)
|
(1 293)
|
(1 334)
|
(1 365)
|
(1 355)
|
(1 371)
|
(1 392)
|
(1 351)
|
(1 295)
|
(1 173)
|
(1 243)
|
(1 278)
|
(1 321)
|
(1 333)
|
(1 353)
|
(1 350)
|
(1 374)
|
(1 295)
|
(1 407)
|
(1 495)
|
(1 534)
|
(1 612)
|
|
Selling, General & Administrative |
(929)
|
(938)
|
(949)
|
(991)
|
(1 020)
|
(1 056)
|
(1 081)
|
(1 102)
|
(1 109)
|
(1 071)
|
(1 050)
|
(1 022)
|
(1 082)
|
(1 091)
|
(1 142)
|
(1 215)
|
(1 251)
|
(1 306)
|
(1 330)
|
(1 331)
|
(1 331)
|
(1 316)
|
(1 280)
|
(1 227)
|
(1 137)
|
(1 169)
|
(1 197)
|
(1 233)
|
(1 278)
|
(1 282)
|
(1 275)
|
(1 252)
|
(1 231)
|
(1 262)
|
(1 348)
|
(1 411)
|
(1 520)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(16)
|
(15)
|
(19)
|
(22)
|
(10)
|
(19)
|
(22)
|
(23)
|
(24)
|
(23)
|
(27)
|
(31)
|
(34)
|
(36)
|
(39)
|
(44)
|
(50)
|
(56)
|
(62)
|
(66)
|
(68)
|
(68)
|
|
Depreciation & Amortization |
(30)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(37)
|
|
Other Operating Expenses |
(1)
|
(12)
|
(13)
|
(17)
|
(1)
|
(20)
|
(17)
|
(16)
|
(1)
|
(10)
|
(10)
|
(15)
|
5
|
(17)
|
(29)
|
(15)
|
17
|
(9)
|
(12)
|
(14)
|
13
|
(54)
|
(48)
|
(43)
|
17
|
(47)
|
(50)
|
(54)
|
9
|
(31)
|
(31)
|
(72)
|
20
|
(83)
|
(81)
|
(55)
|
13
|
|
Operating Income |
215
N/A
|
232
+8%
|
257
+11%
|
253
-1%
|
231
-9%
|
215
-7%
|
214
0%
|
217
+1%
|
247
+14%
|
278
+13%
|
322
+16%
|
343
+6%
|
319
-7%
|
337
+6%
|
335
0%
|
279
-17%
|
260
-7%
|
275
+6%
|
270
-1%
|
295
+9%
|
267
-9%
|
130
-51%
|
150
+16%
|
204
+35%
|
301
+48%
|
431
+43%
|
474
+10%
|
439
-7%
|
427
-3%
|
407
-5%
|
324
-20%
|
292
-10%
|
231
-21%
|
252
+9%
|
274
+9%
|
299
+9%
|
299
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(37)
|
(37)
|
(36)
|
(28)
|
(18)
|
(9)
|
(0)
|
2
|
3
|
2
|
4
|
5
|
7
|
9
|
10
|
15
|
16
|
14
|
15
|
9
|
11
|
9
|
10
|
12
|
14
|
14
|
13
|
13
|
13
|
8
|
8
|
7
|
10
|
11
|
11
|
11
|
12
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
(0)
|
(1)
|
0
|
(0)
|
0
|
(4)
|
0
|
0
|
1
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
0
|
(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
|
|
Total Other Income |
4
|
4
|
4
|
8
|
9
|
6
|
7
|
8
|
13
|
18
|
16
|
11
|
2
|
(4)
|
(4)
|
(6)
|
1
|
1
|
2
|
4
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
(0)
|
2
|
1
|
1
|
0
|
1
|
|
Pre-Tax Income |
181
N/A
|
199
+10%
|
225
+13%
|
233
+4%
|
223
-4%
|
213
-4%
|
221
+4%
|
226
+2%
|
263
+16%
|
298
+13%
|
342
+15%
|
359
+5%
|
329
-9%
|
341
+4%
|
342
+0%
|
289
-15%
|
274
-5%
|
288
+5%
|
285
-1%
|
306
+7%
|
277
-9%
|
138
-50%
|
159
+15%
|
212
+34%
|
312
+47%
|
446
+43%
|
487
+9%
|
454
-7%
|
436
-4%
|
414
-5%
|
333
-20%
|
300
-10%
|
239
-20%
|
263
+10%
|
285
+8%
|
308
+8%
|
312
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(48)
|
(55)
|
(60)
|
(63)
|
(58)
|
(53)
|
(56)
|
(57)
|
(64)
|
(73)
|
(86)
|
(92)
|
(89)
|
(92)
|
(91)
|
(85)
|
(78)
|
(82)
|
(77)
|
(72)
|
(67)
|
(33)
|
(46)
|
(59)
|
(79)
|
(110)
|
(118)
|
(112)
|
(120)
|
(119)
|
(100)
|
(92)
|
(80)
|
(86)
|
(93)
|
(98)
|
(101)
|
|
Income from Continuing Operations |
133
|
144
|
165
|
171
|
166
|
160
|
165
|
169
|
198
|
224
|
256
|
268
|
240
|
250
|
252
|
205
|
196
|
205
|
209
|
234
|
210
|
105
|
113
|
153
|
233
|
336
|
370
|
342
|
316
|
295
|
233
|
208
|
159
|
178
|
192
|
210
|
211
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
(11)
|
(15)
|
(14)
|
(15)
|
(19)
|
(18)
|
(22)
|
(27)
|
(29)
|
(30)
|
(31)
|
(32)
|
(31)
|
(28)
|
(20)
|
(19)
|
(17)
|
(22)
|
(32)
|
(40)
|
(42)
|
(40)
|
(43)
|
(33)
|
(29)
|
(25)
|
(25)
|
(26)
|
(27)
|
(29)
|
|
Net Income (Common) |
133
N/A
|
144
+8%
|
165
+15%
|
171
+4%
|
166
-3%
|
155
-6%
|
158
+2%
|
159
+0%
|
183
+15%
|
211
+15%
|
241
+14%
|
249
+3%
|
222
-11%
|
228
+2%
|
225
-1%
|
175
-22%
|
166
-5%
|
174
+5%
|
177
+2%
|
202
+14%
|
182
-10%
|
85
-53%
|
94
+10%
|
136
+45%
|
211
+55%
|
304
+44%
|
329
+8%
|
300
-9%
|
276
-8%
|
252
-9%
|
200
-21%
|
179
-11%
|
135
-25%
|
152
+13%
|
166
+9%
|
183
+10%
|
182
-1%
|
|
EPS (Diluted) |
0.46
N/A
|
0.5
+9%
|
0.57
+14%
|
0.44
-23%
|
0.49
+11%
|
0.39
-20%
|
0.41
+5%
|
0.41
N/A
|
0.47
+15%
|
0.55
+17%
|
0.63
+15%
|
0.65
+3%
|
0.57
-12%
|
0.59
+4%
|
0.58
-2%
|
0.45
-22%
|
0.43
-4%
|
0.44
+2%
|
0.45
+2%
|
0.51
+13%
|
0.46
-10%
|
0.21
-54%
|
0.23
+10%
|
0.34
+48%
|
0.53
+56%
|
0.76
+43%
|
0.81
+7%
|
0.73
-10%
|
0.68
-7%
|
0.61
-10%
|
0.49
-20%
|
0.44
-10%
|
0.33
-25%
|
0.37
+12%
|
0.41
+11%
|
0.45
+10%
|
0.44
-2%
|