Beijing Dinghan Technology Group Co Ltd
SZSE:300011
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Beijing Dinghan Technology Group Co Ltd
SZSE:300011
|
CN |
Income Statement
Earnings Waterfall
Beijing Dinghan Technology Group Co Ltd
Income Statement
Beijing Dinghan Technology Group Co Ltd
| Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
31
|
0
|
0
|
8
|
47
|
0
|
0
|
34
|
54
|
43
|
54
|
59
|
56
|
57
|
61
|
59
|
56
|
55
|
54
|
57
|
58
|
60
|
59
|
60
|
59
|
61
|
58
|
54
|
50
|
46
|
50
|
45
|
45
|
43
|
0
|
0
|
0
|
|
| Revenue |
176
N/A
|
236
+34%
|
245
+4%
|
272
+11%
|
289
+6%
|
271
-6%
|
295
+9%
|
305
+3%
|
327
+7%
|
328
+0%
|
309
-6%
|
278
-10%
|
242
-13%
|
230
-5%
|
272
+18%
|
312
+15%
|
345
+11%
|
407
+18%
|
452
+11%
|
498
+10%
|
537
+8%
|
620
+15%
|
796
+28%
|
846
+6%
|
1 000
+18%
|
1 082
+8%
|
1 145
+6%
|
1 137
-1%
|
1 050
-8%
|
1 047
0%
|
954
-9%
|
979
+3%
|
1 063
+9%
|
1 118
+5%
|
1 237
+11%
|
1 306
+6%
|
1 356
+4%
|
1 332
-2%
|
1 357
+2%
|
1 439
+6%
|
1 464
+2%
|
1 501
+3%
|
1 600
+7%
|
1 460
-9%
|
1 442
-1%
|
1 410
-2%
|
1 220
-14%
|
1 308
+7%
|
1 268
-3%
|
1 235
-3%
|
1 382
+12%
|
1 335
-3%
|
1 346
+1%
|
1 355
+1%
|
1 269
-6%
|
1 300
+2%
|
1 300
+0%
|
1 373
+6%
|
1 518
+10%
|
1 525
+1%
|
1 647
+8%
|
1 711
+4%
|
1 588
-7%
|
1 598
+1%
|
1 593
0%
|
1 631
+2%
|
1 725
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(91)
|
(119)
|
(131)
|
(153)
|
(169)
|
(160)
|
(171)
|
(171)
|
(172)
|
(165)
|
(166)
|
(148)
|
(143)
|
(152)
|
(177)
|
(210)
|
(224)
|
(261)
|
(275)
|
(308)
|
(342)
|
(392)
|
(473)
|
(492)
|
(561)
|
(608)
|
(653)
|
(664)
|
(637)
|
(629)
|
(588)
|
(625)
|
(688)
|
(741)
|
(799)
|
(888)
|
(924)
|
(913)
|
(930)
|
(1 002)
|
(1 000)
|
(1 034)
|
(1 067)
|
(984)
|
(976)
|
(943)
|
(829)
|
(868)
|
(840)
|
(836)
|
(880)
|
(886)
|
(913)
|
(902)
|
(880)
|
(921)
|
(927)
|
(987)
|
(1 045)
|
(1 047)
|
(1 133)
|
(1 190)
|
(1 142)
|
(1 174)
|
(1 177)
|
(1 221)
|
(1 298)
|
|
| Gross Profit |
85
N/A
|
117
+38%
|
114
-2%
|
119
+4%
|
121
+2%
|
112
-7%
|
124
+11%
|
134
+8%
|
155
+15%
|
162
+5%
|
143
-12%
|
130
-9%
|
99
-24%
|
78
-21%
|
95
+22%
|
102
+7%
|
121
+19%
|
146
+21%
|
177
+21%
|
191
+8%
|
196
+3%
|
227
+16%
|
323
+42%
|
355
+10%
|
440
+24%
|
474
+8%
|
492
+4%
|
473
-4%
|
413
-13%
|
419
+1%
|
366
-13%
|
354
-3%
|
375
+6%
|
377
+0%
|
437
+16%
|
418
-4%
|
432
+3%
|
419
-3%
|
427
+2%
|
437
+2%
|
464
+6%
|
468
+1%
|
533
+14%
|
476
-11%
|
466
-2%
|
468
+0%
|
391
-16%
|
440
+13%
|
428
-3%
|
398
-7%
|
502
+26%
|
449
-11%
|
433
-3%
|
453
+5%
|
389
-14%
|
379
-2%
|
373
-2%
|
386
+3%
|
473
+22%
|
479
+1%
|
514
+7%
|
520
+1%
|
445
-14%
|
424
-5%
|
416
-2%
|
409
-2%
|
428
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(33)
|
(41)
|
(45)
|
(47)
|
(50)
|
(51)
|
(64)
|
(70)
|
(83)
|
(82)
|
(88)
|
(87)
|
(83)
|
(89)
|
(93)
|
(92)
|
(95)
|
(99)
|
(118)
|
(124)
|
(122)
|
(126)
|
(135)
|
(143)
|
(170)
|
(193)
|
(239)
|
(250)
|
(271)
|
(302)
|
(327)
|
(301)
|
(303)
|
(330)
|
(348)
|
(321)
|
(305)
|
(286)
|
(332)
|
(942)
|
(972)
|
(969)
|
(446)
|
(402)
|
(393)
|
(400)
|
(418)
|
(826)
|
(832)
|
(837)
|
(419)
|
(406)
|
(402)
|
(395)
|
(511)
|
(492)
|
(500)
|
(507)
|
(440)
|
(420)
|
(431)
|
(437)
|
(397)
|
(387)
|
(371)
|
(366)
|
(400)
|
|
| Selling, General & Administrative |
(30)
|
(36)
|
(40)
|
(43)
|
(44)
|
(46)
|
(59)
|
(65)
|
(78)
|
(78)
|
(80)
|
(81)
|
(74)
|
(80)
|
(76)
|
(81)
|
(87)
|
(89)
|
(112)
|
(110)
|
(113)
|
(119)
|
(128)
|
(137)
|
(154)
|
(172)
|
(220)
|
(233)
|
(256)
|
(281)
|
(270)
|
(267)
|
(274)
|
(281)
|
(301)
|
(336)
|
(351)
|
(356)
|
(271)
|
(353)
|
(335)
|
(332)
|
(361)
|
(347)
|
(352)
|
(346)
|
(326)
|
(339)
|
(336)
|
(343)
|
(330)
|
(344)
|
(340)
|
(335)
|
(402)
|
(340)
|
(341)
|
(345)
|
(348)
|
(357)
|
(369)
|
(374)
|
(301)
|
(304)
|
(291)
|
(282)
|
(296)
|
|
| Research & Development |
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
|
(42)
|
0
|
0
|
(26)
|
(42)
|
0
|
0
|
(15)
|
(43)
|
(58)
|
(71)
|
(68)
|
(48)
|
(57)
|
(56)
|
(69)
|
(59)
|
(64)
|
(69)
|
(69)
|
(59)
|
(67)
|
(65)
|
(58)
|
(73)
|
(75)
|
(81)
|
(87)
|
(71)
|
(77)
|
(77)
|
(81)
|
(82)
|
(86)
|
(89)
|
(93)
|
(94)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(24)
|
|
| Other Operating Expenses |
(3)
|
(5)
|
(5)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(8)
|
(6)
|
(9)
|
(9)
|
(12)
|
(11)
|
(8)
|
(10)
|
(1)
|
(13)
|
(9)
|
(7)
|
(1)
|
(6)
|
(16)
|
(21)
|
(4)
|
(17)
|
(15)
|
(21)
|
(4)
|
(34)
|
(29)
|
(23)
|
13
|
16
|
46
|
85
|
7
|
(531)
|
(567)
|
(569)
|
(16)
|
3
|
16
|
15
|
(9)
|
(423)
|
(427)
|
(426)
|
(5)
|
5
|
3
|
(2)
|
(13)
|
(77)
|
(78)
|
(74)
|
2
|
14
|
15
|
17
|
10
|
3
|
9
|
9
|
14
|
|
| Operating Income |
52
N/A
|
76
+46%
|
69
-9%
|
72
+3%
|
70
-2%
|
61
-14%
|
61
0%
|
64
+6%
|
72
+13%
|
80
+11%
|
55
-31%
|
44
-21%
|
16
-63%
|
(12)
N/A
|
2
N/A
|
10
+364%
|
26
+153%
|
47
+83%
|
59
+25%
|
67
+14%
|
74
+10%
|
102
+38%
|
189
+85%
|
211
+12%
|
269
+27%
|
281
+4%
|
253
-10%
|
223
-12%
|
142
-36%
|
117
-18%
|
39
-66%
|
53
+35%
|
72
+36%
|
47
-35%
|
89
+90%
|
97
+9%
|
128
+31%
|
133
+4%
|
94
-29%
|
(505)
N/A
|
(508)
-1%
|
(501)
+1%
|
87
N/A
|
74
-15%
|
74
-1%
|
68
-8%
|
(27)
N/A
|
(386)
-1 329%
|
(404)
-5%
|
(439)
-9%
|
83
N/A
|
42
-49%
|
31
-27%
|
58
+87%
|
(123)
N/A
|
(113)
+8%
|
(127)
-12%
|
(121)
+5%
|
32
N/A
|
58
+80%
|
83
+43%
|
83
-1%
|
48
-42%
|
37
-25%
|
45
+24%
|
43
-6%
|
28
-34%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
1
|
0
|
1
|
2
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
6
|
5
|
4
|
3
|
1
|
(0)
|
(2)
|
(4)
|
(4)
|
(5)
|
(14)
|
(15)
|
(13)
|
(22)
|
(22)
|
(25)
|
(14)
|
(19)
|
(20)
|
6
|
(48)
|
12
|
9
|
(23)
|
(52)
|
(60)
|
(67)
|
(76)
|
(45)
|
(72)
|
(51)
|
(13)
|
(22)
|
(39)
|
(63)
|
(100)
|
(68)
|
(73)
|
(67)
|
(60)
|
(38)
|
(58)
|
(53)
|
(51)
|
(39)
|
(49)
|
(53)
|
(50)
|
(42)
|
(45)
|
(40)
|
(40)
|
(33)
|
|
| Non-Reccuring Items |
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
|
1
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
68
|
0
|
0
|
0
|
(610)
|
(0)
|
(0)
|
(0)
|
(4)
|
0
|
(0)
|
(0)
|
(414)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(51)
|
0
|
13
|
14
|
14
|
14
|
1
|
0
|
(4)
|
0
|
(0)
|
(0)
|
(5)
|
|
| Gain/Loss on Disposition of Assets |
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
|
(3)
|
0
|
0
|
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
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
0
|
0
|
1
|
1
|
2
|
2
|
9
|
9
|
8
|
7
|
10
|
9
|
9
|
14
|
7
|
8
|
8
|
3
|
6
|
6
|
9
|
18
|
19
|
20
|
18
|
13
|
50
|
50
|
77
|
99
|
87
|
83
|
55
|
29
|
(0)
|
(2)
|
(1)
|
0
|
12
|
16
|
17
|
20
|
8
|
6
|
8
|
6
|
10
|
9
|
10
|
8
|
6
|
7
|
5
|
8
|
6
|
4
|
2
|
(0)
|
10
|
(7)
|
(8)
|
(10)
|
0
|
(4)
|
(3)
|
(2)
|
(1)
|
|
| Pre-Tax Income |
51
N/A
|
76
+47%
|
71
-6%
|
73
+3%
|
73
N/A
|
65
-11%
|
78
+20%
|
81
+4%
|
90
+10%
|
97
+8%
|
74
-23%
|
61
-18%
|
33
-45%
|
11
-67%
|
14
+29%
|
22
+57%
|
37
+65%
|
53
+43%
|
66
+26%
|
73
+11%
|
81
+10%
|
115
+43%
|
203
+76%
|
226
+11%
|
274
+21%
|
279
+2%
|
291
+4%
|
251
-14%
|
197
-21%
|
191
-3%
|
112
-41%
|
120
+7%
|
110
-8%
|
86
-22%
|
108
+27%
|
108
-1%
|
135
+26%
|
111
-18%
|
(555)
N/A
|
(550)
+1%
|
(558)
-2%
|
(558)
N/A
|
46
N/A
|
8
-82%
|
30
+262%
|
60
+103%
|
(453)
N/A
|
(416)
+8%
|
(457)
-10%
|
(532)
-16%
|
21
N/A
|
(25)
N/A
|
(30)
-23%
|
7
N/A
|
(206)
N/A
|
(167)
+19%
|
(165)
+1%
|
(158)
+4%
|
16
N/A
|
16
-1%
|
23
+48%
|
23
-2%
|
2
-90%
|
(13)
N/A
|
2
N/A
|
1
-25%
|
(11)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(13)
|
(11)
|
(11)
|
(11)
|
(8)
|
(9)
|
(9)
|
(7)
|
(5)
|
(4)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(10)
|
(9)
|
(11)
|
(13)
|
(18)
|
(29)
|
(32)
|
(36)
|
(34)
|
(28)
|
(23)
|
(20)
|
(11)
|
(1)
|
(1)
|
1
|
(8)
|
(27)
|
(32)
|
(33)
|
(27)
|
(22)
|
(19)
|
(17)
|
(18)
|
(8)
|
(4)
|
1
|
1
|
(20)
|
(22)
|
(27)
|
(26)
|
(2)
|
2
|
6
|
7
|
10
|
6
|
6
|
4
|
2
|
5
|
3
|
5
|
9
|
5
|
7
|
7
|
(4)
|
|
| Income from Continuing Operations |
42
|
63
|
60
|
62
|
62
|
57
|
69
|
72
|
82
|
91
|
70
|
58
|
31
|
9
|
11
|
17
|
31
|
43
|
57
|
63
|
68
|
97
|
175
|
194
|
238
|
245
|
262
|
228
|
177
|
180
|
111
|
119
|
112
|
78
|
82
|
76
|
102
|
84
|
(577)
|
(568)
|
(575)
|
(576)
|
38
|
4
|
30
|
61
|
(473)
|
(438)
|
(484)
|
(558)
|
20
|
(23)
|
(25)
|
13
|
(196)
|
(161)
|
(160)
|
(155)
|
18
|
21
|
26
|
28
|
11
|
(9)
|
8
|
8
|
(15)
|
|
| Income to Minority Interest |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
1
|
1
|
1
|
2
|
2
|
5
|
5
|
5
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
| Net Income (Common) |
42
N/A
|
63
+49%
|
60
-4%
|
62
+3%
|
62
+1%
|
57
-9%
|
69
+22%
|
72
+4%
|
83
+14%
|
91
+11%
|
71
-23%
|
59
-16%
|
32
-47%
|
10
-69%
|
12
+24%
|
18
+53%
|
33
+77%
|
44
+35%
|
57
+30%
|
62
+9%
|
68
+9%
|
97
+42%
|
175
+81%
|
194
+11%
|
238
+23%
|
246
+3%
|
263
+7%
|
228
-13%
|
177
-22%
|
180
+2%
|
111
-38%
|
119
+7%
|
112
-6%
|
70
-38%
|
74
+6%
|
68
-8%
|
94
+39%
|
84
-10%
|
(577)
N/A
|
(567)
+2%
|
(573)
-1%
|
(574)
0%
|
43
N/A
|
9
-79%
|
35
+293%
|
66
+86%
|
(470)
N/A
|
(435)
+7%
|
(482)
-11%
|
(557)
-15%
|
20
N/A
|
(23)
N/A
|
(25)
-8%
|
13
N/A
|
(196)
N/A
|
(161)
+18%
|
(160)
+0%
|
(154)
+4%
|
18
N/A
|
21
+19%
|
26
+23%
|
28
+7%
|
11
-60%
|
(9)
N/A
|
9
N/A
|
8
-4%
|
(15)
N/A
|
|
| EPS (Diluted) |
0.14
N/A
|
0.2
+43%
|
0.18
-10%
|
0.14
-22%
|
0.17
+21%
|
0.14
-18%
|
0.17
+21%
|
0.17
N/A
|
0.19
+12%
|
0.21
+11%
|
0.17
-19%
|
0.14
-18%
|
0.08
-43%
|
0.03
-63%
|
0.03
N/A
|
0.04
+33%
|
0.07
+75%
|
0.1
+43%
|
0.13
+30%
|
0.15
+15%
|
0.17
+13%
|
0.18
+6%
|
0.39
+117%
|
0.36
-8%
|
0.44
+22%
|
0.46
+5%
|
0.49
+7%
|
0.43
-12%
|
0.33
-23%
|
0.33
N/A
|
0.21
-36%
|
0.22
+5%
|
0.21
-5%
|
0.13
-38%
|
0.14
+8%
|
0.13
-7%
|
0.17
+31%
|
0.15
-12%
|
-1.03
N/A
|
-1.03
N/A
|
-1.01
+2%
|
-1.04
-3%
|
0.08
N/A
|
0.01
-88%
|
0.06
+500%
|
0.12
+100%
|
-0.84
N/A
|
-0.77
+8%
|
-0.85
-10%
|
-0.99
-16%
|
0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
0.02
N/A
|
-0.35
N/A
|
-0.29
+17%
|
-0.29
N/A
|
-0.28
+3%
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.05
N/A
|
0.02
-60%
|
-0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
-0.03
N/A
|
|