Wangsu Science & Technology Co Ltd
SZSE:300017
Income Statement
Earnings Waterfall
Wangsu Science & Technology Co Ltd
Revenue
|
4.9B
CNY
|
Cost of Revenue
|
-3.4B
CNY
|
Gross Profit
|
1.5B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
347.9m
CNY
|
Other Expenses
|
93.1m
CNY
|
Net Income
|
441m
CNY
|
Income Statement
Wangsu 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 |
1 059
N/A
|
1 205
+14%
|
1 381
+15%
|
1 579
+14%
|
1 772
+12%
|
1 911
+8%
|
2 049
+7%
|
2 273
+11%
|
2 555
+12%
|
2 932
+15%
|
3 346
+14%
|
3 751
+12%
|
4 143
+10%
|
4 447
+7%
|
4 647
+5%
|
4 833
+4%
|
5 021
+4%
|
5 373
+7%
|
5 725
+7%
|
5 990
+5%
|
6 207
+4%
|
6 338
+2%
|
6 471
+2%
|
6 436
-1%
|
6 276
-2%
|
6 008
-4%
|
5 913
-2%
|
5 915
+0%
|
5 893
0%
|
5 687
-3%
|
5 159
-9%
|
4 675
-9%
|
4 482
-4%
|
4 575
+2%
|
4 769
+4%
|
5 054
+6%
|
5 062
+0%
|
5 084
+0%
|
5 021
-1%
|
4 877
-3%
|
4 864
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(674)
|
(730)
|
(834)
|
(949)
|
(1 063)
|
(1 104)
|
(1 154)
|
(1 253)
|
(1 401)
|
(1 620)
|
(1 857)
|
(2 091)
|
(2 339)
|
(2 582)
|
(2 794)
|
(3 040)
|
(3 236)
|
(3 476)
|
(3 706)
|
(3 869)
|
(4 068)
|
(4 237)
|
(4 470)
|
(4 595)
|
(4 608)
|
(4 498)
|
(4 496)
|
(4 470)
|
(4 429)
|
(4 249)
|
(3 857)
|
(3 486)
|
(3 331)
|
(3 419)
|
(3 594)
|
(3 859)
|
(3 828)
|
(3 754)
|
(3 659)
|
(3 452)
|
(3 399)
|
|
Gross Profit |
385
N/A
|
475
+23%
|
547
+15%
|
630
+15%
|
708
+12%
|
807
+14%
|
894
+11%
|
1 020
+14%
|
1 154
+13%
|
1 312
+14%
|
1 489
+13%
|
1 660
+11%
|
1 804
+9%
|
1 865
+3%
|
1 854
-1%
|
1 792
-3%
|
1 786
0%
|
1 897
+6%
|
2 019
+6%
|
2 121
+5%
|
2 140
+1%
|
2 100
-2%
|
2 002
-5%
|
1 841
-8%
|
1 668
-9%
|
1 509
-10%
|
1 417
-6%
|
1 446
+2%
|
1 464
+1%
|
1 437
-2%
|
1 302
-9%
|
1 189
-9%
|
1 151
-3%
|
1 156
+0%
|
1 175
+2%
|
1 195
+2%
|
1 234
+3%
|
1 331
+8%
|
1 361
+2%
|
1 425
+5%
|
1 465
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(205)
|
(242)
|
(261)
|
(297)
|
(348)
|
(363)
|
(384)
|
(416)
|
(461)
|
(545)
|
(620)
|
(684)
|
(726)
|
(779)
|
(829)
|
(900)
|
(1 045)
|
(1 160)
|
(1 237)
|
(1 306)
|
(1 326)
|
(1 379)
|
(1 405)
|
(1 424)
|
(1 419)
|
(1 347)
|
(2 117)
|
(2 018)
|
(1 965)
|
(1 202)
|
(1 128)
|
(1 132)
|
(1 140)
|
(1 219)
|
(1 212)
|
(1 200)
|
(1 181)
|
(1 140)
|
(1 104)
|
(1 113)
|
(1 117)
|
|
Selling, General & Administrative |
(201)
|
(166)
|
(255)
|
(289)
|
(333)
|
(218)
|
(377)
|
(408)
|
(458)
|
(290)
|
(600)
|
(667)
|
(708)
|
(402)
|
(814)
|
(942)
|
(977)
|
(750)
|
(1 058)
|
(1 079)
|
(1 106)
|
(835)
|
(1 034)
|
(883)
|
(850)
|
(749)
|
(710)
|
(680)
|
(639)
|
(667)
|
(662)
|
(688)
|
(702)
|
(703)
|
(723)
|
(714)
|
(696)
|
(656)
|
(668)
|
(679)
|
(690)
|
|
Research & Development |
0
|
(59)
|
0
|
0
|
0
|
(122)
|
0
|
0
|
0
|
(225)
|
0
|
0
|
0
|
(335)
|
0
|
0
|
(127)
|
(428)
|
0
|
0
|
(225)
|
(507)
|
(376)
|
(566)
|
(626)
|
(539)
|
(702)
|
(658)
|
(629)
|
(475)
|
(537)
|
(520)
|
(518)
|
(448)
|
(540)
|
(528)
|
(522)
|
(450)
|
(494)
|
(498)
|
(485)
|
|
Depreciation & Amortization |
0
|
(15)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(138)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(4)
|
(2)
|
(6)
|
(8)
|
(15)
|
(1)
|
(7)
|
(8)
|
(4)
|
(3)
|
(20)
|
(17)
|
(18)
|
(4)
|
(14)
|
43
|
59
|
84
|
(179)
|
(226)
|
5
|
54
|
4
|
24
|
57
|
79
|
(705)
|
(680)
|
(697)
|
68
|
71
|
76
|
80
|
54
|
51
|
43
|
36
|
48
|
58
|
63
|
57
|
|
Operating Income |
180
N/A
|
233
+29%
|
287
+23%
|
333
+16%
|
360
+8%
|
445
+23%
|
510
+15%
|
605
+18%
|
693
+15%
|
767
+11%
|
870
+13%
|
977
+12%
|
1 079
+10%
|
1 086
+1%
|
1 025
-6%
|
892
-13%
|
741
-17%
|
736
-1%
|
782
+6%
|
816
+4%
|
813
0%
|
721
-11%
|
596
-17%
|
417
-30%
|
249
-40%
|
162
-35%
|
(700)
N/A
|
(572)
+18%
|
(502)
+12%
|
236
N/A
|
174
-26%
|
57
-67%
|
11
-81%
|
(63)
N/A
|
(37)
+41%
|
(4)
+89%
|
52
N/A
|
190
+262%
|
257
+35%
|
312
+21%
|
348
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
19
|
22
|
25
|
26
|
30
|
33
|
37
|
46
|
48
|
48
|
48
|
58
|
66
|
161
|
183
|
202
|
207
|
99
|
75
|
91
|
102
|
128
|
134
|
811
|
824
|
88
|
831
|
126
|
77
|
54
|
70
|
96
|
156
|
234
|
203
|
167
|
162
|
63
|
49
|
164
|
203
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
(2)
|
(1)
|
(1)
|
(3)
|
(8)
|
0
|
(6)
|
(5)
|
(192)
|
0
|
(35)
|
(35)
|
(71)
|
0
|
2
|
2
|
(41)
|
9
|
10
|
12
|
(33)
|
0
|
0
|
4
|
|
Gain/Loss on Disposition of Assets |
0
|
(8)
|
0
|
0
|
(8)
|
(6)
|
(7)
|
0
|
(7)
|
(4)
|
(6)
|
(7)
|
(7)
|
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 |
16
|
19
|
19
|
47
|
40
|
30
|
23
|
3
|
51
|
68
|
97
|
118
|
85
|
87
|
67
|
36
|
30
|
17
|
13
|
14
|
10
|
7
|
6
|
(29)
|
(78)
|
(36)
|
(139)
|
(151)
|
(109)
|
(0)
|
(74)
|
(30)
|
(19)
|
7
|
(36)
|
(37)
|
(55)
|
(26)
|
(63)
|
(83)
|
(78)
|
|
Pre-Tax Income |
215
N/A
|
266
+24%
|
330
+24%
|
406
+23%
|
423
+4%
|
501
+19%
|
564
+12%
|
653
+16%
|
786
+20%
|
879
+12%
|
1 008
+15%
|
1 146
+14%
|
1 222
+7%
|
1 326
+9%
|
1 266
-5%
|
1 121
-11%
|
970
-14%
|
850
-12%
|
868
+2%
|
919
+6%
|
922
+0%
|
848
-8%
|
736
-13%
|
1 193
+62%
|
991
-17%
|
22
-98%
|
(9)
N/A
|
(632)
-7 161%
|
(568)
+10%
|
218
N/A
|
170
-22%
|
125
-26%
|
149
+19%
|
138
-8%
|
138
+0%
|
135
-2%
|
172
+27%
|
194
+13%
|
243
+25%
|
394
+62%
|
477
+21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(31)
|
(29)
|
(34)
|
(31)
|
(14)
|
(18)
|
(30)
|
(41)
|
(51)
|
(49)
|
(69)
|
(53)
|
(34)
|
(78)
|
(63)
|
(43)
|
(73)
|
(33)
|
(39)
|
(72)
|
(61)
|
(51)
|
(35)
|
(35)
|
(26)
|
16
|
23
|
39
|
39
|
1
|
4
|
9
|
3
|
26
|
35
|
23
|
23
|
(10)
|
(18)
|
(41)
|
(43)
|
|
Income from Continuing Operations |
184
|
237
|
296
|
375
|
409
|
484
|
534
|
612
|
735
|
830
|
940
|
1 093
|
1 188
|
1 248
|
1 203
|
1 078
|
896
|
817
|
828
|
847
|
861
|
798
|
701
|
1 158
|
965
|
37
|
14
|
(592)
|
(530)
|
220
|
174
|
134
|
152
|
164
|
173
|
158
|
194
|
184
|
225
|
353
|
434
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
10
|
14
|
23
|
17
|
10
|
7
|
(4)
|
2
|
0
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
5
|
6
|
9
|
9
|
7
|
|
Net Income (Common) |
184
N/A
|
237
+29%
|
296
+25%
|
375
+26%
|
409
+9%
|
484
+18%
|
534
+10%
|
613
+15%
|
736
+20%
|
831
+13%
|
942
+13%
|
1 095
+16%
|
1 189
+9%
|
1 250
+5%
|
1 205
-4%
|
1 081
-10%
|
907
-16%
|
830
-8%
|
852
+3%
|
864
+1%
|
871
+1%
|
804
-8%
|
697
-13%
|
1 160
+66%
|
965
-17%
|
35
-96%
|
11
-68%
|
(594)
N/A
|
(532)
+11%
|
220
N/A
|
175
-21%
|
135
-23%
|
153
+14%
|
165
+8%
|
175
+6%
|
161
-8%
|
199
+24%
|
191
-4%
|
234
+23%
|
362
+55%
|
441
+22%
|
|
EPS (Diluted) |
0.09
N/A
|
0.11
+22%
|
0.15
+36%
|
0.18
+20%
|
0.19
+6%
|
0.23
+21%
|
0.24
+4%
|
0.28
+17%
|
0.34
+21%
|
0.39
+15%
|
0.44
+13%
|
0.47
+7%
|
0.49
+4%
|
0.52
+6%
|
0.51
-2%
|
0.45
-12%
|
0.37
-18%
|
0.34
-8%
|
0.35
+3%
|
0.36
+3%
|
0.37
+3%
|
0.33
-11%
|
0.3
-9%
|
0.49
+63%
|
0.41
-16%
|
0.01
-98%
|
0.02
+100%
|
-0.23
N/A
|
-0.21
+9%
|
0.09
N/A
|
0.07
-22%
|
0.05
-29%
|
0.06
+20%
|
0.07
+17%
|
0.07
N/A
|
0.07
N/A
|
0.08
+14%
|
0.08
N/A
|
0.1
+25%
|
0.15
+50%
|
0.18
+20%
|