Wuxi Boton Technology Ltd
SZSE:300031
Income Statement
Earnings Waterfall
Wuxi Boton Technology Ltd
Revenue
|
3.3B
CNY
|
Cost of Revenue
|
-2.1B
CNY
|
Gross Profit
|
1.2B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
74.7m
CNY
|
Other Expenses
|
-468m
CNY
|
Net Income
|
-393.3m
CNY
|
Income Statement
Wuxi Boton Technology 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 |
560
N/A
|
561
+0%
|
544
-3%
|
548
+1%
|
530
-3%
|
503
-5%
|
522
+4%
|
505
-3%
|
490
-3%
|
470
-4%
|
555
+18%
|
929
+67%
|
1 184
+28%
|
1 465
+24%
|
1 618
+10%
|
1 514
-6%
|
1 569
+4%
|
1 580
+1%
|
1 643
+4%
|
1 823
+11%
|
1 957
+7%
|
2 166
+11%
|
2 334
+8%
|
2 360
+1%
|
2 388
+1%
|
2 476
+4%
|
2 514
+2%
|
2 606
+4%
|
2 658
+2%
|
2 638
-1%
|
2 731
+4%
|
2 659
-3%
|
2 658
0%
|
2 760
+4%
|
2 689
-3%
|
2 951
+10%
|
3 176
+8%
|
3 259
+3%
|
3 352
+3%
|
3 279
-2%
|
3 289
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(385)
|
(378)
|
(369)
|
(383)
|
(380)
|
(353)
|
(366)
|
(346)
|
(326)
|
(311)
|
(356)
|
(513)
|
(613)
|
(720)
|
(788)
|
(735)
|
(780)
|
(758)
|
(772)
|
(830)
|
(864)
|
(989)
|
(1 016)
|
(1 025)
|
(1 017)
|
(1 026)
|
(1 054)
|
(1 080)
|
(1 084)
|
(1 565)
|
(1 704)
|
(1 790)
|
(1 909)
|
(1 627)
|
(1 613)
|
(1 792)
|
(1 933)
|
(1 977)
|
(2 064)
|
(2 055)
|
(2 077)
|
|
Gross Profit |
175
N/A
|
183
+5%
|
175
-4%
|
165
-6%
|
150
-9%
|
149
0%
|
156
+5%
|
159
+2%
|
164
+3%
|
159
-3%
|
199
+26%
|
415
+108%
|
571
+38%
|
745
+30%
|
830
+11%
|
778
-6%
|
789
+1%
|
822
+4%
|
871
+6%
|
993
+14%
|
1 093
+10%
|
1 177
+8%
|
1 319
+12%
|
1 336
+1%
|
1 371
+3%
|
1 450
+6%
|
1 460
+1%
|
1 526
+5%
|
1 574
+3%
|
1 073
-32%
|
1 027
-4%
|
870
-15%
|
749
-14%
|
1 132
+51%
|
1 076
-5%
|
1 159
+8%
|
1 243
+7%
|
1 283
+3%
|
1 288
+0%
|
1 224
-5%
|
1 212
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(73)
|
(70)
|
(61)
|
(60)
|
(61)
|
(72)
|
(76)
|
(80)
|
(79)
|
(89)
|
(125)
|
(281)
|
(405)
|
(553)
|
(627)
|
(575)
|
(575)
|
(578)
|
(604)
|
(694)
|
(759)
|
(850)
|
(950)
|
(979)
|
(1 040)
|
(1 123)
|
(1 096)
|
(1 182)
|
(1 211)
|
(756)
|
(765)
|
(580)
|
(474)
|
(839)
|
(826)
|
(1 033)
|
(1 185)
|
(1 305)
|
(1 255)
|
(1 139)
|
(1 138)
|
|
Selling, General & Administrative |
(65)
|
(50)
|
(61)
|
(63)
|
(61)
|
(54)
|
(74)
|
(78)
|
(78)
|
(69)
|
(123)
|
(273)
|
(398)
|
(525)
|
(621)
|
(575)
|
(571)
|
(551)
|
(605)
|
(685)
|
(751)
|
(817)
|
(910)
|
(942)
|
(1 001)
|
(1 074)
|
(1 051)
|
(1 129)
|
(1 149)
|
(682)
|
(678)
|
(492)
|
(371)
|
(710)
|
(700)
|
(899)
|
(1 053)
|
(1 091)
|
(1 073)
|
(952)
|
(958)
|
|
Research & Development |
0
|
(19)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
(4)
|
(25)
|
0
|
0
|
(7)
|
(29)
|
(28)
|
(35)
|
(36)
|
(44)
|
(51)
|
(59)
|
(70)
|
(63)
|
(85)
|
(92)
|
(111)
|
(128)
|
(146)
|
(160)
|
(157)
|
(154)
|
(159)
|
(150)
|
(145)
|
|
Depreciation & Amortization |
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(8)
|
(1)
|
0
|
3
|
0
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(2)
|
(8)
|
(7)
|
(1)
|
(6)
|
1
|
(1)
|
3
|
1
|
(10)
|
(2)
|
5
|
(12)
|
(1)
|
(3)
|
6
|
7
|
6
|
8
|
7
|
(2)
|
4
|
8
|
26
|
20
|
26
|
25
|
(24)
|
(23)
|
(37)
|
(34)
|
|
Operating Income |
102
N/A
|
113
+11%
|
114
+1%
|
104
-8%
|
89
-15%
|
77
-13%
|
80
+3%
|
79
-2%
|
85
+8%
|
70
-18%
|
75
+7%
|
134
+80%
|
166
+23%
|
192
+16%
|
203
+6%
|
204
+1%
|
214
+5%
|
244
+14%
|
267
+10%
|
298
+12%
|
333
+12%
|
327
-2%
|
369
+13%
|
357
-3%
|
331
-7%
|
327
-1%
|
365
+11%
|
344
-6%
|
363
+5%
|
317
-13%
|
262
-18%
|
290
+11%
|
274
-5%
|
293
+7%
|
250
-15%
|
126
-49%
|
58
-54%
|
(22)
N/A
|
33
N/A
|
84
+157%
|
75
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
5
|
4
|
4
|
5
|
5
|
6
|
4
|
4
|
6
|
7
|
7
|
5
|
8
|
12
|
17
|
15
|
10
|
4
|
(2)
|
(5)
|
(12)
|
(16)
|
(17)
|
(23)
|
(26)
|
(18)
|
(13)
|
49
|
65
|
210
|
248
|
258
|
273
|
152
|
155
|
89
|
66
|
60
|
70
|
91
|
85
|
|
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
|
2
|
0
|
(0)
|
0
|
(7)
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
(451)
|
(486)
|
(486)
|
(486)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
3
|
31
|
31
|
31
|
31
|
3
|
6
|
5
|
4
|
6
|
4
|
4
|
7
|
6
|
6
|
6
|
3
|
0
|
(1)
|
(2)
|
(2)
|
(0)
|
(2)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
1
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(2)
|
(9)
|
(9)
|
(10)
|
(9)
|
(3)
|
|
Pre-Tax Income |
109
N/A
|
147
+36%
|
149
+1%
|
140
-6%
|
125
-10%
|
87
-31%
|
89
+3%
|
88
-2%
|
95
+9%
|
82
-14%
|
86
+4%
|
144
+68%
|
180
+25%
|
210
+17%
|
226
+7%
|
225
-1%
|
227
+1%
|
248
+9%
|
265
+7%
|
291
+10%
|
319
+10%
|
310
-3%
|
350
+13%
|
335
-4%
|
305
-9%
|
311
+2%
|
352
+13%
|
394
+12%
|
429
+9%
|
521
+22%
|
506
-3%
|
545
+8%
|
545
+0%
|
444
-19%
|
406
-9%
|
214
-47%
|
116
-46%
|
(422)
N/A
|
(393)
+7%
|
(320)
+19%
|
(329)
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(16)
|
(45)
|
(46)
|
(45)
|
(43)
|
(13)
|
(14)
|
(14)
|
(16)
|
(12)
|
(11)
|
(9)
|
(10)
|
(15)
|
(17)
|
(19)
|
(18)
|
(11)
|
(10)
|
(11)
|
(13)
|
(21)
|
(30)
|
(34)
|
(33)
|
(25)
|
(21)
|
(37)
|
(44)
|
(80)
|
(88)
|
(91)
|
(88)
|
(60)
|
(61)
|
(49)
|
(35)
|
(47)
|
(44)
|
(33)
|
(41)
|
|
Income from Continuing Operations |
92
|
102
|
103
|
95
|
83
|
74
|
75
|
74
|
80
|
70
|
75
|
135
|
170
|
196
|
209
|
206
|
210
|
237
|
255
|
281
|
306
|
289
|
320
|
300
|
273
|
286
|
331
|
357
|
384
|
441
|
418
|
454
|
457
|
383
|
345
|
165
|
81
|
(469)
|
(437)
|
(353)
|
(370)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(2)
|
(8)
|
(29)
|
(43)
|
(55)
|
(53)
|
(35)
|
(23)
|
(16)
|
(17)
|
(24)
|
(24)
|
(17)
|
(14)
|
(4)
|
10
|
19
|
6
|
16
|
4
|
(4)
|
23
|
(3)
|
(3)
|
19
|
4
|
40
|
89
|
73
|
55
|
28
|
(23)
|
|
Net Income (Common) |
92
N/A
|
102
+11%
|
103
+0%
|
95
-7%
|
83
-13%
|
74
-11%
|
75
+2%
|
73
-3%
|
77
+6%
|
68
-11%
|
67
-2%
|
106
+59%
|
127
+20%
|
141
+11%
|
156
+11%
|
171
+9%
|
186
+9%
|
221
+19%
|
238
+8%
|
257
+8%
|
282
+10%
|
272
-4%
|
306
+13%
|
297
-3%
|
283
-5%
|
305
+8%
|
336
+10%
|
374
+11%
|
388
+4%
|
437
+12%
|
441
+1%
|
450
+2%
|
454
+1%
|
403
-11%
|
349
-13%
|
204
-41%
|
170
-17%
|
(396)
N/A
|
(381)
+4%
|
(325)
+15%
|
(393)
-21%
|