Wuhu Token Sciences Co Ltd
SZSE:300088
Income Statement
Earnings Waterfall
Wuhu Token Sciences Co Ltd
Revenue
|
8.1B
CNY
|
Cost of Revenue
|
-7.1B
CNY
|
Gross Profit
|
1B
CNY
|
Operating Expenses
|
-572.4m
CNY
|
Operating Income
|
435.4m
CNY
|
Other Expenses
|
-33.3m
CNY
|
Net Income
|
402.1m
CNY
|
Income Statement
Wuhu Token Sciences 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 |
1 061
N/A
|
1 097
+3%
|
1 167
+6%
|
1 260
+8%
|
1 394
+11%
|
1 643
+18%
|
2 114
+29%
|
2 754
+30%
|
3 664
+33%
|
3 987
+9%
|
4 065
+2%
|
5 201
+28%
|
5 795
+11%
|
8 542
+47%
|
10 962
+28%
|
12 221
+11%
|
12 378
+1%
|
10 884
-12%
|
9 356
-14%
|
8 583
-8%
|
9 249
+8%
|
9 615
+4%
|
9 543
-1%
|
8 469
-11%
|
7 129
-16%
|
6 024
-16%
|
5 716
-5%
|
5 904
+3%
|
6 370
+8%
|
6 844
+7%
|
7 049
+3%
|
6 989
-1%
|
6 936
-1%
|
7 018
+1%
|
7 182
+2%
|
6 977
-3%
|
7 114
+2%
|
6 987
-2%
|
6 742
-4%
|
7 149
+6%
|
8 105
+13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(640)
|
(683)
|
(761)
|
(869)
|
(1 008)
|
(1 266)
|
(1 719)
|
(2 354)
|
(3 228)
|
(3 514)
|
(3 607)
|
(4 673)
|
(5 192)
|
(7 771)
|
(10 064)
|
(11 196)
|
(11 311)
|
(9 822)
|
(8 285)
|
(7 433)
|
(7 886)
|
(8 198)
|
(8 020)
|
(6 886)
|
(5 594)
|
(4 438)
|
(4 132)
|
(4 281)
|
(4 638)
|
(5 046)
|
(5 232)
|
(5 214)
|
(5 208)
|
(5 380)
|
(5 579)
|
(5 528)
|
(5 838)
|
(5 696)
|
(5 605)
|
(6 117)
|
(7 097)
|
|
Gross Profit |
421
N/A
|
414
-2%
|
406
-2%
|
392
-4%
|
386
-1%
|
377
-2%
|
394
+5%
|
400
+1%
|
436
+9%
|
473
+9%
|
458
-3%
|
528
+15%
|
603
+14%
|
771
+28%
|
898
+16%
|
1 026
+14%
|
1 067
+4%
|
1 062
0%
|
1 071
+1%
|
1 150
+7%
|
1 363
+19%
|
1 417
+4%
|
1 523
+7%
|
1 583
+4%
|
1 535
-3%
|
1 586
+3%
|
1 583
0%
|
1 623
+2%
|
1 732
+7%
|
1 798
+4%
|
1 817
+1%
|
1 775
-2%
|
1 728
-3%
|
1 638
-5%
|
1 603
-2%
|
1 449
-10%
|
1 276
-12%
|
1 291
+1%
|
1 137
-12%
|
1 032
-9%
|
1 008
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(98)
|
(111)
|
(112)
|
(123)
|
(132)
|
(181)
|
(199)
|
(220)
|
(227)
|
(205)
|
(196)
|
(196)
|
(227)
|
(339)
|
(369)
|
(382)
|
(376)
|
(364)
|
(363)
|
(396)
|
(437)
|
(441)
|
(748)
|
(778)
|
(733)
|
(505)
|
(555)
|
(552)
|
(619)
|
(579)
|
(593)
|
(613)
|
(594)
|
(559)
|
(589)
|
(566)
|
(575)
|
(625)
|
(568)
|
(544)
|
(572)
|
|
Selling, General & Administrative |
(89)
|
(70)
|
(100)
|
(112)
|
(127)
|
(124)
|
(182)
|
(201)
|
(209)
|
(152)
|
(184)
|
(182)
|
(196)
|
(277)
|
(299)
|
(337)
|
(308)
|
(278)
|
(278)
|
(280)
|
(337)
|
(331)
|
(314)
|
(315)
|
(277)
|
(274)
|
(323)
|
(314)
|
(333)
|
(309)
|
(281)
|
(267)
|
(273)
|
(291)
|
(319)
|
(316)
|
(299)
|
(323)
|
(294)
|
(293)
|
(341)
|
|
Research & Development |
0
|
(35)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
(26)
|
(87)
|
(119)
|
(177)
|
(164)
|
(186)
|
(191)
|
(203)
|
(265)
|
(231)
|
(293)
|
(314)
|
(314)
|
(257)
|
(314)
|
(296)
|
(314)
|
(282)
|
(317)
|
(310)
|
(297)
|
|
Depreciation & Amortization |
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(9)
|
(2)
|
(12)
|
(11)
|
(6)
|
(2)
|
(17)
|
(19)
|
(17)
|
(1)
|
(12)
|
(15)
|
(31)
|
(3)
|
(70)
|
(45)
|
(68)
|
13
|
(85)
|
(116)
|
(74)
|
15
|
(315)
|
(287)
|
(293)
|
11
|
(41)
|
(36)
|
(21)
|
30
|
(20)
|
(31)
|
(7)
|
77
|
44
|
46
|
39
|
72
|
43
|
58
|
65
|
|
Operating Income |
323
N/A
|
303
-6%
|
294
-3%
|
269
-9%
|
254
-6%
|
196
-23%
|
195
0%
|
179
-8%
|
209
+16%
|
268
+28%
|
262
-2%
|
332
+26%
|
376
+13%
|
431
+15%
|
529
+23%
|
644
+22%
|
691
+7%
|
698
+1%
|
708
+1%
|
753
+6%
|
926
+23%
|
976
+5%
|
775
-21%
|
805
+4%
|
801
0%
|
1 081
+35%
|
1 028
-5%
|
1 071
+4%
|
1 113
+4%
|
1 219
+10%
|
1 224
+0%
|
1 162
-5%
|
1 134
-2%
|
1 079
-5%
|
1 014
-6%
|
883
-13%
|
701
-21%
|
666
-5%
|
569
-15%
|
487
-14%
|
435
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(33)
|
(10)
|
(3)
|
(4)
|
11
|
(31)
|
(37)
|
(25)
|
(25)
|
(2)
|
6
|
(22)
|
(28)
|
(14)
|
(32)
|
(16)
|
(8)
|
(30)
|
(37)
|
(49)
|
(94)
|
130
|
109
|
124
|
148
|
(11)
|
20
|
13
|
2
|
(221)
|
(222)
|
(233)
|
(198)
|
(15)
|
(11)
|
61
|
119
|
81
|
58
|
70
|
1
|
|
Non-Reccuring Items |
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(43)
|
0
|
1
|
1
|
(267)
|
2
|
4
|
1
|
(53)
|
0
|
0
|
3
|
(36)
|
1
|
1
|
(1)
|
(13)
|
(2)
|
(3)
|
(5)
|
(22)
|
(11)
|
(9)
|
(6)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
16
|
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 |
(10)
|
9
|
2
|
18
|
22
|
9
|
24
|
25
|
21
|
28
|
27
|
29
|
30
|
31
|
32
|
18
|
17
|
30
|
20
|
22
|
20
|
33
|
31
|
31
|
33
|
7
|
(1)
|
1
|
(0)
|
32
|
35
|
34
|
34
|
9
|
5
|
5
|
5
|
4
|
(1)
|
(3)
|
(3)
|
|
Pre-Tax Income |
281
N/A
|
309
+10%
|
294
-5%
|
283
-4%
|
287
+1%
|
190
-34%
|
183
-4%
|
179
-2%
|
205
+14%
|
294
+43%
|
295
+0%
|
339
+15%
|
378
+12%
|
448
+18%
|
529
+18%
|
646
+22%
|
700
+8%
|
655
-6%
|
691
+5%
|
727
+5%
|
853
+17%
|
872
+2%
|
917
+5%
|
963
+5%
|
983
+2%
|
1 024
+4%
|
1 047
+2%
|
1 085
+4%
|
1 118
+3%
|
994
-11%
|
1 038
+4%
|
964
-7%
|
969
+1%
|
1 060
+9%
|
1 006
-5%
|
946
-6%
|
820
-13%
|
730
-11%
|
615
-16%
|
546
-11%
|
427
-22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(46)
|
(46)
|
(43)
|
(40)
|
(37)
|
(25)
|
(22)
|
(26)
|
(34)
|
(53)
|
(54)
|
(63)
|
(77)
|
(58)
|
(73)
|
(91)
|
(84)
|
(107)
|
(110)
|
(113)
|
(147)
|
(146)
|
(161)
|
(158)
|
(156)
|
(165)
|
(163)
|
(173)
|
(170)
|
(144)
|
(149)
|
(137)
|
(106)
|
(127)
|
(121)
|
(117)
|
(110)
|
(17)
|
17
|
38
|
41
|
|
Income from Continuing Operations |
235
|
264
|
251
|
243
|
250
|
165
|
161
|
154
|
171
|
241
|
242
|
275
|
301
|
391
|
456
|
555
|
616
|
548
|
581
|
615
|
707
|
726
|
756
|
805
|
828
|
860
|
884
|
912
|
948
|
850
|
890
|
827
|
863
|
933
|
885
|
829
|
711
|
712
|
633
|
584
|
468
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(7)
|
(12)
|
(9)
|
(5)
|
(4)
|
0
|
(6)
|
(12)
|
(14)
|
(16)
|
(16)
|
(12)
|
(14)
|
(16)
|
(16)
|
(18)
|
(16)
|
(17)
|
(16)
|
(26)
|
(29)
|
(31)
|
(27)
|
(23)
|
(33)
|
(30)
|
(49)
|
(66)
|
|
Net Income (Common) |
235
N/A
|
264
+13%
|
251
-5%
|
243
-3%
|
250
+3%
|
166
-33%
|
161
-3%
|
154
-4%
|
169
+10%
|
238
+41%
|
239
+1%
|
271
+13%
|
297
+9%
|
384
+29%
|
445
+16%
|
547
+23%
|
611
+12%
|
544
-11%
|
581
+7%
|
609
+5%
|
695
+14%
|
712
+2%
|
741
+4%
|
789
+7%
|
816
+3%
|
845
+4%
|
868
+3%
|
896
+3%
|
930
+4%
|
834
-10%
|
873
+5%
|
810
-7%
|
837
+3%
|
904
+8%
|
854
-6%
|
802
-6%
|
688
-14%
|
680
-1%
|
602
-11%
|
535
-11%
|
402
-25%
|
|
EPS (Diluted) |
0.12
N/A
|
0.13
+8%
|
0.12
-8%
|
0.11
-8%
|
0.12
+9%
|
0.08
-33%
|
0.08
N/A
|
0.08
N/A
|
0.08
N/A
|
0.1
+25%
|
0.11
+10%
|
0.12
+9%
|
0.13
+8%
|
0.17
+31%
|
0.2
+18%
|
0.24
+20%
|
0.27
+13%
|
0.24
-11%
|
0.25
+4%
|
0.27
+8%
|
0.31
+15%
|
0.31
N/A
|
0.33
+6%
|
0.34
+3%
|
0.35
+3%
|
0.35
N/A
|
0.36
+3%
|
0.37
+3%
|
0.37
N/A
|
0.34
-8%
|
0.35
+3%
|
0.33
-6%
|
0.34
+3%
|
0.36
+6%
|
0.34
-6%
|
0.32
-6%
|
0.28
-13%
|
0.28
N/A
|
0.25
-11%
|
0.22
-12%
|
0.17
-23%
|