Hangzhou Shunwang Technology Co Ltd
SZSE:300113
Income Statement
Earnings Waterfall
Hangzhou Shunwang Technology Co Ltd
Revenue
|
1.4B
CNY
|
Cost of Revenue
|
-726m
CNY
|
Gross Profit
|
679.4m
CNY
|
Operating Expenses
|
-973.7m
CNY
|
Operating Income
|
-294.3m
CNY
|
Other Expenses
|
-20.3m
CNY
|
Net Income
|
-314.6m
CNY
|
Income Statement
Hangzhou Shunwang 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 |
316
N/A
|
347
+10%
|
389
+12%
|
429
+10%
|
509
+19%
|
649
+28%
|
716
+10%
|
825
+15%
|
925
+12%
|
1 022
+10%
|
1 160
+14%
|
1 308
+13%
|
1 550
+19%
|
1 702
+10%
|
1 741
+2%
|
1 702
-2%
|
1 694
0%
|
1 816
+7%
|
2 045
+13%
|
2 134
+4%
|
2 157
+1%
|
1 985
-8%
|
1 804
-9%
|
1 708
-5%
|
1 670
-2%
|
1 572
-6%
|
1 408
-10%
|
1 282
-9%
|
1 149
-10%
|
1 044
-9%
|
1 059
+1%
|
1 107
+5%
|
1 126
+2%
|
1 142
+1%
|
1 166
+2%
|
1 155
-1%
|
1 091
-6%
|
1 124
+3%
|
1 219
+9%
|
1 292
+6%
|
1 405
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(51)
|
(72)
|
(98)
|
(110)
|
(135)
|
(144)
|
(170)
|
(191)
|
(211)
|
(218)
|
(249)
|
(274)
|
(343)
|
(422)
|
(458)
|
(479)
|
(489)
|
(544)
|
(701)
|
(780)
|
(796)
|
(711)
|
(636)
|
(576)
|
(584)
|
(545)
|
(505)
|
(463)
|
(469)
|
(401)
|
(411)
|
(439)
|
(428)
|
(452)
|
(502)
|
(517)
|
(537)
|
(569)
|
(655)
|
(705)
|
(726)
|
|
Gross Profit |
265
N/A
|
275
+4%
|
291
+6%
|
319
+10%
|
374
+17%
|
506
+35%
|
547
+8%
|
635
+16%
|
714
+13%
|
804
+13%
|
911
+13%
|
1 034
+13%
|
1 207
+17%
|
1 280
+6%
|
1 283
+0%
|
1 223
-5%
|
1 205
-1%
|
1 271
+6%
|
1 345
+6%
|
1 354
+1%
|
1 362
+1%
|
1 274
-6%
|
1 168
-8%
|
1 132
-3%
|
1 086
-4%
|
1 028
-5%
|
904
-12%
|
818
-9%
|
680
-17%
|
643
-5%
|
648
+1%
|
669
+3%
|
698
+4%
|
690
-1%
|
664
-4%
|
638
-4%
|
554
-13%
|
555
+0%
|
565
+2%
|
586
+4%
|
679
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(173)
|
(183)
|
(210)
|
(243)
|
(266)
|
(382)
|
(397)
|
(439)
|
(492)
|
(497)
|
(532)
|
(539)
|
(591)
|
(637)
|
(612)
|
(623)
|
(617)
|
(637)
|
(651)
|
(662)
|
(638)
|
(723)
|
(823)
|
(797)
|
(812)
|
(688)
|
(894)
|
(893)
|
(840)
|
(502)
|
(498)
|
(494)
|
(502)
|
(578)
|
(616)
|
(618)
|
(606)
|
(502)
|
(955)
|
(966)
|
(974)
|
|
Selling, General & Administrative |
(170)
|
(109)
|
(206)
|
(238)
|
(262)
|
(270)
|
(377)
|
(422)
|
(473)
|
(351)
|
(520)
|
(523)
|
(574)
|
(433)
|
(593)
|
(609)
|
(603)
|
(438)
|
(661)
|
(671)
|
(616)
|
(480)
|
(475)
|
(413)
|
(416)
|
(442)
|
(436)
|
(442)
|
(394)
|
(329)
|
(340)
|
(321)
|
(329)
|
(356)
|
(360)
|
(353)
|
(342)
|
(294)
|
(303)
|
(318)
|
(327)
|
|
Research & Development |
0
|
(72)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
(36)
|
(225)
|
(192)
|
(232)
|
(243)
|
(231)
|
(240)
|
(236)
|
(235)
|
(186)
|
(192)
|
(202)
|
(201)
|
(206)
|
(219)
|
(229)
|
(227)
|
(185)
|
(206)
|
(201)
|
(200)
|
|
Depreciation & Amortization |
0
|
(2)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(3)
|
(0)
|
(4)
|
(5)
|
(4)
|
(0)
|
(20)
|
(18)
|
(19)
|
(0)
|
(12)
|
(16)
|
(17)
|
(2)
|
(19)
|
(13)
|
(13)
|
9
|
10
|
10
|
14
|
0
|
(156)
|
(152)
|
(153)
|
3
|
(218)
|
(215)
|
(211)
|
29
|
34
|
29
|
28
|
9
|
(36)
|
(36)
|
(37)
|
17
|
(446)
|
(447)
|
(447)
|
|
Operating Income |
92
N/A
|
92
-1%
|
81
-11%
|
76
-6%
|
107
+41%
|
124
+16%
|
150
+21%
|
195
+30%
|
222
+14%
|
307
+38%
|
379
+24%
|
495
+30%
|
616
+25%
|
643
+4%
|
671
+4%
|
601
-11%
|
588
-2%
|
635
+8%
|
694
+9%
|
692
0%
|
723
+5%
|
551
-24%
|
344
-37%
|
335
-3%
|
274
-18%
|
340
+24%
|
10
-97%
|
(75)
N/A
|
(160)
-113%
|
141
N/A
|
151
+7%
|
175
+16%
|
196
+12%
|
112
-43%
|
48
-57%
|
21
-57%
|
(52)
N/A
|
53
N/A
|
(390)
N/A
|
(380)
+3%
|
(294)
+22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
19
|
19
|
20
|
19
|
20
|
19
|
23
|
26
|
24
|
20
|
24
|
21
|
23
|
25
|
66
|
68
|
67
|
26
|
23
|
50
|
53
|
72
|
67
|
57
|
58
|
50
|
41
|
32
|
28
|
44
|
21
|
18
|
24
|
57
|
66
|
63
|
57
|
40
|
29
|
28
|
29
|
|
Non-Reccuring Items |
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
(153)
|
0
|
(0)
|
(0)
|
(225)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(53)
|
0
|
(0)
|
1
|
(466)
|
(7)
|
(6)
|
(7)
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(2)
|
(2)
|
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 |
6
|
9
|
7
|
8
|
6
|
18
|
16
|
16
|
21
|
7
|
9
|
23
|
24
|
23
|
23
|
9
|
11
|
10
|
10
|
15
|
8
|
11
|
15
|
13
|
13
|
12
|
10
|
11
|
12
|
(10)
|
(5)
|
(10)
|
(12)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
|
Pre-Tax Income |
118
N/A
|
113
-4%
|
108
-4%
|
103
-5%
|
133
+29%
|
160
+20%
|
189
+18%
|
237
+25%
|
266
+12%
|
330
+24%
|
408
+24%
|
535
+31%
|
658
+23%
|
704
+7%
|
758
+8%
|
677
-11%
|
665
-2%
|
685
+3%
|
726
+6%
|
757
+4%
|
785
+4%
|
480
-39%
|
427
-11%
|
405
-5%
|
345
-15%
|
176
-49%
|
61
-65%
|
(32)
N/A
|
(120)
-278%
|
160
N/A
|
167
+5%
|
183
+10%
|
209
+14%
|
117
-44%
|
114
-2%
|
83
-28%
|
5
-94%
|
(372)
N/A
|
(369)
+1%
|
(359)
+3%
|
(272)
+24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(10)
|
(9)
|
(8)
|
(11)
|
0
|
(2)
|
(6)
|
(5)
|
(20)
|
(32)
|
(54)
|
(76)
|
(92)
|
(102)
|
(87)
|
(67)
|
(70)
|
(76)
|
(65)
|
(84)
|
(50)
|
(36)
|
(46)
|
(52)
|
(41)
|
(32)
|
(23)
|
(6)
|
(44)
|
(46)
|
(51)
|
(55)
|
(35)
|
(35)
|
(27)
|
(14)
|
(11)
|
(6)
|
(9)
|
(19)
|
|
Income from Continuing Operations |
104
|
103
|
100
|
95
|
123
|
160
|
187
|
231
|
261
|
311
|
377
|
481
|
581
|
612
|
656
|
590
|
598
|
614
|
650
|
691
|
700
|
431
|
391
|
359
|
293
|
136
|
29
|
(55)
|
(126)
|
115
|
121
|
133
|
154
|
82
|
79
|
55
|
(10)
|
(383)
|
(375)
|
(368)
|
(292)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(7)
|
(10)
|
(18)
|
(25)
|
(34)
|
(46)
|
(82)
|
(91)
|
(96)
|
(93)
|
(102)
|
(102)
|
(110)
|
(113)
|
(120)
|
(109)
|
(111)
|
(113)
|
(61)
|
(51)
|
(37)
|
(25)
|
(21)
|
(25)
|
(20)
|
(23)
|
(25)
|
(21)
|
(22)
|
(17)
|
(18)
|
(22)
|
(21)
|
(23)
|
(23)
|
|
Net Income (Common) |
104
N/A
|
103
-1%
|
100
-3%
|
95
-4%
|
122
+28%
|
157
+29%
|
180
+15%
|
221
+22%
|
243
+10%
|
286
+17%
|
343
+20%
|
435
+27%
|
499
+15%
|
521
+4%
|
560
+8%
|
496
-11%
|
496
0%
|
512
+3%
|
541
+6%
|
578
+7%
|
580
+0%
|
322
-45%
|
279
-13%
|
245
-12%
|
232
-5%
|
85
-63%
|
(8)
N/A
|
(79)
-927%
|
(147)
-86%
|
91
N/A
|
101
+11%
|
109
+8%
|
129
+18%
|
61
-53%
|
58
-6%
|
38
-34%
|
(28)
N/A
|
(406)
-1 358%
|
(396)
+2%
|
(391)
+1%
|
(315)
+19%
|