Winning Health Technology Group Co Ltd
SZSE:300253
Income Statement
Earnings Waterfall
Winning Health Technology Group Co Ltd
Revenue
|
3.2B
CNY
|
Cost of Revenue
|
-1.8B
CNY
|
Gross Profit
|
1.4B
CNY
|
Operating Expenses
|
-896.2m
CNY
|
Operating Income
|
518m
CNY
|
Other Expenses
|
-79.9m
CNY
|
Net Income
|
438.1m
CNY
|
Income Statement
Winning Health Technology Group Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
358
N/A
|
374
+4%
|
402
+8%
|
491
+22%
|
536
+9%
|
607
+13%
|
647
+7%
|
753
+16%
|
791
+5%
|
852
+8%
|
901
+6%
|
955
+6%
|
987
+3%
|
1 011
+2%
|
1 059
+5%
|
1 204
+14%
|
1 242
+3%
|
1 330
+7%
|
1 439
+8%
|
1 439
0%
|
1 480
+3%
|
1 562
+5%
|
1 712
+10%
|
1 908
+11%
|
1 939
+2%
|
2 032
+5%
|
2 082
+2%
|
2 267
+9%
|
2 333
+3%
|
2 498
+7%
|
2 658
+6%
|
2 750
+3%
|
2 851
+4%
|
2 822
-1%
|
2 858
+1%
|
3 093
+8%
|
3 097
+0%
|
3 189
+3%
|
3 123
-2%
|
3 163
+1%
|
3 209
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(167)
|
(164)
|
(186)
|
(223)
|
(253)
|
(294)
|
(307)
|
(346)
|
(373)
|
(395)
|
(425)
|
(436)
|
(481)
|
(492)
|
(521)
|
(575)
|
(608)
|
(664)
|
(719)
|
(691)
|
(726)
|
(760)
|
(836)
|
(927)
|
(973)
|
(1 029)
|
(1 002)
|
(1 041)
|
(1 123)
|
(1 184)
|
(1 310)
|
(1 476)
|
(1 554)
|
(1 591)
|
(1 651)
|
(1 742)
|
(1 809)
|
(1 866)
|
(1 836)
|
(1 740)
|
(1 795)
|
|
Gross Profit |
191
N/A
|
209
+10%
|
216
+3%
|
269
+24%
|
283
+5%
|
313
+11%
|
340
+9%
|
408
+20%
|
418
+3%
|
458
+10%
|
476
+4%
|
519
+9%
|
506
-2%
|
519
+3%
|
538
+4%
|
629
+17%
|
634
+1%
|
666
+5%
|
720
+8%
|
748
+4%
|
754
+1%
|
801
+6%
|
876
+9%
|
981
+12%
|
966
-2%
|
1 003
+4%
|
1 079
+8%
|
1 226
+14%
|
1 210
-1%
|
1 314
+9%
|
1 349
+3%
|
1 275
-5%
|
1 297
+2%
|
1 231
-5%
|
1 207
-2%
|
1 351
+12%
|
1 288
-5%
|
1 323
+3%
|
1 287
-3%
|
1 424
+11%
|
1 414
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(142)
|
(155)
|
(161)
|
(187)
|
(196)
|
(216)
|
(252)
|
(306)
|
(312)
|
(327)
|
(333)
|
(374)
|
(375)
|
(339)
|
(331)
|
(351)
|
(321)
|
(375)
|
(398)
|
(423)
|
(414)
|
(454)
|
(491)
|
(559)
|
(574)
|
(628)
|
(657)
|
(735)
|
(739)
|
(789)
|
(829)
|
(982)
|
(959)
|
(976)
|
(1 056)
|
(1 159)
|
(1 242)
|
(1 290)
|
(1 162)
|
(1 004)
|
(896)
|
|
Selling, General & Administrative |
(130)
|
(140)
|
(147)
|
(142)
|
(185)
|
(206)
|
(240)
|
(225)
|
(294)
|
(303)
|
(310)
|
(278)
|
(329)
|
(338)
|
(348)
|
(323)
|
(392)
|
(410)
|
(399)
|
(381)
|
(359)
|
(382)
|
(415)
|
(478)
|
(491)
|
(534)
|
(559)
|
(618)
|
(558)
|
(557)
|
(584)
|
(840)
|
(746)
|
(730)
|
(798)
|
(948)
|
(903)
|
(931)
|
(813)
|
(789)
|
(591)
|
|
Research & Development |
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
(36)
|
(145)
|
(126)
|
(176)
|
(191)
|
(202)
|
(216)
|
(220)
|
(227)
|
(226)
|
(243)
|
(244)
|
(242)
|
(250)
|
(259)
|
(261)
|
(294)
|
(307)
|
(342)
|
(360)
|
(325)
|
(326)
|
(309)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(40)
|
0
|
|
Other Operating Expenses |
(12)
|
(16)
|
(14)
|
(0)
|
(11)
|
(10)
|
(12)
|
(0)
|
(18)
|
(24)
|
(23)
|
(0)
|
(46)
|
(2)
|
16
|
95
|
71
|
35
|
37
|
119
|
71
|
104
|
115
|
143
|
133
|
126
|
128
|
125
|
62
|
12
|
(3)
|
140
|
46
|
15
|
35
|
137
|
3
|
1
|
(25)
|
152
|
3
|
|
Operating Income |
48
N/A
|
54
+12%
|
55
+2%
|
81
+47%
|
87
+7%
|
97
+12%
|
89
-9%
|
102
+14%
|
106
+4%
|
131
+24%
|
143
+9%
|
145
+1%
|
132
-9%
|
180
+37%
|
207
+15%
|
278
+34%
|
314
+13%
|
291
-7%
|
323
+11%
|
325
+1%
|
341
+5%
|
347
+2%
|
385
+11%
|
422
+10%
|
393
-7%
|
375
-5%
|
422
+13%
|
490
+16%
|
471
-4%
|
525
+11%
|
519
-1%
|
293
-44%
|
338
+15%
|
255
-25%
|
151
-41%
|
193
+28%
|
46
-76%
|
32
-29%
|
124
+284%
|
420
+238%
|
518
+23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
7
|
9
|
9
|
8
|
8
|
5
|
3
|
0
|
(3)
|
397
|
390
|
373
|
371
|
(40)
|
(39)
|
(22)
|
(22)
|
(20)
|
(25)
|
(15)
|
(21)
|
(8)
|
(9)
|
(10)
|
(7)
|
(23)
|
(27)
|
(95)
|
58
|
54
|
70
|
77
|
69
|
50
|
29
|
(111)
|
(137)
|
(71)
|
(76)
|
(129)
|
(71)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
0
|
0
|
(1)
|
2
|
2
|
2
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
156
|
0
|
0
|
0
|
4
|
0
|
1
|
1
|
(42)
|
(1)
|
(2)
|
(2)
|
51
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
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
|
|
Total Other Income |
33
|
34
|
40
|
39
|
41
|
46
|
45
|
53
|
56
|
56
|
56
|
66
|
78
|
43
|
33
|
1
|
(30)
|
(8)
|
(8)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(12)
|
(18)
|
(18)
|
(5)
|
7
|
12
|
12
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
89
N/A
|
97
+9%
|
104
+8%
|
129
+24%
|
135
+5%
|
148
+10%
|
136
-8%
|
155
+13%
|
159
+3%
|
585
+267%
|
590
+1%
|
584
-1%
|
582
0%
|
183
-69%
|
203
+11%
|
256
+26%
|
265
+4%
|
266
+0%
|
292
+10%
|
310
+6%
|
319
+3%
|
339
+6%
|
375
+11%
|
413
+10%
|
374
-9%
|
334
-11%
|
377
+13%
|
546
+45%
|
537
-2%
|
592
+10%
|
602
+2%
|
373
-38%
|
406
+9%
|
304
-25%
|
179
-41%
|
39
-78%
|
(93)
N/A
|
(42)
+55%
|
45
N/A
|
341
+651%
|
447
+31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(3)
|
9
|
7
|
7
|
(57)
|
(59)
|
(58)
|
(56)
|
1
|
(9)
|
(27)
|
(21)
|
(7)
|
(7)
|
(3)
|
4
|
2
|
2
|
(17)
|
(24)
|
(23)
|
(37)
|
(41)
|
(37)
|
(51)
|
(53)
|
(19)
|
(37)
|
(14)
|
15
|
(24)
|
3
|
6
|
(1)
|
(23)
|
(32)
|
|
Income from Continuing Operations |
82
|
89
|
97
|
123
|
129
|
145
|
145
|
162
|
166
|
528
|
532
|
526
|
526
|
184
|
194
|
230
|
244
|
260
|
285
|
307
|
322
|
341
|
377
|
396
|
350
|
311
|
340
|
506
|
500
|
541
|
549
|
354
|
368
|
291
|
194
|
15
|
(89)
|
(36)
|
45
|
318
|
414
|
|
Income to Minority Interest |
2
|
3
|
3
|
(2)
|
(2)
|
(3)
|
(3)
|
(9)
|
(9)
|
(11)
|
(10)
|
(7)
|
(3)
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
3
|
(4)
|
(2)
|
6
|
6
|
3
|
3
|
(0)
|
(12)
|
(14)
|
(6)
|
(12)
|
(1)
|
24
|
27
|
43
|
65
|
94
|
103
|
94
|
76
|
40
|
24
|
|
Net Income (Common) |
84
N/A
|
91
+9%
|
100
+9%
|
121
+21%
|
127
+5%
|
142
+11%
|
142
+0%
|
153
+8%
|
158
+3%
|
518
+228%
|
522
+1%
|
519
-1%
|
524
+1%
|
184
-65%
|
193
+5%
|
229
+18%
|
243
+6%
|
259
+7%
|
288
+11%
|
303
+5%
|
320
+6%
|
347
+8%
|
384
+11%
|
398
+4%
|
353
-11%
|
311
-12%
|
329
+6%
|
491
+49%
|
494
+1%
|
528
+7%
|
547
+4%
|
378
-31%
|
396
+5%
|
333
-16%
|
258
-22%
|
109
-58%
|
13
-88%
|
58
+342%
|
121
+108%
|
358
+196%
|
438
+22%
|
|
EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.07
+17%
|
0.08
+14%
|
0.08
N/A
|
0.08
N/A
|
0.08
N/A
|
0.26
+225%
|
0.26
N/A
|
0.25
-4%
|
0.26
+4%
|
0.09
-65%
|
0.09
N/A
|
0.11
+22%
|
0.12
+9%
|
0.13
+8%
|
0.15
+15%
|
0.14
-7%
|
0.16
+14%
|
0.17
+6%
|
0.18
+6%
|
0.19
+6%
|
0.17
-11%
|
0.15
-12%
|
0.16
+7%
|
0.23
+44%
|
0.23
N/A
|
0.25
+9%
|
0.25
N/A
|
0.18
-28%
|
0.18
N/A
|
0.15
-17%
|
0.12
-20%
|
0.05
-58%
|
0.01
-80%
|
0.03
+200%
|
0.05
+67%
|
0.16
+220%
|
0.2
+25%
|