B
Bluedon Information Security Technologies Co Ltd
SZSE:300297
Bluedon Information Security Technologies Co Ltd
SZSE:300297
Price:
0.23
CNY
Market Closed
Market Cap:
¥40m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
B
|
Bluedon Information Security Technologies Co Ltd
SZSE:300297
|
CN |
|
Alcoa Corp
NYSE:AA
|
US |
|
Zydus Lifesciences Ltd
NSE:ZYDUSLIFE
|
IN |
Income Statement
Earnings Waterfall
Bluedon Information Security Technologies Co Ltd
Bluedon Information Security Technologies Co Ltd
Income Statement
Bluedon Information Security Technologies Co Ltd
Bluedon Information Security Technologies Co Ltd
Currency: CNY
| Mar-2013 | Jun-2013 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
335
N/A
|
311
-7%
|
318
+2%
|
395
+24%
|
408
+3%
|
438
+7%
|
541
+24%
|
525
-3%
|
571
+9%
|
655
+15%
|
713
+9%
|
1 001
+40%
|
1 087
+9%
|
1 187
+9%
|
1 269
+7%
|
1 574
+24%
|
1 679
+7%
|
1 997
+19%
|
2 185
+9%
|
2 217
+1%
|
2 407
+9%
|
2 135
-11%
|
2 119
-1%
|
2 282
+8%
|
2 182
-4%
|
2 400
+10%
|
2 233
-7%
|
1 919
-14%
|
1 662
-13%
|
1 442
-13%
|
1 460
+1%
|
1 046
-28%
|
940
-10%
|
758
-19%
|
480
-37%
|
227
-53%
|
268
+18%
|
179
-33%
|
133
-26%
|
98
-26%
|
187
+91%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(194)
|
(177)
|
(186)
|
(250)
|
(260)
|
(270)
|
(342)
|
(308)
|
(334)
|
(383)
|
(405)
|
(621)
|
(673)
|
(684)
|
(661)
|
(753)
|
(756)
|
(952)
|
(1 070)
|
(998)
|
(1 164)
|
(912)
|
(847)
|
(927)
|
(855)
|
(1 078)
|
(1 014)
|
(1 015)
|
(972)
|
(897)
|
(896)
|
(623)
|
(553)
|
(459)
|
(410)
|
(161)
|
(223)
|
(163)
|
(122)
|
(97)
|
(173)
|
|
| Gross Profit |
141
N/A
|
134
-5%
|
132
-2%
|
145
+10%
|
148
+2%
|
168
+13%
|
199
+19%
|
217
+9%
|
237
+9%
|
271
+14%
|
307
+13%
|
380
+24%
|
414
+9%
|
504
+22%
|
607
+21%
|
821
+35%
|
923
+12%
|
1 045
+13%
|
1 116
+7%
|
1 219
+9%
|
1 243
+2%
|
1 223
-2%
|
1 272
+4%
|
1 355
+6%
|
1 327
-2%
|
1 322
0%
|
1 219
-8%
|
905
-26%
|
689
-24%
|
545
-21%
|
564
+3%
|
422
-25%
|
386
-9%
|
298
-23%
|
70
-77%
|
66
-6%
|
45
-32%
|
16
-65%
|
11
-28%
|
2
-85%
|
14
+776%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(101)
|
(102)
|
(108)
|
(127)
|
(132)
|
(146)
|
(165)
|
(173)
|
(181)
|
(194)
|
(210)
|
(244)
|
(258)
|
(297)
|
(347)
|
(432)
|
(455)
|
(517)
|
(549)
|
(598)
|
(591)
|
(557)
|
(597)
|
(670)
|
(649)
|
(641)
|
(571)
|
(810)
|
(1 664)
|
(1 679)
|
(1 667)
|
(731)
|
(1 346)
|
(1 708)
|
(1 880)
|
(1 120)
|
(1 528)
|
(1 332)
|
(1 307)
|
(1 215)
|
(1 938)
|
|
| Selling, General & Administrative |
(92)
|
(94)
|
(102)
|
(82)
|
(127)
|
(140)
|
(151)
|
(99)
|
(166)
|
(175)
|
(193)
|
(143)
|
(235)
|
(274)
|
(325)
|
(271)
|
(419)
|
(469)
|
(440)
|
(425)
|
(465)
|
(459)
|
(455)
|
(472)
|
(361)
|
(345)
|
(355)
|
(635)
|
(723)
|
(702)
|
(643)
|
(495)
|
(463)
|
(615)
|
(795)
|
(806)
|
(1 069)
|
(1 052)
|
(1 024)
|
(879)
|
(1 501)
|
|
| Research & Development |
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(129)
|
0
|
0
|
(53)
|
(119)
|
0
|
0
|
(105)
|
(102)
|
(157)
|
(209)
|
(204)
|
(60)
|
(209)
|
(201)
|
(216)
|
(77)
|
(236)
|
(233)
|
(223)
|
(64)
|
(180)
|
(209)
|
(211)
|
(41)
|
(323)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(118)
|
0
|
0
|
0
|
(155)
|
0
|
0
|
0
|
(185)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
(193)
|
0
|
0
|
0
|
(176)
|
0
|
|
| Other Operating Expenses |
(9)
|
(8)
|
(7)
|
(0)
|
(5)
|
(6)
|
(13)
|
(2)
|
(15)
|
(19)
|
(18)
|
(1)
|
(23)
|
(23)
|
(22)
|
(11)
|
(36)
|
(48)
|
(57)
|
64
|
(126)
|
(98)
|
(37)
|
59
|
(131)
|
(87)
|
(13)
|
71
|
(731)
|
(776)
|
(809)
|
30
|
(646)
|
(859)
|
(861)
|
(57)
|
(278)
|
(71)
|
(73)
|
(119)
|
(114)
|
|
| Operating Income |
40
N/A
|
32
-19%
|
23
-28%
|
18
-21%
|
16
-15%
|
22
+42%
|
35
+59%
|
44
+26%
|
56
+27%
|
77
+37%
|
97
+26%
|
136
+40%
|
156
+15%
|
207
+33%
|
260
+26%
|
389
+49%
|
467
+20%
|
529
+13%
|
566
+7%
|
621
+10%
|
652
+5%
|
666
+2%
|
675
+1%
|
684
+1%
|
679
-1%
|
681
+0%
|
648
-5%
|
95
-85%
|
(974)
N/A
|
(1 134)
-16%
|
(1 103)
+3%
|
(308)
+72%
|
(959)
-211%
|
(1 409)
-47%
|
(1 810)
-28%
|
(1 054)
+42%
|
(1 483)
-41%
|
(1 316)
+11%
|
(1 296)
+1%
|
(1 214)
+6%
|
(1 923)
-58%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(12)
|
(12)
|
(16)
|
(20)
|
(23)
|
(24)
|
(28)
|
(40)
|
(49)
|
(58)
|
(87)
|
(102)
|
(113)
|
(97)
|
(126)
|
(130)
|
(148)
|
(150)
|
(175)
|
(190)
|
(192)
|
(164)
|
(80)
|
(56)
|
(44)
|
(222)
|
(226)
|
(265)
|
(291)
|
(278)
|
(278)
|
(266)
|
(263)
|
(290)
|
(466)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
18
|
(851)
|
0
|
0
|
0
|
(566)
|
0
|
0
|
0
|
(235)
|
0
|
0
|
0
|
(125)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
27
|
20
|
22
|
27
|
15
|
19
|
16
|
9
|
14
|
18
|
29
|
31
|
28
|
30
|
25
|
47
|
38
|
30
|
19
|
(4)
|
(6)
|
(6)
|
(5)
|
(2)
|
(7)
|
(6)
|
(18)
|
(1)
|
(30)
|
(30)
|
(18)
|
(2)
|
(3)
|
(17)
|
(29)
|
(1)
|
(21)
|
(13)
|
(0)
|
(0)
|
(129)
|
|
| Pre-Tax Income |
63
N/A
|
48
-23%
|
39
-20%
|
36
-7%
|
22
-41%
|
30
+41%
|
39
+30%
|
41
+5%
|
54
+30%
|
75
+40%
|
103
+37%
|
143
+39%
|
156
+9%
|
197
+26%
|
236
+20%
|
373
+58%
|
419
+12%
|
456
+9%
|
472
+3%
|
515
+9%
|
520
+1%
|
530
+2%
|
522
-1%
|
488
-6%
|
498
+2%
|
485
-3%
|
456
-6%
|
(950)
N/A
|
(1 085)
-14%
|
(1 220)
-13%
|
(1 165)
+5%
|
(1 098)
+6%
|
(1 188)
-8%
|
(1 691)
-42%
|
(2 130)
-26%
|
(1 568)
+26%
|
(1 782)
-14%
|
(1 596)
+10%
|
(1 560)
+2%
|
(1 630)
-4%
|
(2 518)
-55%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(8)
|
(7)
|
(4)
|
(2)
|
(3)
|
(4)
|
(4)
|
(7)
|
(10)
|
(12)
|
(21)
|
(24)
|
(28)
|
(37)
|
(49)
|
(54)
|
(64)
|
(68)
|
(74)
|
(73)
|
(73)
|
(61)
|
(66)
|
(72)
|
(67)
|
(80)
|
40
|
60
|
82
|
77
|
(13)
|
(16)
|
(10)
|
23
|
28
|
33
|
37
|
34
|
(193)
|
(164)
|
|
| Income from Continuing Operations |
54
|
41
|
32
|
32
|
20
|
28
|
35
|
37
|
47
|
65
|
91
|
122
|
131
|
169
|
199
|
324
|
365
|
392
|
404
|
441
|
447
|
457
|
461
|
422
|
426
|
418
|
376
|
(910)
|
(1 025)
|
(1 138)
|
(1 088)
|
(1 110)
|
(1 204)
|
(1 701)
|
(2 107)
|
(1 540)
|
(1 748)
|
(1 559)
|
(1 526)
|
(1 823)
|
(2 682)
|
|
| Income to Minority Interest |
1
|
1
|
2
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(5)
|
(7)
|
(11)
|
(28)
|
(27)
|
(30)
|
(34)
|
(24)
|
(25)
|
(28)
|
(29)
|
(26)
|
(17)
|
(11)
|
(4)
|
18
|
21
|
37
|
50
|
54
|
59
|
55
|
57
|
66
|
95
|
|
| Net Income (Common) |
55
N/A
|
42
-24%
|
34
-19%
|
32
-6%
|
19
-41%
|
27
+43%
|
34
+28%
|
35
+3%
|
45
+27%
|
63
+41%
|
89
+41%
|
120
+35%
|
129
+8%
|
167
+29%
|
197
+18%
|
323
+64%
|
360
+11%
|
385
+7%
|
394
+2%
|
414
+5%
|
421
+2%
|
426
+1%
|
427
+0%
|
398
-7%
|
401
+1%
|
390
-3%
|
347
-11%
|
(937)
N/A
|
(1 042)
-11%
|
(1 149)
-10%
|
(1 091)
+5%
|
(1 093)
0%
|
(1 184)
-8%
|
(1 664)
-41%
|
(2 057)
-24%
|
(1 486)
+28%
|
(1 689)
-14%
|
(1 504)
+11%
|
(1 469)
+2%
|
(1 757)
-20%
|
(2 587)
-47%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.06
-25%
|
0.05
-17%
|
0.04
-20%
|
0.02
-50%
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.05
+25%
|
0.07
+40%
|
0.1
+43%
|
0.12
+20%
|
0.14
+17%
|
0.14
N/A
|
0.16
+14%
|
0.28
+75%
|
0.31
+11%
|
0.33
+6%
|
0.33
N/A
|
0.35
+6%
|
0.35
N/A
|
0.36
+3%
|
0.36
N/A
|
0.34
-6%
|
0.35
+3%
|
0.28
-20%
|
0.29
+4%
|
-0.77
N/A
|
-0.83
-8%
|
-0.91
-10%
|
-0.86
+5%
|
-0.87
-1%
|
-0.94
-8%
|
-1.33
-41%
|
-1.68
-26%
|
-1.19
+29%
|
-1.35
-13%
|
-1.2
+11%
|
-1.19
+1%
|
-1.41
-18%
|
-2.08
-48%
|
|
Switch to:
Switch to:
See Also
Discover More
