Sino Wealth Electronic Ltd
SZSE:300327
Income Statement
Earnings Waterfall
Sino Wealth Electronic Ltd
Revenue
|
1.3B
CNY
|
Cost of Revenue
|
-883.2m
CNY
|
Gross Profit
|
417m
CNY
|
Operating Expenses
|
-346.1m
CNY
|
Operating Income
|
71m
CNY
|
Other Expenses
|
115.4m
CNY
|
Net Income
|
186.3m
CNY
|
Income Statement
Sino Wealth Electronic Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
338
N/A
|
355
+5%
|
355
0%
|
358
+1%
|
371
+4%
|
375
+1%
|
399
+6%
|
400
+0%
|
411
+3%
|
434
+6%
|
445
+2%
|
469
+6%
|
518
+10%
|
565
+9%
|
591
+5%
|
649
+10%
|
686
+6%
|
724
+6%
|
755
+4%
|
759
+0%
|
758
0%
|
736
-3%
|
765
+4%
|
789
+3%
|
834
+6%
|
862
+3%
|
900
+4%
|
979
+9%
|
1 012
+3%
|
1 117
+10%
|
1 243
+11%
|
1 364
+10%
|
1 494
+10%
|
1 652
+11%
|
1 710
+4%
|
1 656
-3%
|
1 602
-3%
|
1 427
-11%
|
1 328
-7%
|
1 268
-5%
|
1 300
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(212)
|
(224)
|
(225)
|
(228)
|
(243)
|
(238)
|
(248)
|
(244)
|
(252)
|
(248)
|
(248)
|
(255)
|
(292)
|
(315)
|
(334)
|
(371)
|
(394)
|
(417)
|
(433)
|
(433)
|
(428)
|
(413)
|
(430)
|
(450)
|
(483)
|
(504)
|
(533)
|
(581)
|
(602)
|
(659)
|
(717)
|
(753)
|
(788)
|
(870)
|
(883)
|
(883)
|
(880)
|
(806)
|
(805)
|
(792)
|
(883)
|
|
Gross Profit |
126
N/A
|
131
+4%
|
131
-1%
|
131
+0%
|
128
-2%
|
138
+7%
|
152
+10%
|
156
+3%
|
160
+2%
|
186
+16%
|
197
+6%
|
215
+9%
|
226
+5%
|
250
+11%
|
257
+3%
|
279
+8%
|
292
+5%
|
307
+5%
|
323
+5%
|
327
+1%
|
330
+1%
|
323
-2%
|
335
+4%
|
339
+1%
|
352
+4%
|
358
+2%
|
367
+2%
|
397
+8%
|
410
+3%
|
458
+12%
|
526
+15%
|
611
+16%
|
706
+16%
|
782
+11%
|
826
+6%
|
773
-6%
|
722
-7%
|
621
-14%
|
523
-16%
|
477
-9%
|
417
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(111)
|
(115)
|
(116)
|
(116)
|
(115)
|
(123)
|
(128)
|
(128)
|
(125)
|
(140)
|
(141)
|
(153)
|
(153)
|
(166)
|
(161)
|
(162)
|
(158)
|
(158)
|
(170)
|
(175)
|
(181)
|
(185)
|
(187)
|
(190)
|
(189)
|
(189)
|
(192)
|
(200)
|
(212)
|
(228)
|
(260)
|
(294)
|
(327)
|
(336)
|
(342)
|
(360)
|
(375)
|
(373)
|
(376)
|
(379)
|
(346)
|
|
Selling, General & Administrative |
(109)
|
(113)
|
(113)
|
(114)
|
(41)
|
(115)
|
(118)
|
(118)
|
(50)
|
(128)
|
(130)
|
(141)
|
(76)
|
(161)
|
(165)
|
(166)
|
(71)
|
(164)
|
(176)
|
(160)
|
(69)
|
(107)
|
(74)
|
(64)
|
(63)
|
(65)
|
(61)
|
(58)
|
(55)
|
(55)
|
(59)
|
(64)
|
(67)
|
(70)
|
(72)
|
(72)
|
(74)
|
(69)
|
(67)
|
(67)
|
(66)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
(22)
|
(110)
|
(87)
|
(123)
|
(136)
|
(126)
|
(140)
|
(146)
|
(157)
|
(156)
|
(197)
|
(220)
|
(247)
|
(244)
|
(286)
|
(292)
|
(307)
|
(301)
|
(312)
|
(319)
|
(308)
|
(293)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(32)
|
|
Other Operating Expenses |
(2)
|
(3)
|
(3)
|
(2)
|
(0)
|
(8)
|
(10)
|
(11)
|
(0)
|
(12)
|
(11)
|
(12)
|
(0)
|
(5)
|
4
|
4
|
9
|
7
|
6
|
7
|
10
|
9
|
10
|
10
|
11
|
15
|
14
|
16
|
20
|
25
|
19
|
18
|
13
|
19
|
22
|
19
|
28
|
9
|
10
|
(4)
|
45
|
|
Operating Income |
15
N/A
|
16
+10%
|
15
-7%
|
15
+1%
|
14
-9%
|
15
+8%
|
24
+59%
|
28
+17%
|
35
+27%
|
46
+30%
|
56
+22%
|
62
+11%
|
73
+18%
|
84
+16%
|
96
+14%
|
116
+21%
|
134
+15%
|
149
+11%
|
152
+2%
|
151
-1%
|
149
-1%
|
138
-7%
|
148
+7%
|
149
+1%
|
163
+9%
|
169
+4%
|
174
+3%
|
198
+13%
|
197
0%
|
231
+17%
|
267
+16%
|
317
+19%
|
379
+20%
|
446
+18%
|
484
+9%
|
413
-15%
|
347
-16%
|
248
-29%
|
148
-40%
|
97
-34%
|
71
-27%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
9
|
9
|
10
|
10
|
12
|
13
|
14
|
14
|
18
|
18
|
17
|
21
|
29
|
28
|
30
|
21
|
6
|
(1)
|
5
|
15
|
23
|
30
|
33
|
31
|
30
|
33
|
26
|
20
|
20
|
20
|
19
|
22
|
19
|
16
|
21
|
18
|
17
|
14
|
10
|
11
|
15
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(16)
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
6
|
6
|
3
|
5
|
5
|
5
|
5
|
2
|
1
|
1
|
2
|
10
|
10
|
10
|
9
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(52)
|
(53)
|
(54)
|
(54)
|
62
|
|
Pre-Tax Income |
30
N/A
|
31
+2%
|
28
-9%
|
30
+6%
|
30
+1%
|
33
+8%
|
42
+28%
|
43
+4%
|
54
+25%
|
65
+20%
|
75
+15%
|
92
+24%
|
111
+21%
|
123
+10%
|
135
+10%
|
139
+3%
|
141
+1%
|
149
+6%
|
158
+6%
|
166
+5%
|
172
+4%
|
169
-2%
|
181
+7%
|
181
+0%
|
192
+6%
|
202
+5%
|
200
-1%
|
217
+9%
|
218
+0%
|
250
+15%
|
285
+14%
|
338
+18%
|
397
+18%
|
461
+16%
|
504
+9%
|
431
-15%
|
311
-28%
|
209
-33%
|
104
-50%
|
54
-48%
|
132
+143%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(3)
|
(4)
|
(3)
|
1
|
0
|
(2)
|
(4)
|
(4)
|
(7)
|
(7)
|
(8)
|
(5)
|
(5)
|
(7)
|
(8)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(13)
|
(14)
|
(11)
|
(11)
|
(15)
|
(18)
|
(18)
|
(22)
|
(21)
|
(11)
|
(26)
|
(31)
|
(34)
|
(24)
|
2
|
6
|
27
|
17
|
1
|
|
Income from Continuing Operations |
26
|
28
|
24
|
27
|
31
|
34
|
40
|
40
|
50
|
57
|
67
|
84
|
107
|
118
|
128
|
131
|
129
|
138
|
147
|
156
|
161
|
158
|
168
|
167
|
181
|
190
|
185
|
200
|
200
|
228
|
264
|
327
|
371
|
430
|
471
|
407
|
312
|
215
|
131
|
71
|
133
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
5
|
4
|
7
|
9
|
8
|
10
|
8
|
9
|
10
|
10
|
9
|
8
|
4
|
0
|
(0)
|
2
|
2
|
6
|
11
|
14
|
23
|
41
|
53
|
|
Net Income (Common) |
26
N/A
|
28
+5%
|
24
-14%
|
27
+15%
|
31
+14%
|
34
+8%
|
40
+19%
|
40
0%
|
50
+25%
|
57
+15%
|
67
+17%
|
84
+25%
|
108
+28%
|
120
+11%
|
131
+10%
|
136
+3%
|
134
-1%
|
142
+6%
|
152
+7%
|
160
+5%
|
168
+5%
|
166
-1%
|
176
+6%
|
177
+1%
|
189
+7%
|
199
+5%
|
195
-2%
|
210
+7%
|
209
0%
|
235
+12%
|
268
+14%
|
327
+22%
|
371
+13%
|
431
+16%
|
473
+10%
|
413
-13%
|
323
-22%
|
229
-29%
|
153
-33%
|
112
-27%
|
186
+66%
|
|
EPS (Diluted) |
0.09
N/A
|
0.1
+11%
|
0.09
-10%
|
0.1
+11%
|
0.11
+10%
|
0.13
+18%
|
0.15
+15%
|
0.15
N/A
|
0.18
+20%
|
0.2
+11%
|
0.23
+15%
|
0.32
+39%
|
0.39
+22%
|
0.43
+10%
|
0.46
+7%
|
0.47
+2%
|
0.48
+2%
|
0.51
+6%
|
0.54
+6%
|
0.57
+6%
|
0.6
+5%
|
0.6
N/A
|
0.64
+7%
|
0.64
N/A
|
0.68
+6%
|
0.71
+4%
|
0.7
-1%
|
0.75
+7%
|
0.75
N/A
|
0.84
+12%
|
0.8
-5%
|
0.95
+19%
|
1.09
+15%
|
1.27
+17%
|
1.38
+9%
|
1.23
-11%
|
0.95
-23%
|
0.67
-29%
|
0.45
-33%
|
0.33
-27%
|
0.55
+67%
|