Beijing Sinnet Technology Co Ltd
SZSE:300383
Income Statement
Earnings Waterfall
Beijing Sinnet Technology Co Ltd
Revenue
|
7.9B
CNY
|
Cost of Revenue
|
-6.6B
CNY
|
Gross Profit
|
1.3B
CNY
|
Operating Expenses
|
-651.2m
CNY
|
Operating Income
|
608.7m
CNY
|
Other Expenses
|
-220.7m
CNY
|
Net Income
|
388m
CNY
|
Income Statement
Beijing Sinnet Technology Co 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 |
308
N/A
|
345
+12%
|
368
+6%
|
407
+11%
|
435
+7%
|
452
+4%
|
496
+10%
|
533
+7%
|
592
+11%
|
780
+32%
|
1 167
+50%
|
1 646
+41%
|
2 318
+41%
|
2 876
+24%
|
3 284
+14%
|
3 745
+14%
|
4 077
+9%
|
4 548
+12%
|
5 055
+11%
|
5 663
+12%
|
6 023
+6%
|
6 315
+5%
|
6 697
+6%
|
6 923
+3%
|
7 097
+3%
|
7 882
+11%
|
7 615
-3%
|
7 437
-2%
|
7 476
+1%
|
7 022
-6%
|
7 439
+6%
|
7 689
+3%
|
7 700
+0%
|
7 573
-2%
|
7 366
-3%
|
7 237
-2%
|
7 191
-1%
|
7 238
+1%
|
7 389
+2%
|
7 652
+4%
|
7 855
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(175)
|
(202)
|
(218)
|
(241)
|
(253)
|
(267)
|
(305)
|
(339)
|
(396)
|
(508)
|
(793)
|
(1 161)
|
(1 678)
|
(2 183)
|
(2 572)
|
(2 996)
|
(3 228)
|
(3 644)
|
(4 023)
|
(4 496)
|
(4 742)
|
(4 970)
|
(5 272)
|
(5 444)
|
(5 569)
|
(6 363)
|
(6 084)
|
(5 945)
|
(5 899)
|
(5 465)
|
(5 886)
|
(6 068)
|
(6 113)
|
(6 052)
|
(5 942)
|
(5 940)
|
(6 085)
|
(6 199)
|
(6 345)
|
(6 626)
|
(6 596)
|
|
Gross Profit |
134
N/A
|
144
+8%
|
150
+4%
|
167
+11%
|
182
+9%
|
185
+2%
|
191
+3%
|
194
+1%
|
195
+1%
|
271
+39%
|
374
+38%
|
485
+30%
|
640
+32%
|
693
+8%
|
712
+3%
|
749
+5%
|
849
+13%
|
904
+6%
|
1 032
+14%
|
1 167
+13%
|
1 282
+10%
|
1 345
+5%
|
1 425
+6%
|
1 479
+4%
|
1 529
+3%
|
1 520
-1%
|
1 531
+1%
|
1 493
-3%
|
1 578
+6%
|
1 557
-1%
|
1 553
0%
|
1 621
+4%
|
1 587
-2%
|
1 521
-4%
|
1 423
-6%
|
1 298
-9%
|
1 106
-15%
|
1 039
-6%
|
1 044
+0%
|
1 027
-2%
|
1 260
+23%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(53)
|
(57)
|
(61)
|
(64)
|
(70)
|
(69)
|
(71)
|
(74)
|
(81)
|
(94)
|
(115)
|
(154)
|
(255)
|
(293)
|
(283)
|
(282)
|
(320)
|
(286)
|
(330)
|
(364)
|
(402)
|
(409)
|
(460)
|
(486)
|
(512)
|
(463)
|
(423)
|
(409)
|
(451)
|
(442)
|
(473)
|
(498)
|
(545)
|
(523)
|
(521)
|
(520)
|
(608)
|
(1 901)
|
(1 916)
|
(1 925)
|
(651)
|
|
Selling, General & Administrative |
(53)
|
(57)
|
(61)
|
(63)
|
(52)
|
(68)
|
(70)
|
(73)
|
(56)
|
(92)
|
(111)
|
(148)
|
(125)
|
(288)
|
(279)
|
(257)
|
(188)
|
(258)
|
(303)
|
(317)
|
(204)
|
(238)
|
(249)
|
(271)
|
(271)
|
(267)
|
(225)
|
(209)
|
(219)
|
(222)
|
(233)
|
(250)
|
(251)
|
(270)
|
(280)
|
(282)
|
(288)
|
(309)
|
(321)
|
(332)
|
(347)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
(24)
|
(112)
|
0
|
0
|
(40)
|
(161)
|
(161)
|
(214)
|
(227)
|
(204)
|
(226)
|
(222)
|
(223)
|
(181)
|
(238)
|
(254)
|
(259)
|
(217)
|
(262)
|
(260)
|
(259)
|
(222)
|
(274)
|
(275)
|
(281)
|
(209)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(122)
|
0
|
0
|
0
|
(116)
|
|
Other Operating Expenses |
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(0)
|
(5)
|
(3)
|
(1)
|
(0)
|
(27)
|
(27)
|
(8)
|
1
|
(10)
|
3
|
12
|
16
|
30
|
24
|
23
|
18
|
18
|
14
|
12
|
14
|
9
|
20
|
21
|
25
|
(1 318)
|
(1 320)
|
(1 312)
|
21
|
|
Operating Income |
80
N/A
|
87
+8%
|
89
+2%
|
103
+16%
|
111
+8%
|
116
+4%
|
120
+4%
|
120
0%
|
114
-5%
|
177
+55%
|
259
+46%
|
331
+28%
|
385
+16%
|
400
+4%
|
430
+7%
|
467
+9%
|
530
+13%
|
618
+17%
|
702
+14%
|
803
+14%
|
880
+10%
|
936
+6%
|
965
+3%
|
993
+3%
|
1 016
+2%
|
1 057
+4%
|
1 109
+5%
|
1 084
-2%
|
1 126
+4%
|
1 115
-1%
|
1 080
-3%
|
1 123
+4%
|
1 042
-7%
|
998
-4%
|
903
-10%
|
778
-14%
|
498
-36%
|
(862)
N/A
|
(872)
-1%
|
(898)
-3%
|
609
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
1
|
(2)
|
(4)
|
(18)
|
(36)
|
(41)
|
(43)
|
(34)
|
(23)
|
(22)
|
(24)
|
(38)
|
(57)
|
(77)
|
(97)
|
(101)
|
(104)
|
(97)
|
(99)
|
(101)
|
(99)
|
(102)
|
(93)
|
(90)
|
(84)
|
(82)
|
(88)
|
(85)
|
(121)
|
(181)
|
(175)
|
(179)
|
(194)
|
(135)
|
(169)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(2)
|
3
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(1 353)
|
0
|
56
|
58
|
54
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(9)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
22
|
22
|
22
|
22
|
50
|
51
|
57
|
56
|
6
|
7
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
11
|
12
|
11
|
11
|
3
|
(24)
|
(26)
|
6
|
7
|
35
|
33
|
(2)
|
(3)
|
2
|
|
Pre-Tax Income |
79
N/A
|
85
+8%
|
88
+3%
|
103
+18%
|
113
+9%
|
117
+4%
|
120
+3%
|
118
-2%
|
132
+12%
|
180
+37%
|
243
+35%
|
310
+28%
|
391
+26%
|
414
+6%
|
462
+11%
|
500
+8%
|
511
+2%
|
587
+15%
|
645
+10%
|
725
+13%
|
788
+9%
|
837
+6%
|
863
+3%
|
898
+4%
|
919
+2%
|
956
+4%
|
1 010
+6%
|
991
-2%
|
1 043
+5%
|
1 036
-1%
|
1 008
-3%
|
1 045
+4%
|
928
-11%
|
887
-4%
|
787
-11%
|
601
-24%
|
(997)
N/A
|
(1 009)
-1%
|
(1 012)
0%
|
(979)
+3%
|
487
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(17)
|
(16)
|
(17)
|
(28)
|
(43)
|
(57)
|
(60)
|
(60)
|
(54)
|
(57)
|
(66)
|
(79)
|
(93)
|
(107)
|
(104)
|
(112)
|
(118)
|
(125)
|
(123)
|
(130)
|
(148)
|
(151)
|
(162)
|
(162)
|
(148)
|
(134)
|
(113)
|
(102)
|
(90)
|
(74)
|
(12)
|
(12)
|
(24)
|
(25)
|
(82)
|
|
Income from Continuing Operations |
67
|
72
|
74
|
87
|
95
|
99
|
103
|
102
|
114
|
152
|
201
|
253
|
331
|
355
|
408
|
443
|
444
|
508
|
552
|
619
|
684
|
725
|
745
|
773
|
796
|
825
|
862
|
841
|
881
|
874
|
859
|
911
|
815
|
785
|
697
|
527
|
(1 009)
|
(1 020)
|
(1 036)
|
(1 004)
|
405
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
4
|
6
|
5
|
6
|
(8)
|
(20)
|
(34)
|
(33)
|
(17)
|
(0)
|
22
|
30
|
28
|
25
|
21
|
54
|
32
|
42
|
50
|
4
|
21
|
20
|
25
|
38
|
129
|
121
|
75
|
65
|
(17)
|
|
Net Income (Common) |
67
N/A
|
72
+7%
|
74
+3%
|
87
+17%
|
95
+10%
|
99
+4%
|
103
+4%
|
102
-1%
|
114
+11%
|
152
+33%
|
199
+31%
|
251
+26%
|
335
+33%
|
361
+8%
|
412
+14%
|
448
+9%
|
436
-3%
|
488
+12%
|
518
+6%
|
586
+13%
|
668
+14%
|
725
+9%
|
768
+6%
|
804
+5%
|
825
+3%
|
850
+3%
|
884
+4%
|
895
+1%
|
913
+2%
|
916
+0%
|
910
-1%
|
915
+1%
|
836
-9%
|
806
-4%
|
722
-10%
|
565
-22%
|
(880)
N/A
|
(900)
-2%
|
(960)
-7%
|
(939)
+2%
|
388
N/A
|
|
EPS (Diluted) |
0.07
N/A
|
0.08
+14%
|
0.45
+463%
|
0.07
-84%
|
0.09
+29%
|
0.09
N/A
|
0.1
+11%
|
0.1
N/A
|
0.1
N/A
|
0.15
+50%
|
0.13
-13%
|
0.17
+31%
|
0.23
+35%
|
0.26
+13%
|
0.3
+15%
|
0.32
+7%
|
0.3
-6%
|
0.35
+17%
|
0.37
+6%
|
0.41
+11%
|
0.46
+12%
|
0.48
+4%
|
0.5
+4%
|
0.52
+4%
|
0.54
+4%
|
0.55
+2%
|
0.57
+4%
|
0.58
+2%
|
0.59
+2%
|
0.6
+2%
|
0.59
-2%
|
0.6
+2%
|
0.54
-10%
|
0.44
-19%
|
0.4
-9%
|
0.33
-18%
|
-0.49
N/A
|
-0.5
-2%
|
-0.53
-6%
|
-0.52
+2%
|
0.22
N/A
|