Eoptolink Technology Inc Ltd
SZSE:300502
Income Statement
Earnings Waterfall
Eoptolink Technology Inc Ltd
Revenue
|
3.6B
CNY
|
Cost of Revenue
|
-2.4B
CNY
|
Gross Profit
|
1.2B
CNY
|
Operating Expenses
|
-306.9m
CNY
|
Operating Income
|
899.6m
CNY
|
Other Expenses
|
5.5m
CNY
|
Net Income
|
905.1m
CNY
|
Income Statement
Eoptolink Technology Inc Ltd
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 |
615
N/A
|
620
+1%
|
647
+4%
|
675
+4%
|
714
+6%
|
759
+6%
|
806
+6%
|
866
+8%
|
877
+1%
|
863
-2%
|
783
-9%
|
750
-4%
|
760
+1%
|
806
+6%
|
904
+12%
|
997
+10%
|
1 165
+17%
|
1 211
+4%
|
1 521
+26%
|
1 831
+20%
|
1 998
+9%
|
2 352
+18%
|
2 603
+11%
|
2 580
-1%
|
2 908
+13%
|
3 023
+4%
|
2 946
-3%
|
3 304
+12%
|
3 311
+0%
|
3 172
-4%
|
3 136
-1%
|
2 983
-5%
|
3 098
+4%
|
3 610
+17%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||
Cost of Revenue |
(450)
|
(458)
|
(479)
|
(494)
|
(534)
|
(561)
|
(597)
|
(651)
|
(679)
|
(678)
|
(638)
|
(623)
|
(639)
|
(625)
|
(662)
|
(695)
|
(783)
|
(784)
|
(958)
|
(1 139)
|
(1 306)
|
(1 529)
|
(1 716)
|
(1 753)
|
(2 028)
|
(2 040)
|
(1 992)
|
(2 169)
|
(2 225)
|
(2 008)
|
(2 050)
|
(2 049)
|
(2 155)
|
(2 404)
|
|
Gross Profit |
165
N/A
|
162
-2%
|
168
+4%
|
181
+8%
|
180
-1%
|
198
+10%
|
208
+5%
|
216
+3%
|
198
-8%
|
185
-7%
|
145
-22%
|
127
-13%
|
121
-4%
|
181
+49%
|
242
+34%
|
302
+25%
|
382
+26%
|
427
+12%
|
563
+32%
|
692
+23%
|
692
+0%
|
823
+19%
|
887
+8%
|
827
-7%
|
880
+6%
|
983
+12%
|
954
-3%
|
1 134
+19%
|
1 086
-4%
|
1 164
+7%
|
1 086
-7%
|
934
-14%
|
943
+1%
|
1 207
+28%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(59)
|
(60)
|
(66)
|
(67)
|
(66)
|
(75)
|
(74)
|
(77)
|
(77)
|
(95)
|
(114)
|
(121)
|
(97)
|
(112)
|
(101)
|
(122)
|
(148)
|
(172)
|
(202)
|
(205)
|
(151)
|
(212)
|
(206)
|
(180)
|
(174)
|
(239)
|
(244)
|
(327)
|
(285)
|
(387)
|
(413)
|
(355)
|
(255)
|
(307)
|
|
Selling, General & Administrative |
(31)
|
(53)
|
(55)
|
(58)
|
(28)
|
(66)
|
(69)
|
(44)
|
(33)
|
(50)
|
(61)
|
(81)
|
(45)
|
(62)
|
(47)
|
(50)
|
(68)
|
(62)
|
(74)
|
(80)
|
(71)
|
(84)
|
(76)
|
(66)
|
(88)
|
(72)
|
(69)
|
(93)
|
(99)
|
(119)
|
(131)
|
(127)
|
(106)
|
(141)
|
|
Research & Development |
(23)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(45)
|
(12)
|
0
|
(25)
|
(46)
|
(36)
|
(56)
|
(66)
|
(78)
|
(85)
|
(89)
|
(91)
|
(81)
|
(88)
|
(79)
|
(75)
|
(103)
|
(128)
|
(140)
|
(165)
|
(176)
|
(182)
|
(183)
|
(176)
|
(118)
|
(155)
|
|
Depreciation & Amortization |
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(43)
|
0
|
|
Other Operating Expenses |
(0)
|
(7)
|
(11)
|
(9)
|
(1)
|
(9)
|
(6)
|
(32)
|
7
|
(33)
|
(53)
|
(15)
|
8
|
(14)
|
1
|
(6)
|
6
|
(25)
|
(39)
|
(34)
|
10
|
(41)
|
(51)
|
(39)
|
22
|
(39)
|
(35)
|
(69)
|
17
|
(87)
|
(99)
|
(52)
|
12
|
(11)
|
|
Operating Income |
106
N/A
|
102
-4%
|
102
0%
|
114
+12%
|
114
+0%
|
123
+8%
|
134
+9%
|
139
+4%
|
121
-13%
|
90
-26%
|
31
-66%
|
6
-81%
|
25
+317%
|
69
+182%
|
141
+104%
|
180
+28%
|
234
+30%
|
256
+9%
|
361
+41%
|
487
+35%
|
542
+11%
|
611
+13%
|
681
+11%
|
647
-5%
|
706
+9%
|
744
+5%
|
710
-4%
|
807
+14%
|
801
-1%
|
777
-3%
|
674
-13%
|
580
-14%
|
688
+19%
|
900
+31%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
0
|
4
|
6
|
7
|
6
|
3
|
1
|
(2)
|
4
|
12
|
10
|
8
|
7
|
6
|
8
|
14
|
11
|
1
|
20
|
21
|
34
|
47
|
54
|
35
|
192
|
277
|
227
|
222
|
159
|
72
|
97
|
130
|
|
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
|
|
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
|
|
Total Other Income |
5
|
6
|
6
|
7
|
7
|
7
|
4
|
2
|
5
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
3
|
3
|
3
|
3
|
4
|
4
|
0
|
(0)
|
(1)
|
(1)
|
4
|
4
|
|
Pre-Tax Income |
111
N/A
|
107
-4%
|
108
+1%
|
125
+16%
|
128
+2%
|
138
+8%
|
144
+5%
|
145
+0%
|
128
-12%
|
88
-31%
|
36
-59%
|
19
-46%
|
36
+83%
|
78
+120%
|
148
+90%
|
186
+25%
|
244
+31%
|
272
+11%
|
374
+37%
|
489
+31%
|
562
+15%
|
633
+13%
|
717
+13%
|
697
-3%
|
763
+10%
|
782
+3%
|
907
+16%
|
1 088
+20%
|
1 028
-6%
|
999
-3%
|
832
-17%
|
651
-22%
|
789
+21%
|
1 033
+31%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(16)
|
(16)
|
(17)
|
(22)
|
(23)
|
(24)
|
(25)
|
(23)
|
(16)
|
(11)
|
(3)
|
1
|
(4)
|
(10)
|
(20)
|
(26)
|
(31)
|
(35)
|
(50)
|
(67)
|
(70)
|
(84)
|
(93)
|
(82)
|
(101)
|
(100)
|
(107)
|
(129)
|
(124)
|
(120)
|
(101)
|
(80)
|
(100)
|
(128)
|
|
Income from Continuing Operations |
95
|
91
|
92
|
104
|
105
|
114
|
120
|
122
|
111
|
78
|
33
|
20
|
32
|
68
|
128
|
159
|
213
|
237
|
323
|
422
|
492
|
548
|
623
|
615
|
662
|
682
|
800
|
959
|
904
|
879
|
731
|
571
|
688
|
905
|
|
Net Income (Common) |
95
N/A
|
91
-3%
|
92
+0%
|
104
+13%
|
105
+2%
|
114
+8%
|
120
+5%
|
122
+2%
|
111
-9%
|
78
-30%
|
33
-57%
|
20
-40%
|
32
+59%
|
68
+114%
|
128
+88%
|
159
+25%
|
213
+34%
|
237
+11%
|
323
+37%
|
422
+30%
|
492
+17%
|
548
+11%
|
623
+14%
|
615
-1%
|
662
+8%
|
682
+3%
|
800
+17%
|
959
+20%
|
904
-6%
|
879
-3%
|
731
-17%
|
571
-22%
|
688
+21%
|
905
+31%
|
|
EPS (Diluted) |
0.28
N/A
|
0.27
-4%
|
0.2
-26%
|
0.22
+10%
|
0.25
+14%
|
0.25
N/A
|
0.26
+4%
|
0.26
N/A
|
0.24
-8%
|
0.16
-33%
|
0.06
-63%
|
0.03
-50%
|
0.07
+133%
|
0.14
+100%
|
0.27
+93%
|
0.34
+26%
|
0.46
+35%
|
0.5
+9%
|
0.69
+38%
|
0.91
+32%
|
1.07
+18%
|
1.08
+1%
|
1.24
+15%
|
1.21
-2%
|
0.94
-22%
|
1.35
+44%
|
1.58
+17%
|
1.35
-15%
|
1.28
-5%
|
1.23
-4%
|
1.04
-15%
|
0.77
-26%
|
0.97
+26%
|
1.28
+32%
|