Fibocom Wireless Inc
SZSE:300638
Income Statement
Earnings Waterfall
Fibocom Wireless Inc
Revenue
|
7.7B
CNY
|
Cost of Revenue
|
-6B
CNY
|
Gross Profit
|
1.7B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
646.1m
CNY
|
Other Expenses
|
-82.5m
CNY
|
Net Income
|
563.6m
CNY
|
Income Statement
Fibocom Wireless Inc
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 |
344
N/A
|
363
+5%
|
394
+9%
|
448
+14%
|
563
+26%
|
693
+23%
|
923
+33%
|
1 114
+21%
|
1 249
+12%
|
1 450
+16%
|
1 569
+8%
|
1 713
+9%
|
1 915
+12%
|
2 021
+6%
|
2 323
+15%
|
2 553
+10%
|
2 744
+7%
|
3 083
+12%
|
3 299
+7%
|
3 630
+10%
|
4 109
+13%
|
4 427
+8%
|
4 705
+6%
|
4 976
+6%
|
5 646
+13%
|
6 281
+11%
|
7 094
+13%
|
7 840
+11%
|
7 716
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(248)
|
(259)
|
(284)
|
(323)
|
(413)
|
(521)
|
(708)
|
(858)
|
(964)
|
(1 105)
|
(1 169)
|
(1 267)
|
(1 411)
|
(1 477)
|
(1 691)
|
(1 825)
|
(1 974)
|
(2 247)
|
(2 427)
|
(2 723)
|
(3 128)
|
(3 406)
|
(3 674)
|
(3 946)
|
(4 516)
|
(5 037)
|
(5 634)
|
(6 165)
|
(5 968)
|
|
Gross Profit |
97
N/A
|
103
+7%
|
110
+6%
|
125
+14%
|
150
+20%
|
172
+15%
|
215
+25%
|
256
+19%
|
285
+11%
|
345
+21%
|
400
+16%
|
446
+12%
|
505
+13%
|
545
+8%
|
632
+16%
|
729
+15%
|
769
+6%
|
836
+9%
|
873
+4%
|
907
+4%
|
982
+8%
|
1 022
+4%
|
1 031
+1%
|
1 030
0%
|
1 130
+10%
|
1 244
+10%
|
1 460
+17%
|
1 675
+15%
|
1 748
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(59)
|
(63)
|
(68)
|
(80)
|
(103)
|
(123)
|
(157)
|
(171)
|
(188)
|
(212)
|
(241)
|
(284)
|
(321)
|
(366)
|
(402)
|
(432)
|
(450)
|
(478)
|
(489)
|
(511)
|
(587)
|
(611)
|
(645)
|
(677)
|
(752)
|
(837)
|
(984)
|
(1 112)
|
(1 102)
|
|
Selling, General & Administrative |
(27)
|
(61)
|
(51)
|
(47)
|
(56)
|
(91)
|
(137)
|
(143)
|
(91)
|
(118)
|
(104)
|
(123)
|
(148)
|
(160)
|
(182)
|
(189)
|
(193)
|
(204)
|
(189)
|
(205)
|
(214)
|
(220)
|
(232)
|
(228)
|
(256)
|
(286)
|
(342)
|
(386)
|
(402)
|
|
Research & Development |
(31)
|
0
|
0
|
(15)
|
(51)
|
0
|
0
|
(27)
|
(104)
|
(94)
|
(145)
|
(173)
|
(187)
|
(221)
|
(241)
|
(264)
|
(267)
|
(318)
|
(349)
|
(365)
|
(380)
|
(454)
|
(470)
|
(506)
|
(487)
|
(601)
|
(692)
|
(774)
|
(596)
|
|
Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(162)
|
|
Other Operating Expenses |
(0)
|
(2)
|
(17)
|
(18)
|
5
|
(32)
|
(20)
|
(0)
|
17
|
1
|
8
|
11
|
28
|
15
|
21
|
21
|
35
|
44
|
49
|
59
|
68
|
62
|
57
|
57
|
89
|
50
|
50
|
48
|
58
|
|
Operating Income |
38
N/A
|
41
+7%
|
42
+3%
|
45
+7%
|
47
+5%
|
49
+3%
|
58
+19%
|
85
+48%
|
97
+14%
|
134
+37%
|
159
+19%
|
162
+2%
|
184
+14%
|
179
-3%
|
230
+28%
|
297
+29%
|
320
+8%
|
358
+12%
|
383
+7%
|
396
+3%
|
394
-1%
|
410
+4%
|
387
-6%
|
354
-9%
|
378
+7%
|
407
+8%
|
476
+17%
|
562
+18%
|
646
+15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
8
|
1
|
5
|
5
|
7
|
16
|
14
|
(3)
|
(13)
|
(22)
|
(16)
|
6
|
20
|
26
|
19
|
5
|
(22)
|
(12)
|
(21)
|
(26)
|
(23)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(8)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
|
Total Other Income |
8
|
7
|
6
|
6
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
Pre-Tax Income |
45
N/A
|
47
+4%
|
48
+1%
|
52
+9%
|
48
-8%
|
48
+1%
|
56
+15%
|
84
+52%
|
96
+15%
|
134
+40%
|
164
+22%
|
166
+2%
|
183
+10%
|
194
+6%
|
242
+25%
|
293
+21%
|
306
+5%
|
335
+9%
|
367
+10%
|
401
+9%
|
413
+3%
|
435
+5%
|
405
-7%
|
357
-12%
|
355
0%
|
395
+11%
|
453
+15%
|
535
+18%
|
623
+16%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(8)
|
(10)
|
(16)
|
(19)
|
(17)
|
(12)
|
(10)
|
(15)
|
(20)
|
(23)
|
(23)
|
(18)
|
(17)
|
(12)
|
(9)
|
(2)
|
7
|
10
|
6
|
10
|
(2)
|
(58)
|
|
Income from Continuing Operations |
40
|
42
|
42
|
46
|
44
|
45
|
52
|
77
|
87
|
119
|
145
|
149
|
170
|
184
|
227
|
273
|
284
|
312
|
349
|
383
|
401
|
426
|
402
|
364
|
365
|
400
|
463
|
534
|
565
|
|
Income to Minority Interest |
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
|
(1)
|
|
Net Income (Common) |
40
N/A
|
42
+4%
|
42
+1%
|
46
+9%
|
44
-5%
|
45
+1%
|
52
+17%
|
77
+47%
|
87
+13%
|
119
+37%
|
145
+22%
|
149
+3%
|
170
+14%
|
184
+8%
|
227
+24%
|
273
+20%
|
284
+4%
|
312
+10%
|
349
+12%
|
383
+10%
|
401
+5%
|
426
+6%
|
402
-5%
|
364
-10%
|
365
+0%
|
400
+10%
|
463
+16%
|
534
+15%
|
564
+6%
|
|
EPS (Diluted) |
0.15
N/A
|
0.11
-27%
|
0.11
N/A
|
0.12
+9%
|
0.13
+8%
|
0.12
-8%
|
0.14
+17%
|
0.21
+50%
|
0.24
+14%
|
0.32
+33%
|
0.39
+22%
|
0.4
+3%
|
0.41
+2%
|
0.44
+7%
|
0.54
+23%
|
0.66
+22%
|
0.69
+5%
|
0.76
+10%
|
0.55
-28%
|
0.61
+11%
|
0.54
-11%
|
0.68
+26%
|
0.65
-4%
|
0.48
-26%
|
0.49
+2%
|
0.52
+6%
|
0.61
+17%
|
0.7
+15%
|
0.74
+6%
|