Shenzhen SDG Service Co Ltd
SZSE:300917
Income Statement
Earnings Waterfall
Shenzhen SDG Service Co Ltd
Revenue
|
2.4B
CNY
|
Cost of Revenue
|
-2.1B
CNY
|
Gross Profit
|
287.6m
CNY
|
Operating Expenses
|
-138.8m
CNY
|
Operating Income
|
148.8m
CNY
|
Other Expenses
|
-34.5m
CNY
|
Net Income
|
114.2m
CNY
|
Income Statement
Shenzhen SDG Service Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||
Revenue |
979
N/A
|
1 027
+5%
|
1 109
+8%
|
1 263
+14%
|
1 393
+10%
|
1 562
+12%
|
1 691
+8%
|
1 761
+4%
|
1 853
+5%
|
1 930
+4%
|
2 006
+4%
|
2 102
+5%
|
2 201
+5%
|
2 367
+8%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(795)
|
(831)
|
(879)
|
(1 019)
|
(1 141)
|
(1 298)
|
(1 408)
|
(1 487)
|
(1 578)
|
(1 657)
|
(1 731)
|
(1 823)
|
(1 920)
|
(2 079)
|
|
Gross Profit |
184
N/A
|
196
+7%
|
230
+17%
|
244
+6%
|
252
+3%
|
263
+5%
|
283
+8%
|
274
-3%
|
275
+0%
|
273
-1%
|
275
+1%
|
279
+2%
|
281
+1%
|
288
+2%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(74)
|
(74)
|
(91)
|
(91)
|
(104)
|
(121)
|
(145)
|
(135)
|
(134)
|
(134)
|
(134)
|
(133)
|
(136)
|
(139)
|
|
Selling, General & Administrative |
(81)
|
(83)
|
(100)
|
(103)
|
(115)
|
(132)
|
(149)
|
(147)
|
(146)
|
(149)
|
(144)
|
(148)
|
(156)
|
(156)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(5)
|
(6)
|
(6)
|
(6)
|
|
Depreciation & Amortization |
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
Other Operating Expenses |
7
|
9
|
11
|
12
|
12
|
11
|
10
|
12
|
14
|
17
|
21
|
22
|
26
|
23
|
|
Operating Income |
110
N/A
|
122
+11%
|
139
+14%
|
153
+10%
|
148
-3%
|
142
-4%
|
138
-3%
|
139
+1%
|
141
+1%
|
138
-2%
|
141
+2%
|
146
+4%
|
146
0%
|
149
+2%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
2
|
2
|
3
|
5
|
10
|
14
|
17
|
21
|
19
|
19
|
21
|
19
|
20
|
18
|
|
Non-Reccuring Items |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
2
|
2
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Pre-Tax Income |
114
N/A
|
127
+12%
|
144
+13%
|
158
+10%
|
158
0%
|
156
-1%
|
156
0%
|
160
+3%
|
160
+0%
|
158
-1%
|
161
+2%
|
165
+2%
|
165
+0%
|
165
+0%
|
|
Net Income | |||||||||||||||
Tax Provision |
(28)
|
(32)
|
(35)
|
(39)
|
(38)
|
(36)
|
(38)
|
(39)
|
(40)
|
(41)
|
(40)
|
(41)
|
(40)
|
(41)
|
|
Income from Continuing Operations |
86
|
96
|
108
|
120
|
120
|
120
|
117
|
121
|
120
|
117
|
122
|
124
|
124
|
124
|
|
Income to Minority Interest |
(4)
|
(5)
|
(9)
|
(9)
|
(8)
|
(8)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
|
Net Income (Common) |
82
N/A
|
90
+10%
|
99
+10%
|
110
+11%
|
112
+1%
|
112
+0%
|
112
+1%
|
117
+4%
|
114
-2%
|
111
-3%
|
114
+3%
|
116
+1%
|
116
+1%
|
114
-2%
|
|
EPS (Diluted) |
0.63
N/A
|
0.92
+46%
|
1.02
+11%
|
0.84
-18%
|
0.66
-21%
|
0.66
N/A
|
0.66
N/A
|
0.69
+5%
|
0.67
-3%
|
0.65
-3%
|
0.67
+3%
|
0.68
+1%
|
0.69
+1%
|
0.68
-1%
|