Bosideng International Holdings Ltd
HKEX:3998
Income Statement
Earnings Waterfall
Bosideng International Holdings Ltd
Revenue
|
24.5B
CNY
|
Cost of Revenue
|
-10.1B
CNY
|
Gross Profit
|
14.5B
CNY
|
Operating Expenses
|
-9.7B
CNY
|
Operating Income
|
4.8B
CNY
|
Other Expenses
|
-1.5B
CNY
|
Net Income
|
3.3B
CNY
|
Income Statement
Bosideng International Holdings Ltd
Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
4 275
N/A
|
4 600
+8%
|
5 738
+25%
|
6 032
+5%
|
7 038
+17%
|
7 919
+13%
|
8 376
+6%
|
8 717
+4%
|
9 325
+7%
|
9 054
-3%
|
8 238
-9%
|
8 278
+0%
|
6 293
-24%
|
6 007
-5%
|
5 787
-4%
|
5 790
+0%
|
6 817
+18%
|
7 209
+6%
|
8 881
+23%
|
9 366
+5%
|
10 383
+11%
|
11 376
+10%
|
12 191
+7%
|
12 415
+2%
|
13 517
+9%
|
14 272
+6%
|
16 214
+14%
|
17 005
+5%
|
16 774
-1%
|
18 065
+8%
|
23 214
+28%
|
24 546
+6%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 330)
|
(2 505)
|
(2 852)
|
(2 966)
|
(3 738)
|
(4 244)
|
(4 187)
|
(4 204)
|
(4 604)
|
(4 349)
|
(4 122)
|
(4 200)
|
(3 423)
|
(3 562)
|
(3 178)
|
(3 094)
|
(3 653)
|
(3 869)
|
(4 762)
|
(4 979)
|
(4 870)
|
(5 388)
|
(5 482)
|
(5 409)
|
(5 592)
|
(5 827)
|
(6 476)
|
(6 899)
|
(6 798)
|
(7 445)
|
(9 380)
|
(10 055)
|
|
Gross Profit |
1 945
N/A
|
2 095
+8%
|
2 887
+38%
|
3 066
+6%
|
3 299
+8%
|
3 674
+11%
|
4 189
+14%
|
4 513
+8%
|
4 721
+5%
|
4 704
0%
|
4 115
-13%
|
4 078
-1%
|
2 870
-30%
|
2 445
-15%
|
2 609
+7%
|
2 696
+3%
|
3 163
+17%
|
3 340
+6%
|
4 119
+23%
|
4 387
+6%
|
5 514
+26%
|
5 988
+9%
|
6 709
+12%
|
7 006
+4%
|
7 924
+13%
|
8 445
+7%
|
9 737
+15%
|
10 106
+4%
|
9 976
-1%
|
10 620
+6%
|
13 834
+30%
|
14 491
+5%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(1 300)
|
(1 412)
|
(1 655)
|
(1 807)
|
(1 928)
|
(2 111)
|
(2 567)
|
(2 741)
|
(3 193)
|
(3 516)
|
(3 201)
|
(3 131)
|
(2 574)
|
(2 343)
|
(2 193)
|
(2 216)
|
(2 536)
|
(2 720)
|
(3 030)
|
(3 182)
|
(4 103)
|
(4 403)
|
(5 015)
|
(5 169)
|
(5 654)
|
(6 046)
|
(7 128)
|
(7 251)
|
(7 032)
|
(7 488)
|
(9 366)
|
(9 713)
|
|
Selling, General & Administrative |
(1 317)
|
(1 428)
|
(1 579)
|
(1 720)
|
(1 914)
|
(2 123)
|
(2 606)
|
(2 782)
|
(3 242)
|
(3 317)
|
(3 273)
|
(3 208)
|
(2 550)
|
(2 397)
|
(2 167)
|
(2 233)
|
(2 515)
|
(2 702)
|
(3 018)
|
(3 176)
|
(4 115)
|
(4 446)
|
(5 081)
|
(5 234)
|
(5 797)
|
(6 283)
|
(7 338)
|
(7 438)
|
(7 293)
|
(7 793)
|
(9 527)
|
(9 994)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(95)
|
0
|
(77)
|
(20)
|
(45)
|
(54)
|
(64)
|
(61)
|
(53)
|
(53)
|
(48)
|
(40)
|
(36)
|
0
|
(36)
|
0
|
(36)
|
0
|
(36)
|
0
|
|
Other Operating Expenses |
17
|
16
|
(76)
|
(87)
|
(14)
|
12
|
38
|
42
|
49
|
(199)
|
72
|
78
|
70
|
54
|
51
|
37
|
24
|
36
|
51
|
55
|
66
|
97
|
115
|
105
|
180
|
237
|
246
|
187
|
297
|
305
|
197
|
281
|
|
Operating Income |
646
N/A
|
683
+6%
|
1 231
+80%
|
1 259
+2%
|
1 372
+9%
|
1 564
+14%
|
1 621
+4%
|
1 772
+9%
|
1 528
-14%
|
1 189
-22%
|
914
-23%
|
947
+4%
|
296
-69%
|
101
-66%
|
417
+311%
|
480
+15%
|
627
+31%
|
621
-1%
|
1 089
+75%
|
1 205
+11%
|
1 411
+17%
|
1 585
+12%
|
1 694
+7%
|
1 837
+8%
|
2 271
+24%
|
2 399
+6%
|
2 609
+9%
|
2 855
+9%
|
2 944
+3%
|
3 132
+6%
|
4 468
+43%
|
4 778
+7%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
131
|
97
|
46
|
118
|
138
|
136
|
121
|
89
|
93
|
112
|
130
|
103
|
47
|
49
|
81
|
(19)
|
(48)
|
23
|
(16)
|
(32)
|
43
|
43
|
19
|
(11)
|
34
|
82
|
122
|
162
|
85
|
90
|
167
|
185
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(256)
|
0
|
(49)
|
(119)
|
(97)
|
(77)
|
(79)
|
(29)
|
4
|
(16)
|
(165)
|
(145)
|
(43)
|
(91)
|
(98)
|
(50)
|
(46)
|
(46)
|
(40)
|
(138)
|
(118)
|
(20)
|
(70)
|
(140)
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(2)
|
(10)
|
(23)
|
(21)
|
(34)
|
93
|
116
|
(13)
|
(11)
|
(8)
|
(7)
|
(12)
|
(19)
|
(11)
|
(8)
|
(19)
|
(17)
|
(17)
|
(17)
|
(15)
|
(14)
|
(16)
|
(16)
|
(18)
|
(24)
|
(24)
|
(21)
|
(23)
|
(24)
|
|
Pre-Tax Income |
776
N/A
|
780
+0%
|
1 277
+64%
|
1 375
+8%
|
1 501
+9%
|
1 677
+12%
|
1 722
+3%
|
1 827
+6%
|
1 457
-20%
|
1 417
-3%
|
982
-31%
|
920
-6%
|
238
-74%
|
67
-72%
|
407
+508%
|
413
+2%
|
573
+39%
|
620
+8%
|
888
+43%
|
1 010
+14%
|
1 394
+38%
|
1 520
+9%
|
1 600
+5%
|
1 761
+10%
|
2 242
+27%
|
2 419
+8%
|
2 672
+10%
|
2 855
+7%
|
2 887
+1%
|
3 181
+10%
|
4 541
+43%
|
4 799
+6%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(28)
|
(22)
|
(199)
|
(246)
|
(229)
|
(190)
|
(271)
|
(385)
|
(404)
|
(360)
|
(280)
|
(284)
|
(100)
|
(52)
|
(145)
|
(141)
|
(204)
|
(209)
|
(249)
|
(295)
|
(389)
|
(412)
|
(405)
|
(435)
|
(537)
|
(578)
|
(613)
|
(699)
|
(731)
|
(833)
|
(1 421)
|
(1 453)
|
|
Income from Continuing Operations |
748
|
758
|
1 079
|
1 128
|
1 272
|
1 488
|
1 451
|
1 441
|
1 053
|
1 057
|
702
|
636
|
138
|
15
|
262
|
272
|
369
|
411
|
640
|
715
|
1 006
|
1 108
|
1 195
|
1 326
|
1 705
|
1 841
|
2 059
|
2 156
|
2 156
|
2 348
|
3 120
|
3 346
|
|
Income to Minority Interest |
(0)
|
0
|
0
|
0
|
4
|
5
|
(14)
|
(16)
|
26
|
31
|
(8)
|
(14)
|
(6)
|
(5)
|
19
|
36
|
23
|
(1)
|
(24)
|
(23)
|
(24)
|
(35)
|
8
|
20
|
5
|
21
|
4
|
2
|
(18)
|
(25)
|
(46)
|
(61)
|
|
Net Income (Common) |
748
N/A
|
758
+1%
|
1 079
+42%
|
1 129
+5%
|
1 277
+13%
|
1 493
+17%
|
1 437
-4%
|
1 426
-1%
|
1 079
-24%
|
1 088
+1%
|
695
-36%
|
621
-11%
|
132
-79%
|
10
-92%
|
281
+2 654%
|
307
+9%
|
392
+27%
|
409
+4%
|
615
+50%
|
692
+12%
|
981
+42%
|
1 073
+9%
|
1 203
+12%
|
1 347
+12%
|
1 710
+27%
|
1 862
+9%
|
2 062
+11%
|
2 158
+5%
|
2 139
-1%
|
2 323
+9%
|
3 074
+32%
|
3 285
+7%
|
|
EPS (Diluted) |
0.1
N/A
|
0.1
N/A
|
0.14
+40%
|
0.14
N/A
|
0.16
+14%
|
0.19
+19%
|
0.18
-5%
|
0.18
N/A
|
0.14
-22%
|
0.14
N/A
|
0.09
-36%
|
0.08
-11%
|
0.02
-75%
|
0
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.06
+50%
|
0.07
+17%
|
0.09
+29%
|
0.1
+11%
|
0.11
+10%
|
0.12
+9%
|
0.15
+25%
|
0.16
+7%
|
0.19
+19%
|
0.19
N/A
|
0.19
N/A
|
0.2
+5%
|
0.27
+35%
|
0.29
+7%
|