Hongfa Technology Co Ltd
SSE:600885
Income Statement
Earnings Waterfall
Hongfa Technology Co Ltd
Revenue
|
13.9B
CNY
|
Cost of Revenue
|
-8.9B
CNY
|
Gross Profit
|
5B
CNY
|
Operating Expenses
|
-2.4B
CNY
|
Operating Income
|
2.5B
CNY
|
Other Expenses
|
-928.8m
CNY
|
Net Income
|
1.6B
CNY
|
Income Statement
Hongfa Technology Co Ltd
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 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 032
N/A
|
4 063
+1%
|
4 191
+3%
|
4 223
+1%
|
4 144
-2%
|
4 248
+2%
|
4 363
+3%
|
4 574
+5%
|
4 745
+4%
|
5 083
+7%
|
5 291
+4%
|
5 646
+7%
|
5 885
+4%
|
6 020
+2%
|
6 270
+4%
|
6 347
+1%
|
6 563
+3%
|
6 880
+5%
|
6 909
+0%
|
6 931
+0%
|
6 974
+1%
|
7 082
+2%
|
6 896
-3%
|
7 116
+3%
|
7 371
+4%
|
7 819
+6%
|
8 759
+12%
|
9 325
+6%
|
9 946
+7%
|
10 023
+1%
|
10 518
+5%
|
10 945
+4%
|
11 417
+4%
|
11 646
+2%
|
12 138
+4%
|
12 536
+3%
|
12 705
+1%
|
12 930
+2%
|
13 103
+1%
|
13 489
+3%
|
13 868
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 615)
|
(2 598)
|
(2 674)
|
(2 617)
|
(2 552)
|
(2 610)
|
(2 657)
|
(2 762)
|
(2 862)
|
(3 075)
|
(3 228)
|
(3 465)
|
(3 606)
|
(3 630)
|
(3 874)
|
(4 010)
|
(4 120)
|
(4 343)
|
(4 453)
|
(4 435)
|
(4 454)
|
(4 456)
|
(4 380)
|
(4 539)
|
(4 721)
|
(4 962)
|
(5 650)
|
(6 111)
|
(6 576)
|
(6 577)
|
(7 026)
|
(7 338)
|
(7 618)
|
(7 581)
|
(8 082)
|
(8 236)
|
(8 351)
|
(8 176)
|
(8 346)
|
(8 645)
|
(8 914)
|
|
Gross Profit |
1 417
N/A
|
1 465
+3%
|
1 518
+4%
|
1 606
+6%
|
1 593
-1%
|
1 638
+3%
|
1 706
+4%
|
1 812
+6%
|
1 883
+4%
|
2 007
+7%
|
2 062
+3%
|
2 181
+6%
|
2 278
+4%
|
2 390
+5%
|
2 396
+0%
|
2 337
-2%
|
2 443
+5%
|
2 537
+4%
|
2 456
-3%
|
2 496
+2%
|
2 521
+1%
|
2 626
+4%
|
2 516
-4%
|
2 577
+2%
|
2 650
+3%
|
2 858
+8%
|
3 109
+9%
|
3 215
+3%
|
3 370
+5%
|
3 446
+2%
|
3 492
+1%
|
3 606
+3%
|
3 799
+5%
|
4 065
+7%
|
4 057
0%
|
4 300
+6%
|
4 354
+1%
|
4 754
+9%
|
4 757
+0%
|
4 843
+2%
|
4 954
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(718)
|
(774)
|
(761)
|
(820)
|
(844)
|
(893)
|
(914)
|
(938)
|
(939)
|
(1 066)
|
(1 069)
|
(1 102)
|
(1 151)
|
(1 188)
|
(1 166)
|
(1 191)
|
(1 258)
|
(1 374)
|
(1 322)
|
(1 340)
|
(1 358)
|
(1 454)
|
(1 351)
|
(1 391)
|
(1 446)
|
(1 601)
|
(1 709)
|
(1 723)
|
(1 797)
|
(1 818)
|
(1 788)
|
(1 793)
|
(1 871)
|
(2 083)
|
(2 050)
|
(2 168)
|
(2 180)
|
(2 345)
|
(2 328)
|
(2 372)
|
(2 432)
|
|
Selling, General & Administrative |
(722)
|
(565)
|
(750)
|
(809)
|
(827)
|
(646)
|
(888)
|
(905)
|
(905)
|
(768)
|
(1 047)
|
(948)
|
(944)
|
(896)
|
(922)
|
(953)
|
(1 009)
|
(1 041)
|
(999)
|
(1 095)
|
(1 103)
|
(1 097)
|
(1 107)
|
(1 134)
|
(1 190)
|
(1 220)
|
(1 355)
|
(1 356)
|
(1 411)
|
(1 341)
|
(1 383)
|
(1 394)
|
(1 422)
|
(1 456)
|
(1 548)
|
(1 631)
|
(1 637)
|
(1 691)
|
(1 812)
|
(1 867)
|
(1 927)
|
|
Research & Development |
0
|
(177)
|
0
|
0
|
0
|
(207)
|
0
|
0
|
0
|
(250)
|
0
|
0
|
(64)
|
(294)
|
0
|
0
|
(174)
|
(309)
|
(246)
|
(331)
|
(335)
|
(326)
|
(347)
|
(348)
|
(352)
|
(357)
|
(416)
|
(440)
|
(468)
|
(469)
|
(513)
|
(507)
|
(558)
|
(587)
|
(625)
|
(655)
|
(664)
|
(637)
|
(704)
|
(728)
|
(744)
|
|
Depreciation & Amortization |
0
|
(29)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(203)
|
0
|
0
|
0
|
|
Other Operating Expenses |
3
|
(2)
|
(11)
|
(11)
|
(16)
|
(5)
|
(27)
|
(33)
|
(34)
|
(7)
|
(22)
|
(154)
|
(143)
|
61
|
(244)
|
(238)
|
(76)
|
82
|
(76)
|
86
|
80
|
82
|
103
|
92
|
96
|
95
|
62
|
73
|
82
|
127
|
108
|
108
|
109
|
117
|
123
|
118
|
120
|
185
|
188
|
223
|
240
|
|
Operating Income |
699
N/A
|
691
-1%
|
757
+9%
|
786
+4%
|
749
-5%
|
745
-1%
|
792
+6%
|
875
+10%
|
944
+8%
|
942
0%
|
993
+5%
|
1 079
+9%
|
1 128
+4%
|
1 202
+7%
|
1 231
+2%
|
1 146
-7%
|
1 185
+3%
|
1 163
-2%
|
1 135
-2%
|
1 156
+2%
|
1 163
+1%
|
1 172
+1%
|
1 165
-1%
|
1 186
+2%
|
1 204
+2%
|
1 257
+4%
|
1 401
+11%
|
1 492
+7%
|
1 573
+5%
|
1 628
+3%
|
1 704
+5%
|
1 813
+6%
|
1 928
+6%
|
1 982
+3%
|
2 007
+1%
|
2 132
+6%
|
2 173
+2%
|
2 409
+11%
|
2 428
+1%
|
2 472
+2%
|
2 523
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(23)
|
(36)
|
(48)
|
(34)
|
2
|
16
|
28
|
25
|
(1)
|
8
|
1
|
(21)
|
(38)
|
(51)
|
(82)
|
(53)
|
(45)
|
(51)
|
(31)
|
(57)
|
(86)
|
(34)
|
(49)
|
(42)
|
14
|
8
|
9
|
31
|
14
|
2
|
(6)
|
(29)
|
(96)
|
(58)
|
(76)
|
(166)
|
(150)
|
(154)
|
(160)
|
(61)
|
(28)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
1
|
1
|
1
|
2
|
2
|
41
|
44
|
43
|
42
|
(7)
|
0
|
1
|
1
|
(16)
|
0
|
1
|
1
|
(5)
|
1
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
(3)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
49
|
49
|
44
|
47
|
42
|
41
|
30
|
29
|
28
|
39
|
36
|
34
|
37
|
1
|
(1)
|
(10)
|
(20)
|
1
|
(1)
|
1
|
0
|
2
|
(18)
|
(18)
|
(18)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(7)
|
(7)
|
(5)
|
1
|
1
|
1
|
(2)
|
(5)
|
(7)
|
(6)
|
(5)
|
|
Pre-Tax Income |
725
N/A
|
701
-3%
|
753
+7%
|
799
+6%
|
791
-1%
|
801
+1%
|
850
+6%
|
928
+9%
|
972
+5%
|
989
+2%
|
1 030
+4%
|
1 093
+6%
|
1 130
+3%
|
1 151
+2%
|
1 147
0%
|
1 083
-6%
|
1 119
+3%
|
1 113
-1%
|
1 103
-1%
|
1 099
0%
|
1 079
-2%
|
1 123
+4%
|
1 099
-2%
|
1 128
+3%
|
1 202
+7%
|
1 302
+8%
|
1 452
+12%
|
1 564
+8%
|
1 625
+4%
|
1 620
0%
|
1 691
+4%
|
1 778
+5%
|
1 828
+3%
|
1 908
+4%
|
1 932
+1%
|
1 967
+2%
|
2 022
+3%
|
2 245
+11%
|
2 263
+1%
|
2 405
+6%
|
2 490
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(126)
|
(110)
|
(111)
|
(115)
|
(127)
|
(140)
|
(163)
|
(188)
|
(200)
|
(178)
|
(181)
|
(186)
|
(186)
|
(193)
|
(188)
|
(174)
|
(162)
|
(153)
|
(151)
|
(157)
|
(159)
|
(159)
|
(159)
|
(159)
|
(182)
|
(173)
|
(201)
|
(206)
|
(185)
|
(167)
|
(170)
|
(186)
|
(195)
|
(174)
|
(193)
|
(177)
|
(194)
|
(326)
|
(307)
|
(336)
|
(340)
|
|
Income from Continuing Operations |
599
|
592
|
642
|
684
|
664
|
660
|
687
|
740
|
773
|
811
|
849
|
907
|
944
|
958
|
959
|
909
|
958
|
960
|
952
|
942
|
920
|
964
|
941
|
969
|
1 020
|
1 129
|
1 251
|
1 357
|
1 440
|
1 452
|
1 521
|
1 592
|
1 632
|
1 735
|
1 739
|
1 791
|
1 829
|
1 918
|
1 956
|
2 069
|
2 150
|
|
Income to Minority Interest |
(160)
|
(162)
|
(176)
|
(189)
|
(183)
|
(188)
|
(195)
|
(214)
|
(224)
|
(229)
|
(236)
|
(248)
|
(258)
|
(273)
|
(273)
|
(260)
|
(268)
|
(262)
|
(262)
|
(256)
|
(254)
|
(260)
|
(251)
|
(262)
|
(275)
|
(297)
|
(331)
|
(362)
|
(384)
|
(390)
|
(410)
|
(429)
|
(422)
|
(485)
|
(446)
|
(458)
|
(481)
|
(525)
|
(532)
|
(538)
|
(556)
|
|
Net Income (Common) |
439
N/A
|
430
-2%
|
466
+8%
|
495
+6%
|
482
-3%
|
472
-2%
|
492
+4%
|
526
+7%
|
549
+4%
|
582
+6%
|
613
+5%
|
659
+7%
|
687
+4%
|
685
0%
|
686
+0%
|
649
-5%
|
690
+6%
|
699
+1%
|
690
-1%
|
686
0%
|
666
-3%
|
704
+6%
|
689
-2%
|
707
+3%
|
745
+5%
|
832
+12%
|
921
+11%
|
995
+8%
|
1 056
+6%
|
1 063
+1%
|
1 111
+5%
|
1 163
+5%
|
1 210
+4%
|
1 250
+3%
|
1 291
+3%
|
1 333
+3%
|
1 347
+1%
|
1 393
+3%
|
1 424
+2%
|
1 531
+8%
|
1 594
+4%
|
|
EPS (Diluted) |
0.55
N/A
|
0.58
+5%
|
0.61
+5%
|
0.65
+7%
|
0.64
-2%
|
0.63
-2%
|
0.66
+5%
|
0.71
+8%
|
0.74
+4%
|
0.78
+5%
|
0.82
+5%
|
0.88
+7%
|
0.92
+5%
|
0.92
N/A
|
0.92
N/A
|
0.87
-5%
|
0.93
+7%
|
0.94
+1%
|
0.93
-1%
|
0.92
-1%
|
0.89
-3%
|
0.95
+7%
|
0.92
-3%
|
0.95
+3%
|
1
+5%
|
1.12
+12%
|
1.24
+11%
|
0.95
-23%
|
1.01
+6%
|
1.02
+1%
|
1.07
+5%
|
1.12
+5%
|
1.16
+4%
|
1.2
+3%
|
1.24
+3%
|
1.28
+3%
|
1.3
+2%
|
1.34
+3%
|
1.37
+2%
|
1.47
+7%
|
1.53
+4%
|