S

Shanghai DZH Ltd
SSE:601519

Watchlist Manager
Shanghai DZH Ltd
SSE:601519
Watchlist
Price: 9.59 CNY -5.8% Market Closed
Market Cap: 19.2B CNY
Have any thoughts about
Shanghai DZH Ltd?
Write Note

Income Statement

Earnings Waterfall
Shanghai DZH Ltd

Revenue
747.7m CNY
Cost of Revenue
-308.2m CNY
Gross Profit
439.5m CNY
Operating Expenses
-782.4m CNY
Operating Income
-342.9m CNY
Other Expenses
12.9m CNY
Net Income
-329.9m CNY

Income Statement
Shanghai DZH Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
968
N/A
821
-15%
614
-25%
698
+14%
639
-8%
654
+2%
673
+3%
629
-6%
738
+17%
1 131
+53%
1 158
+2%
1 154
0%
1 088
-6%
638
-41%
621
-3%
610
-2%
581
-5%
594
+2%
601
+1%
606
+1%
622
+3%
683
+10%
654
-4%
659
+1%
691
+5%
708
+2%
765
+8%
782
+2%
797
+2%
819
+3%
835
+2%
898
+8%
971
+8%
780
-20%
770
-1%
724
-6%
633
-13%
777
+23%
769
-1%
750
-2%
748
0%
Gross Profit
Cost of Revenue
(355)
(413)
(405)
(347)
(307)
(239)
(244)
(226)
(223)
(1 662)
(1 684)
(1 712)
(1 713)
(252)
(240)
(227)
(236)
(245)
(251)
(253)
(249)
(250)
(257)
(257)
(255)
(250)
(256)
(258)
(263)
(279)
(314)
(385)
(485)
(316)
(300)
(237)
(154)
(318)
(321)
(316)
(308)
Gross Profit
613
N/A
408
-33%
210
-49%
350
+67%
332
-5%
415
+25%
429
+3%
403
-6%
515
+28%
(532)
N/A
(526)
+1%
(557)
-6%
(625)
-12%
387
N/A
381
-2%
383
+1%
345
-10%
349
+1%
349
N/A
353
+1%
373
+6%
433
+16%
397
-8%
402
+1%
436
+9%
458
+5%
509
+11%
523
+3%
534
+2%
540
+1%
521
-4%
513
-1%
486
-5%
465
-4%
470
+1%
486
+3%
478
-2%
459
-4%
448
-2%
434
-3%
440
+1%
Operating Income
Operating Expenses
(1 280)
(1 218)
(1 091)
(923)
(876)
(906)
(1 112)
(1 103)
(1 586)
(1 014)
(967)
(908)
(313)
(254)
(403)
(376)
(357)
(359)
(369)
(374)
(376)
(383)
(387)
(384)
(396)
(403)
(420)
(454)
(492)
(545)
(572)
(584)
(581)
(565)
(556)
(571)
(599)
(637)
(737)
(772)
(782)
Selling, General & Administrative
(1 274)
(922)
(1 052)
(897)
(841)
(648)
(889)
(884)
(1 368)
(824)
(918)
(859)
(233)
(325)
(468)
(439)
(433)
(246)
(279)
(260)
(259)
(265)
(275)
(274)
(282)
(281)
(295)
(310)
(323)
(325)
(365)
(372)
(373)
(333)
(372)
(385)
(406)
(384)
(441)
(466)
(483)
Research & Development
0
(218)
0
0
0
(221)
0
0
0
(162)
0
0
(31)
(136)
0
0
(24)
(106)
(91)
(117)
(119)
(116)
(119)
(119)
(119)
(122)
(132)
(150)
(176)
(191)
(213)
(218)
(216)
(192)
(192)
(194)
(200)
(204)
(220)
(230)
(224)
Depreciation & Amortization
0
(61)
0
0
0
(37)
0
0
0
(28)
0
0
0
(15)
0
0
0
(15)
0
0
0
(11)
0
0
0
(10)
0
0
0
(38)
0
0
0
(44)
0
0
0
(51)
0
0
0
Other Operating Expenses
(6)
(18)
(39)
(27)
(35)
(0)
(224)
(219)
(218)
(1)
(49)
(49)
(50)
222
65
63
100
7
2
3
2
10
8
9
5
9
7
6
7
9
6
6
7
4
8
8
7
2
(76)
(76)
(75)
Operating Income
(667)
N/A
(810)
-21%
(881)
-9%
(573)
+35%
(544)
+5%
(491)
+10%
(684)
-39%
(700)
-2%
(1 072)
-53%
(1 546)
-44%
(1 493)
+3%
(1 465)
+2%
(937)
+36%
132
N/A
(22)
N/A
7
N/A
(12)
N/A
(10)
+14%
(20)
-94%
(21)
-5%
(3)
+87%
51
N/A
10
-80%
18
+78%
40
+119%
55
+37%
89
+63%
69
-23%
41
-40%
(5)
N/A
(51)
-946%
(70)
-38%
(95)
-35%
(101)
-6%
(86)
+15%
(84)
+2%
(121)
-43%
(178)
-47%
(289)
-63%
(338)
-17%
(343)
-2%
Pre-Tax Income
Interest Income Expense
933
273
1 067
735
504
45
60
59
52
27
23
14
551
6
520
525
(3)
37
188
189
183
41
48
46
46
31
32
34
35
31
31
28
22
17
18
19
20
23
13
13
8
Non-Reccuring Items
0
682
0
0
0
23
0
0
0
(46)
(0)
(1)
(1)
282
(1)
(1)
(1)
146
0
0
(1)
(0)
0
0
0
3
0
0
(0)
0
0
0
0
(0)
(0)
(1)
(0)
(82)
0
0
1
Gain/Loss on Disposition of Assets
0
(0)
0
0
(0)
(6)
(1)
0
0
1
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
53
35
28
12
13
5
(1)
11
9
(171)
(175)
(183)
(184)
(25)
(23)
(62)
(76)
(54)
(58)
(99)
(107)
(76)
(74)
7
30
(2)
1
1
(0)
(0)
0
0
1
(0)
335
336
333
329
(7)
(6)
(6)
Pre-Tax Income
319
N/A
180
-43%
214
+19%
174
-19%
(27)
N/A
(424)
-1 447%
(626)
-48%
(631)
-1%
(1 010)
-60%
(1 736)
-72%
(1 644)
+5%
(1 635)
+1%
(570)
+65%
396
N/A
473
+20%
469
-1%
(93)
N/A
120
N/A
111
-8%
69
-37%
73
+5%
15
-79%
(16)
N/A
71
N/A
117
+64%
86
-26%
122
+42%
104
-15%
76
-26%
26
-66%
(20)
N/A
(42)
-117%
(72)
-69%
(84)
-17%
268
N/A
269
+1%
232
-14%
92
-60%
(282)
N/A
(330)
-17%
(340)
-3%
Net Income
Tax Provision
(17)
(42)
(47)
(46)
(50)
(22)
(21)
(21)
(23)
(24)
(25)
(24)
(22)
(13)
(12)
(12)
(9)
(12)
(11)
(11)
(11)
(9)
(10)
(10)
(10)
(14)
(14)
(14)
(13)
(10)
(9)
(9)
(8)
(9)
(9)
(9)
(8)
(6)
(5)
(4)
(4)
Income from Continuing Operations
302
139
167
128
(77)
(446)
(647)
(652)
(1 033)
(1 760)
(1 669)
(1 659)
(592)
383
461
457
(102)
108
100
59
62
6
(26)
61
107
73
108
90
64
16
(28)
(51)
(80)
(93)
259
260
223
86
(288)
(335)
(345)
Income to Minority Interest
(8)
(32)
(33)
(35)
(38)
(2)
(3)
(3)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
4
5
5
7
17
16
17
15
Net Income (Common)
294
N/A
107
-64%
135
+26%
93
-31%
(114)
N/A
(448)
-292%
(650)
-45%
(655)
-1%
(1 036)
-58%
(1 760)
-70%
(1 669)
+5%
(1 659)
+1%
(592)
+64%
383
N/A
461
+20%
457
-1%
(102)
N/A
108
N/A
100
-7%
59
-41%
62
+5%
6
-90%
(26)
N/A
61
N/A
107
+74%
73
-32%
108
+49%
90
-17%
64
-29%
16
-75%
(28)
N/A
(50)
-78%
(78)
-57%
(88)
-13%
264
N/A
265
+1%
230
-13%
102
-56%
(271)
N/A
(318)
-17%
(330)
-4%
EPS (Diluted)
0.15
N/A
0.05
-67%
0.08
+60%
0.05
-38%
-0.06
N/A
-0.23
-283%
-0.33
-43%
-0.33
N/A
-0.52
-58%
-0.89
-71%
-0.84
+6%
-0.83
+1%
-0.29
+65%
0.19
N/A
0.24
+26%
0.23
-4%
-0.06
N/A
0.05
N/A
0.04
-20%
0.02
-50%
0.03
+50%
0
N/A
-0.01
N/A
0.04
N/A
0.06
+50%
0.04
-33%
0.06
+50%
0.05
-17%
0.03
-40%
0.01
-67%
-0.01
N/A
-0.02
-100%
-0.04
-100%
-0.04
N/A
0.13
N/A
0.13
N/A
0.12
-8%
0.05
-58%
-0.14
N/A
-0.16
-14%
-0.16
N/A

See Also

Discover More