Chipsea Technologies Shenzhen Corp Ltd
SSE:688595
Income Statement
Earnings Waterfall
Chipsea Technologies Shenzhen Corp Ltd
Income Statement
Chipsea Technologies Shenzhen Corp Ltd
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
1
|
4
|
7
|
10
|
11
|
10
|
9
|
8
|
7
|
8
|
7
|
9
|
0
|
|
| Revenue |
704
N/A
|
722
+3%
|
682
-6%
|
618
-9%
|
530
-14%
|
438
-17%
|
416
-5%
|
433
+4%
|
523
+21%
|
625
+20%
|
663
+6%
|
702
+6%
|
709
+1%
|
726
+2%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(348)
|
(374)
|
(384)
|
(379)
|
(338)
|
(297)
|
(294)
|
(338)
|
(369)
|
(436)
|
(448)
|
(499)
|
(467)
|
(475)
|
|
| Gross Profit |
357
N/A
|
348
-2%
|
299
-14%
|
239
-20%
|
192
-20%
|
140
-27%
|
121
-14%
|
95
-21%
|
153
+61%
|
189
+23%
|
216
+14%
|
203
-6%
|
242
+19%
|
251
+4%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(269)
|
(284)
|
(315)
|
(256)
|
(260)
|
(244)
|
(208)
|
(253)
|
(295)
|
(338)
|
(409)
|
(395)
|
(420)
|
(420)
|
|
| Selling, General & Administrative |
(115)
|
(141)
|
(156)
|
(127)
|
(121)
|
(97)
|
(64)
|
(47)
|
(79)
|
(96)
|
(126)
|
(172)
|
(126)
|
(126)
|
|
| Research & Development |
(195)
|
(198)
|
(213)
|
(146)
|
(192)
|
(183)
|
(175)
|
(190)
|
(209)
|
(238)
|
(275)
|
(200)
|
(288)
|
(281)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
|
| Other Operating Expenses |
42
|
55
|
54
|
61
|
52
|
36
|
31
|
29
|
(7)
|
(4)
|
(8)
|
29
|
(6)
|
(13)
|
|
| Operating Income |
88
N/A
|
64
-27%
|
(16)
N/A
|
(17)
-5%
|
(68)
-301%
|
(103)
-53%
|
(87)
+16%
|
(158)
-82%
|
(142)
+10%
|
(149)
-5%
|
(193)
-30%
|
(191)
+1%
|
(178)
+7%
|
(169)
+5%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
4
|
(14)
|
16
|
11
|
15
|
19
|
1
|
3
|
2
|
0
|
(1)
|
(3)
|
(7)
|
(9)
|
|
| Non-Reccuring Items |
0
|
1
|
1
|
2
|
0
|
2
|
2
|
(0)
|
0
|
0
|
(0)
|
1
|
0
|
1
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Total Other Income |
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
1
|
1
|
0
|
|
| Pre-Tax Income |
91
N/A
|
49
-46%
|
(1)
N/A
|
(6)
-452%
|
(53)
-814%
|
(83)
-55%
|
(84)
-1%
|
(156)
-86%
|
(140)
+10%
|
(149)
-6%
|
(195)
-31%
|
(193)
+1%
|
(184)
+5%
|
(177)
+4%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
9
|
15
|
17
|
9
|
6
|
(0)
|
(4)
|
13
|
11
|
19
|
25
|
21
|
23
|
24
|
|
| Income from Continuing Operations |
99
|
64
|
16
|
3
|
(47)
|
(83)
|
(88)
|
(143)
|
(129)
|
(129)
|
(170)
|
(172)
|
(160)
|
(153)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Net Income (Common) |
100
N/A
|
64
-35%
|
16
-75%
|
3
-82%
|
(47)
N/A
|
(83)
-77%
|
(89)
-6%
|
(143)
-62%
|
(130)
+9%
|
(130)
0%
|
(170)
-31%
|
(173)
-1%
|
(161)
+7%
|
(155)
+4%
|
|
| EPS (Diluted) |
0.71
N/A
|
0.46
-35%
|
0.12
-74%
|
0.02
-83%
|
-0.33
N/A
|
-0.58
-76%
|
-0.62
-7%
|
-1.01
-63%
|
-0.91
+10%
|
-0.91
N/A
|
-1.2
-32%
|
-1.23
-3%
|
-1.13
+8%
|
-1.08
+4%
|
|