Inspur Electronic Information Industry Co Ltd
SZSE:000977
Inspur Electronic Information Industry Co Ltd
SZSE:000977
Price:
48.05
CNY
-0.23%
Market Closed
Market Cap:
70.7B
CNY
Income Statement
Earnings Waterfall
Inspur Electronic Information Industry Co Ltd
Inspur Electronic Information Industry Co Ltd
|
Revenue
|
114.8B
CNY
|
|
Cost of Revenue
|
-107.4B
CNY
|
|
Gross Profit
|
7.3B
CNY
|
|
Operating Expenses
|
-5.4B
CNY
|
|
Operating Income
|
2B
CNY
|
|
Other Expenses
|
319m
CNY
|
|
Net Income
|
2.3B
CNY
|
Income Statement
Inspur Electronic Information Industry Co Ltd
Inspur Electronic Information Industry Co Ltd
Currency: CNY
Millions
TTM
| 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 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
7 306
N/A
|
8 098
+11%
|
8 603
+6%
|
9 265
+8%
|
10 123
+9%
|
10 607
+5%
|
11 802
+11%
|
12 149
+3%
|
12 668
+4%
|
14 144
+12%
|
15 924
+13%
|
20 330
+28%
|
25 488
+25%
|
29 224
+15%
|
35 542
+22%
|
42 503
+20%
|
46 941
+10%
|
49 027
+4%
|
49 328
+1%
|
51 576
+5%
|
51 653
+0%
|
53 195
+3%
|
60 399
+14%
|
58 926
-2%
|
63 038
+7%
|
63 468
+1%
|
61 308
-3%
|
63 782
+4%
|
67 048
+5%
|
72 660
+8%
|
73 343
+1%
|
73 567
+0%
|
69 525
-5%
|
61 649
-11%
|
59 473
-4%
|
64 855
+9%
|
65 867
+2%
|
74 073
+12%
|
83 133
+12%
|
100 896
+21%
|
114 767
+14%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 279)
|
(6 945)
|
(7 310)
|
(7 903)
|
(8 636)
|
(9 005)
|
(10 063)
|
(10 366)
|
(11 018)
|
(12 356)
|
(14 050)
|
(18 095)
|
(22 944)
|
(26 086)
|
(31 654)
|
(37 958)
|
(42 197)
|
(43 681)
|
(43 885)
|
(45 860)
|
(45 975)
|
(46 922)
|
(53 260)
|
(51 831)
|
(56 111)
|
(56 036)
|
(53 797)
|
(55 685)
|
(60 043)
|
(64 620)
|
(65 298)
|
(65 732)
|
(62 139)
|
(54 693)
|
(53 271)
|
(58 893)
|
(59 704)
|
(67 420)
|
(76 255)
|
(93 541)
|
(107 419)
|
|
| Gross Profit |
1 029
N/A
|
1 156
+12%
|
1 295
+12%
|
1 363
+5%
|
1 487
+9%
|
1 602
+8%
|
1 739
+9%
|
1 783
+3%
|
1 650
-7%
|
1 788
+8%
|
1 875
+5%
|
2 236
+19%
|
2 544
+14%
|
3 139
+23%
|
3 888
+24%
|
4 545
+17%
|
4 744
+4%
|
5 346
+13%
|
5 443
+2%
|
5 716
+5%
|
5 679
-1%
|
6 273
+10%
|
7 140
+14%
|
7 096
-1%
|
6 927
-2%
|
7 433
+7%
|
7 511
+1%
|
8 097
+8%
|
7 004
-13%
|
8 040
+15%
|
8 045
+0%
|
7 835
-3%
|
7 387
-6%
|
6 956
-6%
|
6 202
-11%
|
5 962
-4%
|
6 163
+3%
|
6 652
+8%
|
6 877
+3%
|
7 355
+7%
|
7 349
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(758)
|
(872)
|
(1 058)
|
(1 086)
|
(1 156)
|
(1 267)
|
(1 409)
|
(1 438)
|
(949)
|
(1 609)
|
(1 586)
|
(1 883)
|
(897)
|
(2 433)
|
(3 041)
|
(3 556)
|
(3 621)
|
(4 214)
|
(4 434)
|
(4 543)
|
(4 737)
|
(5 173)
|
(5 993)
|
(6 012)
|
(5 124)
|
(5 694)
|
(5 545)
|
(5 961)
|
(5 028)
|
(5 819)
|
(5 298)
|
(4 968)
|
(5 249)
|
(4 975)
|
(5 384)
|
(5 460)
|
(4 673)
|
(5 179)
|
(4 999)
|
(5 291)
|
(5 376)
|
|
| Selling, General & Administrative |
(760)
|
(867)
|
(937)
|
(974)
|
(1 141)
|
(1 142)
|
(1 248)
|
(1 306)
|
(944)
|
(1 197)
|
(1 232)
|
(1 277)
|
(982)
|
(1 904)
|
(2 390)
|
(2 599)
|
(1 928)
|
(2 550)
|
(2 335)
|
(2 441)
|
(2 568)
|
(2 374)
|
(2 588)
|
(2 483)
|
(2 708)
|
(2 829)
|
(2 794)
|
(3 024)
|
(2 437)
|
(2 493)
|
(2 247)
|
(1 926)
|
(2 324)
|
(1 652)
|
(1 979)
|
(2 123)
|
(2 303)
|
(2 364)
|
(2 195)
|
(2 538)
|
(2 513)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
(505)
|
(1 747)
|
(1 453)
|
(1 944)
|
(1 961)
|
(2 348)
|
(2 372)
|
(2 688)
|
(2 780)
|
(2 635)
|
(2 776)
|
(2 886)
|
(2 919)
|
(2 921)
|
(2 889)
|
(2 757)
|
(2 889)
|
(3 230)
|
(3 312)
|
(3 306)
|
(3 270)
|
(3 071)
|
(3 058)
|
(3 017)
|
(3 192)
|
(3 512)
|
|
| Other Operating Expenses |
2
|
(5)
|
(119)
|
(111)
|
(15)
|
(126)
|
(162)
|
(132)
|
(6)
|
(412)
|
(355)
|
(393)
|
85
|
(529)
|
(651)
|
(450)
|
53
|
(210)
|
(155)
|
(141)
|
177
|
(427)
|
(718)
|
(749)
|
220
|
(90)
|
134
|
(19)
|
330
|
(438)
|
(295)
|
(152)
|
305
|
(11)
|
(98)
|
(67)
|
700
|
243
|
213
|
440
|
649
|
|
| Operating Income |
272
N/A
|
284
+4%
|
237
-17%
|
277
+17%
|
331
+19%
|
335
+1%
|
329
-2%
|
345
+5%
|
701
+103%
|
178
-75%
|
288
+62%
|
351
+22%
|
1 647
+369%
|
706
-57%
|
849
+20%
|
991
+17%
|
1 122
+13%
|
1 133
+1%
|
1 009
-11%
|
1 173
+16%
|
941
-20%
|
1 101
+17%
|
1 147
+4%
|
1 084
-5%
|
1 803
+66%
|
1 738
-4%
|
1 966
+13%
|
2 137
+9%
|
1 976
-8%
|
2 221
+12%
|
2 747
+24%
|
2 867
+4%
|
2 138
-25%
|
1 982
-7%
|
819
-59%
|
502
-39%
|
1 489
+197%
|
1 473
-1%
|
1 878
+27%
|
2 064
+10%
|
1 973
-4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
123
|
115
|
307
|
237
|
(73)
|
190
|
137
|
134
|
(79)
|
44
|
(97)
|
(100)
|
(165)
|
(175)
|
(233)
|
(316)
|
(329)
|
(310)
|
(181)
|
(204)
|
86
|
(36)
|
27
|
111
|
22
|
123
|
229
|
291
|
241
|
28
|
(470)
|
(586)
|
26
|
28
|
617
|
791
|
215
|
441
|
230
|
273
|
360
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
208
|
0
|
0
|
0
|
210
|
13
|
13
|
14
|
57
|
15
|
16
|
17
|
(8)
|
2
|
1
|
(1)
|
0
|
0
|
0
|
0
|
(142)
|
(1)
|
(1)
|
(2)
|
(64)
|
(1)
|
(1)
|
(0)
|
(8)
|
0
|
0
|
0
|
121
|
0
|
(0)
|
0
|
34
|
|
| Gain/Loss on Disposition of Assets |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
28
|
40
|
43
|
47
|
83
|
84
|
91
|
100
|
81
|
80
|
50
|
29
|
0
|
(53)
|
(37)
|
(37)
|
4
|
6
|
6
|
6
|
4
|
3
|
3
|
(58)
|
3
|
(53)
|
(53)
|
8
|
6
|
3
|
3
|
5
|
4
|
4
|
5
|
4
|
1
|
(1)
|
(6)
|
(2)
|
(3)
|
|
| Pre-Tax Income |
421
N/A
|
437
+4%
|
586
+34%
|
560
-4%
|
549
-2%
|
608
+11%
|
557
-8%
|
580
+4%
|
913
+57%
|
317
-65%
|
256
-19%
|
296
+16%
|
1 539
+420%
|
493
-68%
|
595
+21%
|
655
+10%
|
790
+21%
|
830
+5%
|
834
+0%
|
974
+17%
|
1 031
+6%
|
1 067
+3%
|
1 176
+10%
|
1 136
-3%
|
1 685
+48%
|
1 807
+7%
|
2 142
+19%
|
2 435
+14%
|
2 160
-11%
|
2 250
+4%
|
2 278
+1%
|
2 285
+0%
|
2 160
-5%
|
2 014
-7%
|
1 441
-28%
|
1 297
-10%
|
1 827
+41%
|
1 913
+5%
|
2 102
+10%
|
2 335
+11%
|
2 363
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(83)
|
(83)
|
(109)
|
(107)
|
(102)
|
(112)
|
(93)
|
(94)
|
(83)
|
(81)
|
(86)
|
(109)
|
(82)
|
(84)
|
(125)
|
(117)
|
(138)
|
(146)
|
(98)
|
(169)
|
(75)
|
(81)
|
(108)
|
(59)
|
(176)
|
(188)
|
(214)
|
(206)
|
(130)
|
(122)
|
(115)
|
(86)
|
(104)
|
(88)
|
(10)
|
14
|
(31)
|
(15)
|
(40)
|
(40)
|
(73)
|
|
| Income from Continuing Operations |
339
|
355
|
478
|
454
|
447
|
496
|
464
|
484
|
829
|
235
|
168
|
186
|
1 458
|
407
|
468
|
536
|
651
|
683
|
736
|
805
|
955
|
986
|
1 068
|
1 076
|
1 509
|
1 619
|
1 928
|
2 229
|
2 030
|
2 128
|
2 164
|
2 199
|
2 056
|
1 926
|
1 431
|
1 311
|
1 796
|
1 898
|
2 061
|
2 295
|
2 290
|
|
| Income to Minority Interest |
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
3
|
3
|
3
|
2
|
3
|
4
|
11
|
13
|
7
|
12
|
(1)
|
(1)
|
(27)
|
(11)
|
(4)
|
(35)
|
(43)
|
(47)
|
(64)
|
(40)
|
(27)
|
(33)
|
(10)
|
(1)
|
25
|
31
|
20
|
9
|
(13)
|
(19)
|
(7)
|
(4)
|
2
|
|
| Net Income (Common) |
339
N/A
|
355
+5%
|
478
+35%
|
455
-5%
|
449
-1%
|
501
+12%
|
470
-6%
|
490
+4%
|
833
+70%
|
238
-71%
|
171
-28%
|
188
+10%
|
1 461
+677%
|
411
-72%
|
479
+17%
|
549
+15%
|
659
+20%
|
695
+5%
|
735
+6%
|
803
+9%
|
929
+16%
|
988
+6%
|
1 087
+10%
|
1 068
-2%
|
1 516
+42%
|
1 605
+6%
|
1 887
+18%
|
2 209
+17%
|
1 888
-15%
|
1 980
+5%
|
2 039
+3%
|
2 083
+2%
|
2 030
-3%
|
1 907
-6%
|
1 403
-26%
|
1 271
-9%
|
1 783
+40%
|
1 879
+5%
|
2 053
+9%
|
2 290
+12%
|
2 292
+0%
|
|
| EPS (Diluted) |
0.3
N/A
|
0.31
+3%
|
0.42
+35%
|
0.4
-5%
|
0.4
N/A
|
0.43
+7%
|
0.4
-7%
|
0.42
+5%
|
0.71
+69%
|
0.21
-70%
|
0.15
-29%
|
0.15
N/A
|
1.23
+720%
|
0.29
-76%
|
0.36
+24%
|
0.41
+14%
|
0.47
+15%
|
0.51
+9%
|
0.51
N/A
|
0.58
+14%
|
0.66
+14%
|
0.67
+2%
|
0.72
+7%
|
0.74
+3%
|
1.03
+39%
|
1.09
+6%
|
1.28
+17%
|
1.51
+18%
|
1.37
-9%
|
1.35
-1%
|
1.39
+3%
|
1.42
+2%
|
1.39
-2%
|
1.3
-6%
|
0.96
-26%
|
0.72
-25%
|
1.18
+64%
|
1.29
+9%
|
1.41
+9%
|
1.55
+10%
|
1.56
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
