Shenzhen Kstar Science & Technology Co Ltd
SZSE:002518

Watchlist Manager
Shenzhen Kstar Science & Technology Co Ltd Logo
Shenzhen Kstar Science & Technology Co Ltd
SZSE:002518
Watchlist
Price: 19.94 CNY 1.79%
Market Cap: 11.7B CNY
Have any thoughts about
Shenzhen Kstar Science & Technology Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Shenzhen Kstar Science & Technology Co Ltd

Revenue
4.3B CNY
Cost of Revenue
-3B CNY
Gross Profit
1.3B CNY
Operating Expenses
-845.2m CNY
Operating Income
467.3m CNY
Other Expenses
43.3m CNY
Net Income
510.6m CNY

Income Statement
Shenzhen Kstar Science & Technology Co 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
1 388
N/A
1 388
0%
1 400
+1%
1 428
+2%
1 467
+3%
1 527
+4%
1 593
+4%
1 651
+4%
1 699
+3%
1 750
+3%
1 807
+3%
2 077
+15%
2 296
+11%
2 730
+19%
2 773
+2%
2 814
+1%
2 820
+0%
2 715
-4%
2 666
-2%
2 554
-4%
2 556
+0%
2 610
+2%
2 459
-6%
2 492
+1%
2 542
+2%
2 423
-5%
2 654
+10%
2 732
+3%
2 696
-1%
2 806
+4%
2 893
+3%
3 137
+8%
3 698
+18%
4 401
+19%
5 243
+19%
5 702
+9%
5 730
+0%
5 440
-5%
4 868
-11%
4 509
-7%
4 283
-5%
Gross Profit
Cost of Revenue
(958)
(969)
(986)
(1 004)
(1 021)
(1 007)
(1 056)
(1 073)
(1 087)
(1 116)
(1 172)
(1 366)
(1 540)
(1 851)
(1 904)
(1 951)
(1 980)
(1 943)
(1 910)
(1 810)
(1 760)
(1 694)
(1 609)
(1 615)
(1 645)
(1 558)
(1 731)
(1 817)
(1 808)
(1 960)
(2 058)
(2 236)
(2 650)
(3 042)
(3 611)
(3 898)
(3 893)
(3 697)
(3 311)
(3 101)
(2 970)
Gross Profit
431
N/A
419
-3%
414
-1%
424
+2%
446
+5%
520
+17%
536
+3%
577
+8%
612
+6%
634
+4%
635
+0%
712
+12%
757
+6%
879
+16%
869
-1%
864
-1%
840
-3%
772
-8%
757
-2%
743
-2%
796
+7%
917
+15%
850
-7%
877
+3%
897
+2%
864
-4%
923
+7%
916
-1%
888
-3%
846
-5%
835
-1%
901
+8%
1 048
+16%
1 359
+30%
1 631
+20%
1 804
+11%
1 836
+2%
1 742
-5%
1 557
-11%
1 407
-10%
1 312
-7%
Operating Income
Operating Expenses
(278)
(267)
(257)
(260)
(273)
(307)
(303)
(314)
(323)
(356)
(360)
(389)
(393)
(462)
(441)
(450)
(479)
(537)
(526)
(531)
(534)
(580)
(555)
(550)
(545)
(533)
(507)
(510)
(523)
(462)
(490)
(491)
(484)
(609)
(626)
(678)
(742)
(789)
(791)
(868)
(845)
Selling, General & Administrative
(263)
(199)
(241)
(248)
(252)
(222)
(285)
(288)
(305)
(265)
(332)
(362)
(377)
(367)
(438)
(454)
(437)
(445)
(353)
(333)
(346)
(450)
(419)
(411)
(403)
(394)
(382)
(382)
(386)
(326)
(353)
(356)
(363)
(456)
(471)
(498)
(530)
(567)
(541)
(569)
(546)
Research & Development
0
(57)
0
0
0
(73)
0
0
0
(79)
0
0
0
(108)
0
0
(27)
(110)
(101)
(131)
(139)
(137)
(155)
(163)
(163)
(143)
(159)
(163)
(174)
(138)
(150)
(144)
(135)
(161)
(183)
(203)
(223)
(234)
(268)
(280)
(284)
Depreciation & Amortization
0
(11)
0
0
0
(11)
0
0
0
(10)
0
0
0
(11)
0
0
0
(24)
0
0
0
(26)
0
0
0
(24)
0
0
0
(27)
0
0
0
(33)
0
0
0
(33)
0
0
0
Other Operating Expenses
(16)
(1)
(16)
(13)
(21)
(1)
(18)
(25)
(18)
(1)
(28)
(27)
(16)
24
(3)
4
(15)
42
(72)
(67)
(49)
32
18
23
22
28
34
35
37
30
13
8
15
41
28
24
11
45
18
(19)
(15)
Operating Income
152
N/A
152
0%
157
+3%
163
+4%
173
+6%
213
+23%
233
+9%
264
+13%
290
+10%
279
-4%
275
-1%
323
+17%
364
+13%
416
+14%
429
+3%
413
-4%
361
-13%
234
-35%
230
-2%
213
-8%
262
+23%
337
+29%
295
-13%
327
+11%
352
+8%
332
-6%
416
+25%
405
-3%
365
-10%
384
+5%
345
-10%
410
+19%
564
+37%
750
+33%
1 006
+34%
1 126
+12%
1 094
-3%
953
-13%
766
-20%
539
-30%
467
-13%
Pre-Tax Income
Interest Income Expense
18
17
25
28
43
47
45
40
26
31
29
16
5
(10)
(30)
5
29
23
34
14
8
25
39
39
11
4
(2)
(9)
32
31
33
49
60
50
34
46
15
65
93
95
101
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(1)
0
0
0
(4)
0
0
0
(0)
0
0
0
(1)
0
0
(0)
(4)
0
(1)
(0)
(1)
0
(0)
(0)
Gain/Loss on Disposition of Assets
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(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
Total Other Income
6
7
6
7
9
9
9
8
9
25
29
24
21
6
2
6
6
0
(1)
(1)
(1)
(1)
(3)
(2)
(3)
(1)
(2)
(3)
(2)
(2)
(3)
(5)
(5)
(1)
(4)
(4)
(4)
(3)
(4)
(0)
(0)
Pre-Tax Income
176
N/A
175
0%
188
+7%
198
+6%
226
+14%
269
+19%
287
+7%
312
+9%
324
+4%
335
+3%
333
-1%
362
+9%
388
+7%
412
+6%
401
-3%
425
+6%
396
-7%
257
-35%
264
+3%
225
-15%
268
+19%
357
+33%
331
-7%
364
+10%
360
-1%
335
-7%
412
+23%
393
-5%
395
+0%
413
+5%
375
-9%
455
+21%
619
+36%
795
+28%
1 035
+30%
1 167
+13%
1 105
-5%
1 014
-8%
855
-16%
633
-26%
568
-10%
Net Income
Tax Provision
(30)
(24)
(27)
(28)
(31)
(39)
(41)
(46)
(43)
(35)
(31)
(30)
(30)
(40)
(37)
(46)
(47)
(25)
(31)
(24)
(29)
(35)
(33)
(35)
(34)
(30)
(43)
(43)
(45)
(40)
(34)
(40)
(69)
(113)
(165)
(185)
(164)
(143)
(103)
(68)
(60)
Income from Continuing Operations
145
151
161
170
195
231
247
266
281
300
301
332
359
372
364
378
349
232
233
201
239
322
298
330
325
304
370
351
350
372
341
414
550
682
871
982
941
871
752
566
508
Income to Minority Interest
0
1
2
1
4
3
1
1
(2)
(4)
(3)
(1)
(1)
0
(1)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
0
1
1
(2)
(11)
(26)
(35)
(43)
(39)
(26)
(16)
(2)
2
Net Income (Common)
145
N/A
153
+5%
162
+6%
171
+6%
199
+16%
233
+17%
248
+6%
267
+8%
279
+4%
296
+6%
298
+1%
331
+11%
357
+8%
371
+4%
363
-2%
377
+4%
347
-8%
230
-34%
232
+1%
200
-14%
238
+19%
321
+35%
298
-7%
329
+11%
324
-1%
303
-7%
368
+21%
350
-5%
350
+0%
373
+7%
342
-8%
412
+21%
539
+31%
656
+22%
836
+27%
939
+12%
902
-4%
845
-6%
736
-13%
564
-23%
511
-9%
EPS (Diluted)
0.25
N/A
0.26
+4%
0.28
+8%
0.3
+7%
0.34
+13%
0.4
+18%
0.42
+5%
0.45
+7%
0.47
+4%
0.51
+9%
0.51
N/A
0.57
+12%
0.62
+9%
0.64
+3%
0.63
-2%
0.65
+3%
0.6
-8%
0.4
-33%
0.4
N/A
0.35
-13%
0.41
+17%
0.55
+34%
0.52
-5%
0.57
+10%
0.57
N/A
0.52
-9%
0.64
+23%
0.61
-5%
0.61
N/A
0.64
+5%
0.59
-8%
0.71
+20%
0.93
+31%
1.13
+22%
1.44
+27%
1.62
+13%
1.55
-4%
1.45
-6%
1.26
-13%
0.97
-23%
0.88
-9%

See Also

Discover More