Dnake Xiamen Intelligent Technology Co Ltd
SZSE:300884
Dnake Xiamen Intelligent Technology Co Ltd
SZSE:300884
Price:
14.37
CNY
-4.64%
Market Closed
Market Cap:
¥3.6B
Income Statement
Earnings Waterfall
Dnake Xiamen Intelligent Technology Co Ltd
Dnake Xiamen Intelligent Technology Co Ltd
Income Statement
Dnake Xiamen Intelligent Technology Co Ltd
Dnake Xiamen Intelligent Technology Co Ltd
Currency: CNY
| 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
|
| Revenue |
778
N/A
|
1 088
+40%
|
1 157
+6%
|
1 412
+22%
|
942
-33%
|
944
+0%
|
954
+1%
|
894
-6%
|
842
-6%
|
835
-1%
|
844
+1%
|
880
+4%
|
884
+0%
|
872
-1%
|
823
-6%
|
779
-5%
|
720
-8%
|
708
-2%
|
671
-5%
|
661
-2%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(438)
|
(616)
|
(681)
|
(863)
|
(622)
|
(622)
|
(616)
|
(549)
|
(502)
|
(491)
|
(484)
|
(499)
|
(500)
|
(496)
|
(477)
|
(454)
|
(421)
|
(414)
|
(398)
|
(401)
|
|
| Gross Profit |
340
N/A
|
472
+39%
|
476
+1%
|
550
+16%
|
320
-42%
|
323
+1%
|
339
+5%
|
345
+2%
|
340
-1%
|
344
+1%
|
360
+5%
|
381
+6%
|
384
+1%
|
376
-2%
|
347
-8%
|
324
-7%
|
299
-8%
|
294
-1%
|
274
-7%
|
260
-5%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(156)
|
(222)
|
(245)
|
(296)
|
(221)
|
(233)
|
(245)
|
(266)
|
(277)
|
(280)
|
(294)
|
(309)
|
(291)
|
(300)
|
(287)
|
(288)
|
(335)
|
(337)
|
(339)
|
(318)
|
|
| Selling, General & Administrative |
(146)
|
(201)
|
(218)
|
(260)
|
(199)
|
(202)
|
(215)
|
(235)
|
(247)
|
(245)
|
(253)
|
(264)
|
(246)
|
(244)
|
(226)
|
(223)
|
(254)
|
(234)
|
(237)
|
(217)
|
|
| Research & Development |
(32)
|
(47)
|
(51)
|
(61)
|
(47)
|
(49)
|
(50)
|
(55)
|
(55)
|
(60)
|
(65)
|
(68)
|
(68)
|
(72)
|
(75)
|
(78)
|
(77)
|
(80)
|
(80)
|
(78)
|
|
| Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
22
|
27
|
24
|
25
|
27
|
17
|
19
|
23
|
27
|
24
|
24
|
23
|
29
|
15
|
15
|
13
|
5
|
(23)
|
(21)
|
(22)
|
|
| Operating Income |
184
N/A
|
251
+36%
|
231
-8%
|
254
+10%
|
99
-61%
|
89
-10%
|
93
+4%
|
79
-15%
|
63
-20%
|
64
+2%
|
67
+4%
|
72
+8%
|
92
+28%
|
75
-18%
|
60
-20%
|
36
-40%
|
(36)
N/A
|
(42)
-18%
|
(65)
-53%
|
(58)
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(2)
|
3
|
7
|
11
|
17
|
15
|
19
|
19
|
21
|
22
|
20
|
20
|
20
|
20
|
19
|
9
|
13
|
1
|
(3)
|
6
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(1)
|
0
|
0
|
(11)
|
3
|
3
|
2
|
|
| Total Other Income |
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
5
|
6
|
6
|
2
|
1
|
|
| Pre-Tax Income |
182
N/A
|
254
+39%
|
238
-6%
|
265
+11%
|
116
-56%
|
104
-11%
|
112
+8%
|
98
-12%
|
84
-14%
|
87
+3%
|
86
-1%
|
92
+7%
|
110
+20%
|
95
-14%
|
84
-11%
|
50
-41%
|
(28)
N/A
|
(33)
-17%
|
(63)
-90%
|
(48)
+23%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(27)
|
(36)
|
(33)
|
(37)
|
(13)
|
(11)
|
(13)
|
(10)
|
(4)
|
(4)
|
0
|
(2)
|
(8)
|
(6)
|
(8)
|
1
|
13
|
15
|
19
|
15
|
|
| Income from Continuing Operations |
155
|
218
|
205
|
228
|
103
|
93
|
98
|
88
|
80
|
82
|
86
|
90
|
102
|
89
|
77
|
51
|
(15)
|
(18)
|
(43)
|
(33)
|
|
| Income to Minority Interest |
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
|
| Net Income (Common) |
154
N/A
|
218
+41%
|
205
-6%
|
228
+11%
|
104
-55%
|
93
-10%
|
98
+5%
|
88
-10%
|
80
-9%
|
82
+2%
|
86
+5%
|
89
+3%
|
102
+15%
|
90
-12%
|
78
-13%
|
53
-31%
|
(13)
N/A
|
(17)
-29%
|
(41)
-146%
|
(32)
+22%
|
|
| EPS (Diluted) |
0.86
N/A
|
1.21
+41%
|
0.81
-33%
|
0.9
+11%
|
0.41
-54%
|
0.37
-10%
|
0.39
+5%
|
0.35
-10%
|
0.32
-9%
|
0.33
+3%
|
0.34
+3%
|
0.35
+3%
|
0.41
+17%
|
0.36
-12%
|
0.31
-14%
|
0.21
-32%
|
-0.05
N/A
|
-0.06
-20%
|
-0.16
-167%
|
-0.12
+25%
|
|
Switch to:
Switch to:
See Also
Discover More
