Alibaba Pictures Group Ltd
HKEX:1060
Income Statement
Earnings Waterfall
Alibaba Pictures Group Ltd
Revenue
|
4.3B
CNY
|
Cost of Revenue
|
-2.6B
CNY
|
Gross Profit
|
1.7B
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
352.6m
CNY
|
Other Expenses
|
-157.7m
CNY
|
Net Income
|
195m
CNY
|
Income Statement
Alibaba Pictures Group Ltd
Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
402
N/A
|
340
-15%
|
367
+8%
|
402
+10%
|
395
-2%
|
393
0%
|
410
+4%
|
446
+9%
|
493
+11%
|
491
0%
|
343
-30%
|
282
-18%
|
354
+25%
|
278
-21%
|
239
-14%
|
500
+110%
|
645
+29%
|
560
-13%
|
595
+6%
|
140
-76%
|
127
-10%
|
91
-28%
|
264
+191%
|
498
+89%
|
905
+82%
|
1 709
+89%
|
2 366
+38%
|
3 303
+40%
|
3 773
+14%
|
3 034
-20%
|
3 003
-1%
|
2 875
-4%
|
2 300
-20%
|
2 859
+24%
|
3 290
+15%
|
3 652
+11%
|
4 123
+13%
|
3 520
-15%
|
4 307
+22%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(323)
|
(313)
|
(350)
|
(367)
|
(348)
|
(349)
|
(380)
|
(419)
|
(454)
|
(446)
|
(309)
|
(175)
|
(161)
|
(183)
|
(216)
|
(359)
|
(404)
|
(309)
|
(337)
|
(200)
|
(189)
|
(101)
|
(289)
|
(396)
|
(719)
|
(746)
|
(610)
|
(963)
|
(1 494)
|
(1 268)
|
(1 132)
|
(1 268)
|
(1 281)
|
(1 447)
|
(1 631)
|
(2 103)
|
(2 692)
|
(2 333)
|
(2 623)
|
|
Gross Profit |
78
N/A
|
27
-65%
|
18
-36%
|
35
+102%
|
47
+32%
|
44
-6%
|
30
-32%
|
27
-9%
|
39
+46%
|
45
+15%
|
34
-25%
|
107
+218%
|
192
+80%
|
95
-51%
|
22
-76%
|
141
+534%
|
241
+70%
|
251
+4%
|
259
+3%
|
(60)
N/A
|
(63)
-5%
|
(10)
+84%
|
(25)
-148%
|
102
N/A
|
186
+82%
|
963
+418%
|
1 756
+82%
|
2 340
+33%
|
2 279
-3%
|
1 766
-23%
|
1 871
+6%
|
1 607
-14%
|
1 019
-37%
|
1 412
+39%
|
1 659
+18%
|
1 549
-7%
|
1 431
-8%
|
1 188
-17%
|
1 684
+42%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(33)
|
(36)
|
(24)
|
(16)
|
(12)
|
(10)
|
(14)
|
(8)
|
37
|
36
|
(23)
|
(84)
|
(148)
|
(138)
|
(88)
|
(104)
|
(141)
|
(128)
|
(164)
|
(208)
|
(147)
|
(178)
|
(371)
|
(998)
|
(1 796)
|
(2 405)
|
(2 720)
|
(4 070)
|
(3 934)
|
(2 456)
|
(2 265)
|
(2 603)
|
(1 607)
|
(1 432)
|
(1 504)
|
(1 460)
|
(1 250)
|
(1 118)
|
(1 332)
|
|
Selling, General & Administrative |
(50)
|
(54)
|
(45)
|
(38)
|
(36)
|
(39)
|
(46)
|
(45)
|
(33)
|
(36)
|
(55)
|
(97)
|
(155)
|
(146)
|
(87)
|
(112)
|
(165)
|
(152)
|
(170)
|
(165)
|
(158)
|
(188)
|
(390)
|
(1 036)
|
(1 799)
|
(2 472)
|
(2 828)
|
(4 191)
|
(4 044)
|
(2 476)
|
(2 282)
|
(2 443)
|
(1 412)
|
(1 453)
|
(1 569)
|
(1 483)
|
(1 296)
|
(1 117)
|
(1 328)
|
|
Depreciation & Amortization |
(5)
|
(3)
|
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
|
|
Other Operating Expenses |
23
|
21
|
22
|
22
|
24
|
29
|
33
|
37
|
71
|
72
|
32
|
13
|
8
|
8
|
(1)
|
8
|
24
|
24
|
5
|
(44)
|
11
|
11
|
18
|
37
|
3
|
68
|
109
|
121
|
111
|
20
|
17
|
(161)
|
(195)
|
21
|
65
|
24
|
46
|
(1)
|
(4)
|
|
Operating Income |
46
N/A
|
(8)
N/A
|
(6)
+29%
|
19
N/A
|
35
+84%
|
33
-5%
|
16
-53%
|
19
+19%
|
76
+305%
|
81
+6%
|
11
-87%
|
23
+112%
|
44
+93%
|
(43)
N/A
|
(66)
-52%
|
37
N/A
|
100
+167%
|
123
+23%
|
94
-23%
|
(268)
N/A
|
(210)
+22%
|
(188)
+11%
|
(396)
-111%
|
(896)
-126%
|
(1 610)
-80%
|
(1 442)
+10%
|
(963)
+33%
|
(1 730)
-80%
|
(1 654)
+4%
|
(690)
+58%
|
(394)
+43%
|
(997)
-153%
|
(588)
+41%
|
(20)
+97%
|
155
N/A
|
89
-42%
|
181
+102%
|
69
-62%
|
353
+408%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(8)
|
(13)
|
(16)
|
(17)
|
(18)
|
(33)
|
(63)
|
(66)
|
(49)
|
(25)
|
(8)
|
(25)
|
(21)
|
(2)
|
6
|
24
|
(4)
|
(17)
|
(4)
|
(68)
|
51
|
883
|
1 054
|
620
|
378
|
(64)
|
(30)
|
257
|
350
|
68
|
141
|
160
|
28
|
86
|
445
|
390
|
(30)
|
(54)
|
|
Non-Reccuring Items |
0
|
0
|
(15)
|
(15)
|
0
|
2
|
2
|
0
|
0
|
(183)
|
(178)
|
4
|
23
|
23
|
7
|
31
|
25
|
71
|
110
|
23
|
(85)
|
(22)
|
0
|
33
|
33
|
0
|
0
|
0
|
38
|
59
|
(204)
|
(281)
|
(483)
|
(126)
|
(257)
|
(405)
|
(388)
|
(319)
|
(239)
|
|
Total Other Income |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
39
N/A
|
(17)
N/A
|
(34)
-105%
|
(12)
+65%
|
18
N/A
|
18
+1%
|
(15)
N/A
|
(45)
-208%
|
10
N/A
|
(151)
N/A
|
(193)
-28%
|
19
N/A
|
42
+124%
|
(41)
N/A
|
(63)
-51%
|
73
N/A
|
149
+105%
|
190
+28%
|
188
-1%
|
(250)
N/A
|
(363)
-45%
|
(159)
+56%
|
487
N/A
|
190
-61%
|
(957)
N/A
|
(1 064)
-11%
|
(1 027)
+3%
|
(1 760)
-71%
|
(1 359)
+23%
|
(281)
+79%
|
(530)
-89%
|
(1 137)
-114%
|
(911)
+20%
|
(118)
+87%
|
(15)
+87%
|
129
N/A
|
183
+42%
|
(279)
N/A
|
60
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(4)
|
(1)
|
(1)
|
(7)
|
(3)
|
1
|
(2)
|
(2)
|
1
|
(0)
|
(9)
|
(21)
|
(15)
|
(2)
|
5
|
(2)
|
(41)
|
(18)
|
(8)
|
(17)
|
(14)
|
(14)
|
(36)
|
(19)
|
(8)
|
(25)
|
(35)
|
(28)
|
(15)
|
(8)
|
(29)
|
(28)
|
1
|
3
|
25
|
16
|
0
|
155
|
|
Income from Continuing Operations |
25
|
(20)
|
(34)
|
(13)
|
11
|
15
|
(13)
|
(47)
|
8
|
(149)
|
(193)
|
10
|
21
|
(57)
|
(64)
|
78
|
147
|
150
|
170
|
(257)
|
(380)
|
(173)
|
473
|
154
|
(976)
|
(1 072)
|
(1 052)
|
(1 795)
|
(1 388)
|
(296)
|
(538)
|
(1 166)
|
(939)
|
(117)
|
(13)
|
154
|
200
|
(279)
|
215
|
|
Income to Minority Interest |
(14)
|
(1)
|
(3)
|
(7)
|
(7)
|
(9)
|
(6)
|
(2)
|
(7)
|
(8)
|
(6)
|
(7)
|
(9)
|
(0)
|
1
|
(4)
|
(3)
|
(1)
|
(6)
|
(5)
|
(1)
|
(3)
|
0
|
(0)
|
18
|
94
|
102
|
136
|
89
|
42
|
19
|
15
|
17
|
21
|
25
|
16
|
1
|
(12)
|
(20)
|
|
Net Income (Common) |
11
N/A
|
(21)
N/A
|
(37)
-78%
|
(21)
+44%
|
0
N/A
|
3
+575%
|
(21)
N/A
|
(49)
-137%
|
1
N/A
|
(158)
N/A
|
(199)
-26%
|
3
N/A
|
12
+303%
|
(57)
N/A
|
(63)
-11%
|
74
N/A
|
144
+94%
|
167
+16%
|
163
-2%
|
(277)
N/A
|
(417)
-51%
|
(217)
+48%
|
466
N/A
|
152
-67%
|
(959)
N/A
|
(978)
-2%
|
(950)
+3%
|
(1 659)
-75%
|
(1 299)
+22%
|
(254)
+80%
|
(518)
-104%
|
(1 151)
-122%
|
(922)
+20%
|
(96)
+90%
|
13
N/A
|
170
+1 255%
|
201
+18%
|
(291)
N/A
|
195
N/A
|
|
EPS (Diluted) |
0.02
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.02
+50%
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.05
-150%
|
0
N/A
|
-0.15
N/A
|
-0.11
+27%
|
0
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0
N/A
|
0.02
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.07
-75%
|
-0.05
+29%
|
-0.01
+80%
|
-0.02
-100%
|
-0.04
-100%
|
-0.03
+25%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|