Tibet Water Resources Ltd
HKEX:1115
Income Statement
Earnings Waterfall
Tibet Water Resources Ltd
Revenue
|
314.4m
CNY
|
Cost of Revenue
|
-236.8m
CNY
|
Gross Profit
|
77.6m
CNY
|
Operating Expenses
|
-149.2m
CNY
|
Operating Income
|
-71.6m
CNY
|
Other Expenses
|
-281.3m
CNY
|
Net Income
|
-352.9m
CNY
|
Income Statement
Tibet Water Resources Ltd
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 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||
Revenue |
633
N/A
|
671
+6%
|
682
+2%
|
681
0%
|
787
+16%
|
867
+10%
|
773
-11%
|
874
+13%
|
832
-5%
|
841
+1%
|
868
+3%
|
888
+2%
|
932
+5%
|
923
-1%
|
881
-5%
|
843
-4%
|
721
-14%
|
535
-26%
|
493
-8%
|
493
+0%
|
456
-8%
|
417
-9%
|
312
-25%
|
301
-3%
|
314
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(134)
|
(140)
|
(127)
|
(121)
|
(211)
|
(291)
|
(288)
|
(340)
|
(330)
|
(324)
|
(348)
|
(364)
|
(380)
|
(390)
|
(401)
|
(384)
|
(317)
|
(261)
|
(278)
|
(291)
|
(265)
|
(252)
|
(221)
|
(223)
|
(237)
|
|
Gross Profit |
499
N/A
|
531
+6%
|
555
+5%
|
561
+1%
|
576
+3%
|
576
+0%
|
484
-16%
|
534
+10%
|
502
-6%
|
517
+3%
|
520
+0%
|
524
+1%
|
551
+5%
|
533
-3%
|
480
-10%
|
459
-4%
|
404
-12%
|
274
-32%
|
215
-21%
|
202
-6%
|
191
-6%
|
165
-14%
|
91
-45%
|
79
-14%
|
78
-1%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(58)
|
(68)
|
(76)
|
(87)
|
(50)
|
(37)
|
(42)
|
(133)
|
(146)
|
(138)
|
(136)
|
(151)
|
(178)
|
(177)
|
(163)
|
(162)
|
(195)
|
(1 145)
|
(145)
|
(153)
|
(131)
|
(95)
|
(173)
|
(185)
|
(149)
|
|
Selling, General & Administrative |
(163)
|
(172)
|
(171)
|
(187)
|
(206)
|
(205)
|
(193)
|
(214)
|
0
|
(168)
|
(155)
|
(198)
|
(179)
|
(204)
|
(179)
|
(203)
|
(197)
|
(218)
|
(128)
|
(159)
|
(142)
|
(122)
|
(182)
|
(205)
|
(164)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
(183)
|
0
|
(27)
|
0
|
(27)
|
0
|
(26)
|
0
|
(26)
|
0
|
(26)
|
0
|
(16)
|
0
|
(10)
|
0
|
0
|
|
Other Operating Expenses |
106
|
104
|
95
|
100
|
156
|
169
|
164
|
81
|
38
|
30
|
46
|
46
|
27
|
26
|
42
|
43
|
28
|
(928)
|
9
|
5
|
27
|
27
|
19
|
20
|
15
|
|
Operating Income |
441
N/A
|
463
+5%
|
479
+3%
|
473
-1%
|
526
+11%
|
540
+3%
|
442
-18%
|
401
-9%
|
357
-11%
|
379
+6%
|
384
+1%
|
373
-3%
|
373
+0%
|
355
-5%
|
317
-11%
|
297
-6%
|
209
-30%
|
(872)
N/A
|
70
N/A
|
49
-31%
|
60
+24%
|
70
+16%
|
(82)
N/A
|
(106)
-30%
|
(72)
+33%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
14
|
27
|
31
|
47
|
42
|
25
|
23
|
28
|
18
|
16
|
17
|
28
|
36
|
35
|
37
|
34
|
35
|
51
|
(33)
|
(36)
|
20
|
(20)
|
(13)
|
(8)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(961)
|
0
|
(3)
|
16
|
(23)
|
(32)
|
(2)
|
(6)
|
(273)
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
455
N/A
|
490
+8%
|
509
+4%
|
520
+2%
|
567
+9%
|
565
0%
|
465
-18%
|
428
-8%
|
375
-13%
|
395
+5%
|
401
+2%
|
401
+0%
|
409
+2%
|
390
-5%
|
352
-10%
|
331
-6%
|
(717)
N/A
|
(820)
-14%
|
35
N/A
|
28
-19%
|
58
+106%
|
18
-69%
|
(97)
N/A
|
(120)
-23%
|
(347)
-190%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(82)
|
(88)
|
(99)
|
(100)
|
(106)
|
(108)
|
(81)
|
(61)
|
(52)
|
(55)
|
(42)
|
(40)
|
(41)
|
(36)
|
(35)
|
(37)
|
(29)
|
(21)
|
(18)
|
(17)
|
(11)
|
(8)
|
(5)
|
(4)
|
(6)
|
|
Income from Continuing Operations |
373
|
403
|
411
|
420
|
461
|
457
|
385
|
368
|
323
|
340
|
359
|
361
|
368
|
354
|
318
|
294
|
(745)
|
(842)
|
17
|
11
|
47
|
10
|
(102)
|
(124)
|
(353)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(20)
|
(38)
|
(41)
|
(47)
|
(46)
|
(48)
|
(51)
|
(26)
|
(53)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
373
N/A
|
403
+8%
|
411
+2%
|
420
+2%
|
441
+5%
|
419
-5%
|
343
-18%
|
320
-7%
|
277
-14%
|
292
+6%
|
308
+5%
|
311
+1%
|
315
+1%
|
325
+3%
|
318
-2%
|
294
-7%
|
(745)
N/A
|
(842)
-13%
|
17
N/A
|
11
-34%
|
47
+320%
|
10
-78%
|
(102)
N/A
|
(124)
-21%
|
(353)
-185%
|
|
EPS (Diluted) |
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.17
+6%
|
0.16
-6%
|
0.13
-19%
|
0.13
N/A
|
0.11
-15%
|
0.11
N/A
|
0.12
+9%
|
0.12
N/A
|
0.12
N/A
|
0.13
+8%
|
0.12
-8%
|
0.12
N/A
|
-0.29
N/A
|
-0.34
-17%
|
0.01
N/A
|
0
N/A
|
0.02
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.09
-125%
|