Beijing Enterprises Clean Energy Group Ltd
HKEX:1250
Income Statement
Earnings Waterfall
Beijing Enterprises Clean Energy Group Ltd
Revenue
|
5B
HKD
|
Cost of Revenue
|
-2.6B
HKD
|
Gross Profit
|
2.4B
HKD
|
Operating Expenses
|
-530.4m
HKD
|
Operating Income
|
1.9B
HKD
|
Other Expenses
|
-1.5B
HKD
|
Net Income
|
378.2m
HKD
|
Income Statement
Beijing Enterprises Clean Energy Group Ltd
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 |
183
N/A
|
211
+16%
|
289
+37%
|
794
+175%
|
2 890
+264%
|
6 131
+112%
|
10 040
+64%
|
10 079
+0%
|
6 980
-31%
|
6 485
-7%
|
6 336
-2%
|
5 219
-18%
|
5 552
+6%
|
6 286
+13%
|
6 023
-4%
|
5 943
-1%
|
5 296
-11%
|
5 127
-3%
|
4 963
-3%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(114)
|
(136)
|
(160)
|
(515)
|
(2 073)
|
(4 475)
|
(7 415)
|
(7 013)
|
(4 058)
|
(3 409)
|
(3 439)
|
(2 694)
|
(2 889)
|
(3 378)
|
(3 447)
|
(3 493)
|
(2 736)
|
(2 447)
|
(2 552)
|
|
Gross Profit |
68
N/A
|
76
+10%
|
129
+71%
|
280
+117%
|
817
+192%
|
1 656
+103%
|
2 625
+59%
|
3 065
+17%
|
2 922
-5%
|
3 076
+5%
|
2 897
-6%
|
2 525
-13%
|
2 663
+5%
|
2 908
+9%
|
2 577
-11%
|
2 450
-5%
|
2 560
+5%
|
2 680
+5%
|
2 411
-10%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(27)
|
(45)
|
(82)
|
(98)
|
(141)
|
(204)
|
(434)
|
(649)
|
(579)
|
(441)
|
(570)
|
(676)
|
(337)
|
(462)
|
(1 175)
|
(1 520)
|
(425)
|
(644)
|
(530)
|
|
Selling, General & Administrative |
(27)
|
(46)
|
(82)
|
(113)
|
(223)
|
(300)
|
(470)
|
(709)
|
(678)
|
(519)
|
(621)
|
(557)
|
(364)
|
(406)
|
(1 121)
|
(440)
|
(529)
|
(559)
|
(486)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(10)
|
(14)
|
(44)
|
(73)
|
(48)
|
(19)
|
(14)
|
(16)
|
(13)
|
(14)
|
(10)
|
(9)
|
0
|
|
Other Operating Expenses |
0
|
1
|
0
|
15
|
82
|
98
|
47
|
74
|
143
|
151
|
99
|
(100)
|
41
|
(40)
|
(40)
|
(1 067)
|
115
|
(76)
|
(44)
|
|
Operating Income |
42
N/A
|
30
-28%
|
47
+58%
|
182
+284%
|
676
+271%
|
1 452
+115%
|
2 191
+51%
|
2 417
+10%
|
2 343
-3%
|
2 635
+12%
|
2 327
-12%
|
1 850
-21%
|
2 326
+26%
|
2 446
+5%
|
1 402
-43%
|
930
-34%
|
2 135
+130%
|
2 036
-5%
|
1 881
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
19
|
(21)
|
(88)
|
(279)
|
(364)
|
(546)
|
(897)
|
(1 086)
|
(1 137)
|
(1 216)
|
(1 255)
|
(1 386)
|
(1 426)
|
(1 473)
|
(1 727)
|
(1 793)
|
(1 632)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
2
|
79
|
86
|
35
|
62
|
92
|
61
|
(159)
|
26
|
(53)
|
6
|
(240)
|
91
|
(125)
|
58
|
382
|
|
Total Other Income |
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
40
N/A
|
28
-31%
|
66
+138%
|
163
+146%
|
666
+310%
|
1 259
+89%
|
1 862
+48%
|
1 932
+4%
|
1 538
-20%
|
1 609
+5%
|
1 032
-36%
|
659
-36%
|
1 018
+54%
|
1 067
+5%
|
(265)
N/A
|
(452)
-71%
|
283
N/A
|
301
+6%
|
630
+109%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(15)
|
(15)
|
(27)
|
(57)
|
(137)
|
(165)
|
(286)
|
(284)
|
(160)
|
(245)
|
(190)
|
(105)
|
(132)
|
(168)
|
(24)
|
1
|
(58)
|
(62)
|
(243)
|
|
Income from Continuing Operations |
25
|
12
|
38
|
106
|
529
|
1 094
|
1 576
|
1 648
|
1 378
|
1 365
|
842
|
554
|
886
|
898
|
(289)
|
(451)
|
226
|
239
|
387
|
|
Income to Minority Interest |
0
|
0
|
0
|
(6)
|
(24)
|
(27)
|
(16)
|
(24)
|
(109)
|
(197)
|
(159)
|
(127)
|
(123)
|
(112)
|
(32)
|
150
|
32
|
18
|
(9)
|
|
Net Income (Common) |
25
N/A
|
12
-51%
|
38
+210%
|
100
+161%
|
505
+404%
|
1 066
+111%
|
1 560
+46%
|
1 624
+4%
|
1 262
-22%
|
1 123
-11%
|
608
-46%
|
352
-42%
|
687
+95%
|
709
+3%
|
(392)
N/A
|
(332)
+15%
|
258
N/A
|
257
-1%
|
378
+47%
|
|
EPS (Diluted) |
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.54
+5 300%
|
0.01
-98%
|
-0.31
N/A
|
-0.21
+32%
|
0.14
N/A
|
0.11
-21%
|
0.17
+55%
|