Fu Shou Yuan International Group Ltd
HKEX:1448
Income Statement
Earnings Waterfall
Fu Shou Yuan International Group Ltd
Revenue
|
2.8B
CNY
|
Cost of Revenue
|
-189.3m
CNY
|
Gross Profit
|
2.6B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
1.5B
CNY
|
Other Expenses
|
-604m
CNY
|
Net Income
|
862.2m
CNY
|
Income Statement
Fu Shou Yuan International Group Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||
Revenue |
612
N/A
|
715
+17%
|
795
+11%
|
973
+22%
|
1 108
+14%
|
1 162
+5%
|
1 268
+9%
|
1 396
+10%
|
1 477
+6%
|
1 496
+1%
|
1 651
+10%
|
1 774
+7%
|
1 851
+4%
|
1 673
-10%
|
1 893
+13%
|
2 300
+22%
|
2 326
+1%
|
2 091
-10%
|
2 172
+4%
|
2 790
+28%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(120)
|
(144)
|
(159)
|
(204)
|
(248)
|
(255)
|
(265)
|
(284)
|
(292)
|
(194)
|
(128)
|
(135)
|
(137)
|
(122)
|
(143)
|
(182)
|
(149)
|
(124)
|
(145)
|
(189)
|
|
Gross Profit |
492
N/A
|
572
+16%
|
636
+11%
|
769
+21%
|
860
+12%
|
907
+5%
|
1 002
+11%
|
1 112
+11%
|
1 185
+7%
|
1 302
+10%
|
1 524
+17%
|
1 639
+8%
|
1 714
+5%
|
1 551
-10%
|
1 749
+13%
|
2 118
+21%
|
2 177
+3%
|
1 967
-10%
|
2 027
+3%
|
2 600
+28%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(221)
|
(286)
|
(286)
|
(398)
|
(438)
|
(458)
|
(480)
|
(493)
|
(527)
|
(608)
|
(801)
|
(826)
|
(844)
|
(785)
|
(821)
|
(982)
|
(1 082)
|
(1 028)
|
(996)
|
(1 134)
|
|
Selling, General & Administrative |
(229)
|
(284)
|
(349)
|
(405)
|
(455)
|
(472)
|
(495)
|
(526)
|
(542)
|
(511)
|
(515)
|
(526)
|
(528)
|
(477)
|
(498)
|
(612)
|
(685)
|
(658)
|
(631)
|
(728)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(49)
|
(93)
|
(104)
|
(123)
|
(128)
|
(137)
|
(114)
|
(84)
|
(89)
|
(92)
|
(92)
|
|
Other Operating Expenses |
8
|
(1)
|
64
|
8
|
18
|
15
|
17
|
34
|
17
|
(49)
|
(193)
|
(196)
|
(193)
|
(180)
|
(186)
|
(256)
|
(313)
|
(281)
|
(273)
|
(314)
|
|
Operating Income |
271
N/A
|
286
+6%
|
350
+22%
|
371
+6%
|
422
+14%
|
449
+6%
|
523
+16%
|
619
+19%
|
658
+6%
|
694
+5%
|
723
+4%
|
813
+12%
|
869
+7%
|
765
-12%
|
928
+21%
|
1 136
+22%
|
1 094
-4%
|
938
-14%
|
1 030
+10%
|
1 466
+42%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(1)
|
27
|
0
|
44
|
37
|
37
|
36
|
18
|
27
|
11
|
53
|
51
|
59
|
60
|
(1)
|
(1)
|
21
|
25
|
43
|
36
|
|
Non-Reccuring Items |
(10)
|
(18)
|
(9)
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(19)
|
(1)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
(0)
|
0
|
1
|
1
|
(1)
|
0
|
(0)
|
(16)
|
|
Total Other Income |
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
5
|
13
|
3
|
18
|
18
|
52
|
62
|
65
|
66
|
38
|
34
|
|
Pre-Tax Income |
260
N/A
|
295
+13%
|
341
+16%
|
416
+22%
|
460
+11%
|
486
+6%
|
557
+15%
|
636
+14%
|
685
+8%
|
709
+4%
|
775
+9%
|
867
+12%
|
947
+9%
|
844
-11%
|
980
+16%
|
1 199
+22%
|
1 179
-2%
|
1 011
-14%
|
1 092
+8%
|
1 519
+39%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(70)
|
(61)
|
(56)
|
(92)
|
(94)
|
(89)
|
(109)
|
(124)
|
(135)
|
(127)
|
(159)
|
(198)
|
(211)
|
(183)
|
(223)
|
(293)
|
(290)
|
(250)
|
(281)
|
(450)
|
|
Income from Continuing Operations |
190
|
234
|
285
|
324
|
365
|
398
|
449
|
512
|
550
|
582
|
616
|
669
|
735
|
661
|
757
|
906
|
890
|
761
|
811
|
1 069
|
|
Income to Minority Interest |
(23)
|
(37)
|
(55)
|
(64)
|
(81)
|
(94)
|
(110)
|
(122)
|
(133)
|
(132)
|
(127)
|
(146)
|
(157)
|
(132)
|
(137)
|
(166)
|
(170)
|
(147)
|
(152)
|
(207)
|
|
Net Income (Common) |
167
N/A
|
197
+18%
|
230
+17%
|
260
+13%
|
284
+9%
|
304
+7%
|
339
+12%
|
390
+15%
|
417
+7%
|
451
+8%
|
488
+8%
|
523
+7%
|
579
+11%
|
529
-9%
|
620
+17%
|
740
+19%
|
720
-3%
|
614
-15%
|
659
+7%
|
862
+31%
|