S Enjoy Service Group Co Ltd
HKEX:1755
Income Statement
Earnings Waterfall
S Enjoy Service Group Co Ltd
Revenue
|
5.4B
CNY
|
Cost of Revenue
|
-4B
CNY
|
Gross Profit
|
1.4B
CNY
|
Operating Expenses
|
-559.1m
CNY
|
Operating Income
|
879.4m
CNY
|
Other Expenses
|
-434.4m
CNY
|
Net Income
|
445m
CNY
|
Income Statement
S Enjoy Service Group Co Ltd
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
2 866
N/A
|
3 522
+23%
|
4 351
+24%
|
4 940
+14%
|
5 180
+5%
|
5 395
+4%
|
5 424
+1%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(1 986)
|
(2 430)
|
(3 009)
|
(3 457)
|
(3 841)
|
(4 055)
|
(3 986)
|
|
Gross Profit |
881
N/A
|
1 091
+24%
|
1 342
+23%
|
1 483
+11%
|
1 338
-10%
|
1 340
+0%
|
1 438
+7%
|
|
Operating Income | ||||||||
Operating Expenses |
(300)
|
(337)
|
(470)
|
(480)
|
(623)
|
(542)
|
(559)
|
|
Selling, General & Administrative |
(293)
|
(344)
|
(475)
|
(505)
|
(600)
|
(574)
|
(646)
|
|
Depreciation & Amortization |
(9)
|
(5)
|
(22)
|
(6)
|
(69)
|
(19)
|
0
|
|
Other Operating Expenses |
2
|
12
|
27
|
31
|
46
|
50
|
87
|
|
Operating Income |
581
N/A
|
754
+30%
|
871
+16%
|
1 003
+15%
|
715
-29%
|
798
+12%
|
879
+10%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
38
|
23
|
(59)
|
(164)
|
(43)
|
73
|
22
|
|
Non-Reccuring Items |
18
|
(27)
|
(71)
|
(136)
|
(45)
|
(162)
|
(256)
|
|
Pre-Tax Income |
636
N/A
|
751
+18%
|
742
-1%
|
703
-5%
|
627
-11%
|
709
+13%
|
646
-9%
|
|
Net Income | ||||||||
Tax Provision |
(147)
|
(163)
|
(183)
|
(191)
|
(152)
|
(158)
|
(138)
|
|
Income from Continuing Operations |
489
|
588
|
559
|
512
|
475
|
551
|
508
|
|
Income to Minority Interest |
(37)
|
(38)
|
(33)
|
(47)
|
(51)
|
(59)
|
(63)
|
|
Net Income (Common) |
452
N/A
|
550
+22%
|
525
-4%
|
465
-12%
|
423
-9%
|
491
+16%
|
445
-9%
|
|
EPS (Diluted) |
0.55
N/A
|
0.66
+20%
|
0.62
-6%
|
0.54
-13%
|
0.49
-9%
|
0.58
+18%
|
0.52
-10%
|