Tianli Education International Holdings Ltd
HKEX:1773
Income Statement
Earnings Waterfall
Tianli Education International Holdings Ltd
Revenue
|
2.3B
CNY
|
Cost of Revenue
|
-1.5B
CNY
|
Gross Profit
|
778.8m
CNY
|
Operating Expenses
|
-283.5m
CNY
|
Operating Income
|
495.4m
CNY
|
Other Expenses
|
-161.5m
CNY
|
Net Income
|
333.8m
CNY
|
Income Statement
Tianli Education International Holdings Ltd
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
641
N/A
|
770
+20%
|
917
+19%
|
1 050
+14%
|
1 298
+24%
|
1 610
+24%
|
345
-79%
|
1 627
+371%
|
884
-46%
|
1 432
+62%
|
2 303
+61%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(371)
|
(466)
|
(541)
|
(589)
|
(736)
|
(910)
|
(285)
|
(1 040)
|
(591)
|
(880)
|
(1 524)
|
|
Gross Profit |
269
N/A
|
304
+13%
|
376
+24%
|
461
+23%
|
562
+22%
|
700
+25%
|
60
-91%
|
587
+870%
|
294
-50%
|
551
+88%
|
779
+41%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(97)
|
(106)
|
(112)
|
(130)
|
(186)
|
(237)
|
(106)
|
(1 392)
|
(154)
|
(203)
|
(283)
|
|
Selling, General & Administrative |
(99)
|
(106)
|
(114)
|
(132)
|
(175)
|
(233)
|
(103)
|
(294)
|
(145)
|
(191)
|
(276)
|
|
Other Operating Expenses |
2
|
(0)
|
2
|
2
|
(11)
|
(4)
|
(3)
|
(1 098)
|
(9)
|
(12)
|
(7)
|
|
Operating Income |
172
N/A
|
198
+15%
|
264
+33%
|
331
+26%
|
376
+13%
|
463
+23%
|
(46)
N/A
|
(805)
-1 658%
|
139
N/A
|
349
+151%
|
495
+42%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
31
|
43
|
12
|
9
|
(9)
|
(11)
|
(136)
|
(143)
|
(14)
|
(33)
|
(54)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
15
|
0
|
(1 085)
|
0
|
0
|
0
|
3
|
|
Pre-Tax Income |
202
N/A
|
241
+19%
|
276
+15%
|
340
+23%
|
381
+12%
|
451
+18%
|
(1 267)
N/A
|
(948)
+25%
|
125
N/A
|
316
+152%
|
444
+40%
|
|
Net Income | ||||||||||||
Tax Provision |
(1)
|
(1)
|
(7)
|
(7)
|
(2)
|
(8)
|
158
|
144
|
(29)
|
(80)
|
(113)
|
|
Income from Continuing Operations |
201
|
240
|
269
|
333
|
380
|
443
|
(1 109)
|
(805)
|
96
|
236
|
331
|
|
Income to Minority Interest |
(6)
|
(6)
|
(5)
|
(4)
|
(1)
|
(3)
|
(1)
|
(5)
|
0
|
(0)
|
3
|
|
Net Income (Common) |
195
N/A
|
235
+20%
|
265
+13%
|
330
+24%
|
379
+15%
|
440
+16%
|
(1 334)
N/A
|
(1 034)
+23%
|
97
N/A
|
236
+144%
|
334
+42%
|
|
EPS (Diluted) |
0.11
N/A
|
0.11
N/A
|
0.13
+18%
|
0.16
+23%
|
0.18
+13%
|
0.21
+17%
|
-0.62
N/A
|
-0.48
+23%
|
0.05
N/A
|
0.11
+120%
|
0.16
+45%
|