Dongyue Group Ltd
HKEX:189
Income Statement
Earnings Waterfall
Dongyue Group Ltd
Revenue
|
14.5B
CNY
|
Cost of Revenue
|
-12.1B
CNY
|
Gross Profit
|
2.4B
CNY
|
Operating Expenses
|
-1.8B
CNY
|
Operating Income
|
630.5m
CNY
|
Other Expenses
|
77.3m
CNY
|
Net Income
|
707.8m
CNY
|
Income Statement
Dongyue Group Ltd
Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | 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 |
2 685
N/A
|
3 650
+36%
|
3 962
+9%
|
3 406
-14%
|
3 545
+4%
|
4 605
+30%
|
5 964
+30%
|
8 953
+50%
|
10 165
+14%
|
8 223
-19%
|
7 051
-14%
|
6 610
-6%
|
6 783
+3%
|
7 099
+5%
|
7 600
+7%
|
7 764
+2%
|
7 032
-9%
|
7 184
+2%
|
7 970
+11%
|
8 931
+12%
|
10 137
+14%
|
12 721
+25%
|
14 219
+12%
|
12 893
-9%
|
12 959
+1%
|
11 548
-11%
|
10 044
-13%
|
11 879
+18%
|
15 844
+33%
|
19 486
+23%
|
20 028
+3%
|
17 113
-15%
|
14 493
-15%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 050)
|
(2 909)
|
(3 286)
|
(2 919)
|
(3 024)
|
(3 592)
|
(4 321)
|
(5 510)
|
(6 127)
|
(5 656)
|
(5 368)
|
(5 401)
|
(5 687)
|
(6 001)
|
(6 384)
|
(6 463)
|
(5 864)
|
(5 823)
|
(6 329)
|
(6 576)
|
(7 073)
|
(8 683)
|
(9 687)
|
(9 128)
|
(9 513)
|
(8 808)
|
(7 800)
|
(8 945)
|
(10 626)
|
(12 237)
|
(13 514)
|
(13 194)
|
(12 057)
|
|
Gross Profit |
635
N/A
|
741
+17%
|
676
-9%
|
487
-28%
|
521
+7%
|
1 013
+95%
|
1 644
+62%
|
3 443
+109%
|
4 038
+17%
|
2 567
-36%
|
1 683
-34%
|
1 208
-28%
|
1 096
-9%
|
1 098
+0%
|
1 216
+11%
|
1 302
+7%
|
1 169
-10%
|
1 361
+16%
|
1 641
+21%
|
2 355
+44%
|
3 064
+30%
|
4 037
+32%
|
4 532
+12%
|
3 765
-17%
|
3 446
-8%
|
2 740
-20%
|
2 245
-18%
|
2 934
+31%
|
5 218
+78%
|
7 250
+39%
|
6 514
-10%
|
3 919
-40%
|
2 436
-38%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||
Operating Expenses |
(239)
|
(314)
|
(386)
|
(315)
|
(285)
|
(384)
|
(477)
|
(604)
|
(775)
|
(737)
|
(592)
|
(546)
|
(562)
|
(577)
|
(560)
|
(556)
|
(499)
|
(2 042)
|
(647)
|
(844)
|
(986)
|
(1 112)
|
(1 242)
|
(1 251)
|
(1 291)
|
(1 203)
|
(1 205)
|
(1 361)
|
(1 984)
|
(2 715)
|
(2 739)
|
(1 054)
|
(1 806)
|
|
Selling, General & Administrative |
(278)
|
(342)
|
(411)
|
(346)
|
(309)
|
(410)
|
(501)
|
(627)
|
(812)
|
(752)
|
(556)
|
(532)
|
(552)
|
(541)
|
(541)
|
(531)
|
(512)
|
(573)
|
(671)
|
(840)
|
(970)
|
(1 070)
|
(1 141)
|
(1 054)
|
(1 032)
|
(909)
|
(711)
|
(782)
|
(1 250)
|
(1 598)
|
(1 493)
|
(1 184)
|
(1 150)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(55)
|
(64)
|
(72)
|
(71)
|
(73)
|
(74)
|
(70)
|
(70)
|
(74)
|
(93)
|
(95)
|
(112)
|
(177)
|
(253)
|
(329)
|
(387)
|
(590)
|
(693)
|
(839)
|
(1 153)
|
(1 311)
|
(1 170)
|
(935)
|
|
Other Operating Expenses |
39
|
27
|
25
|
31
|
24
|
26
|
24
|
23
|
38
|
37
|
19
|
49
|
62
|
36
|
54
|
50
|
83
|
(1 399)
|
97
|
89
|
79
|
70
|
77
|
57
|
70
|
92
|
96
|
114
|
105
|
35
|
64
|
1 300
|
280
|
|
Operating Income |
396
N/A
|
427
+8%
|
290
-32%
|
172
-41%
|
236
+37%
|
629
+167%
|
1 167
+86%
|
2 838
+143%
|
3 264
+15%
|
1 831
-44%
|
1 092
-40%
|
662
-39%
|
534
-19%
|
521
-2%
|
656
+26%
|
746
+14%
|
670
-10%
|
(681)
N/A
|
994
N/A
|
1 511
+52%
|
2 078
+38%
|
2 925
+41%
|
3 290
+12%
|
2 515
-24%
|
2 155
-14%
|
1 537
-29%
|
1 039
-32%
|
1 573
+51%
|
3 234
+106%
|
4 535
+40%
|
3 775
-17%
|
2 865
-24%
|
631
-78%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||
Interest Income Expense |
(101)
|
(118)
|
(159)
|
(156)
|
(105)
|
(88)
|
(101)
|
(116)
|
(122)
|
(81)
|
(37)
|
(26)
|
27
|
64
|
35
|
31
|
51
|
(22)
|
(89)
|
(98)
|
81
|
109
|
(55)
|
(53)
|
(34)
|
(24)
|
(63)
|
(64)
|
38
|
93
|
138
|
167
|
33
|
|
Non-Reccuring Items |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(1 518)
|
0
|
(42)
|
(42)
|
(17)
|
0
|
0
|
0
|
0
|
41
|
41
|
0
|
(27)
|
0
|
1 212
|
0
|
(11)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
291
N/A
|
308
+6%
|
132
-57%
|
16
-88%
|
131
+699%
|
541
+313%
|
1 066
+97%
|
2 722
+155%
|
3 141
+15%
|
1 750
-44%
|
1 055
-40%
|
636
-40%
|
562
-12%
|
585
+4%
|
691
+18%
|
772
+12%
|
(797)
N/A
|
(703)
+12%
|
862
N/A
|
1 371
+59%
|
2 142
+56%
|
3 034
+42%
|
3 235
+7%
|
2 461
-24%
|
2 120
-14%
|
1 554
-27%
|
1 017
-35%
|
1 509
+48%
|
3 244
+115%
|
4 627
+43%
|
5 125
+11%
|
3 032
-41%
|
653
-78%
|
|
Net Income | ||||||||||||||||||||||||||||||||||
Tax Provision |
(42)
|
(55)
|
7
|
99
|
23
|
(152)
|
(284)
|
(746)
|
(881)
|
(539)
|
(348)
|
(173)
|
(124)
|
(144)
|
(194)
|
(225)
|
116
|
96
|
(247)
|
(324)
|
(460)
|
(738)
|
(800)
|
(442)
|
(378)
|
(315)
|
(114)
|
(258)
|
(563)
|
(773)
|
(949)
|
(615)
|
(42)
|
|
Income from Continuing Operations |
249
|
253
|
138
|
115
|
154
|
389
|
782
|
1 976
|
2 261
|
1 211
|
707
|
463
|
437
|
442
|
497
|
547
|
(681)
|
(607)
|
615
|
1 047
|
1 682
|
2 297
|
2 435
|
2 019
|
1 742
|
1 239
|
903
|
1 251
|
2 682
|
3 854
|
4 176
|
2 417
|
611
|
|
Income to Minority Interest |
(41)
|
(45)
|
(18)
|
8
|
11
|
(13)
|
(48)
|
(100)
|
(71)
|
(4)
|
6
|
29
|
29
|
4
|
(14)
|
(18)
|
(10)
|
(13)
|
(27)
|
(57)
|
(80)
|
(198)
|
(306)
|
(260)
|
(279)
|
(209)
|
(131)
|
(280)
|
(607)
|
(690)
|
(321)
|
30
|
97
|
|
Net Income (Common) |
208
N/A
|
209
+0%
|
121
-42%
|
123
+2%
|
165
+34%
|
376
+128%
|
734
+95%
|
1 876
+156%
|
2 190
+17%
|
1 207
-45%
|
713
-41%
|
492
-31%
|
466
-5%
|
446
-4%
|
483
+8%
|
530
+10%
|
(690)
N/A
|
(620)
+10%
|
588
N/A
|
990
+68%
|
1 601
+62%
|
2 098
+31%
|
2 129
+1%
|
1 759
-17%
|
1 463
-17%
|
1 030
-30%
|
772
-25%
|
971
+26%
|
2 075
+114%
|
3 164
+53%
|
3 856
+22%
|
2 447
-37%
|
708
-71%
|
|
EPS (Diluted) |
0.15
N/A
|
0.1
-33%
|
0.06
-40%
|
0.06
N/A
|
0.08
+33%
|
0.18
+125%
|
0.35
+94%
|
0.89
+154%
|
1.03
+16%
|
0.56
-46%
|
0.33
-41%
|
0.23
-30%
|
0.22
-4%
|
0.21
-5%
|
0.23
+10%
|
0.25
+9%
|
-0.33
N/A
|
-0.29
+12%
|
0.28
N/A
|
0.47
+68%
|
0.76
+62%
|
0.99
+30%
|
1.01
+2%
|
0.83
-18%
|
0.7
-16%
|
0.5
-29%
|
0.37
-26%
|
0.47
+27%
|
0.98
+109%
|
1.43
+46%
|
1.73
+21%
|
1.1
-36%
|
0.32
-71%
|