Cifi Ever Sunshine Services Group Ltd
HKEX:1995
Income Statement
Earnings Waterfall
Cifi Ever Sunshine Services Group Ltd
Revenue
|
6.5B
CNY
|
Cost of Revenue
|
-5.3B
CNY
|
Gross Profit
|
1.3B
CNY
|
Operating Expenses
|
-520.3m
CNY
|
Operating Income
|
732.7m
CNY
|
Other Expenses
|
-298.3m
CNY
|
Net Income
|
434.5m
CNY
|
Income Statement
Cifi Ever Sunshine Services Group Ltd
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
1 076
N/A
|
1 345
+25%
|
1 878
+40%
|
2 515
+34%
|
3 120
+24%
|
3 833
+23%
|
4 703
+23%
|
5 807
+23%
|
6 276
+8%
|
6 297
+0%
|
6 537
+4%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(767)
|
(952)
|
(1 322)
|
(1 757)
|
(2 140)
|
(2 650)
|
(3 403)
|
(4 311)
|
(4 983)
|
(5 174)
|
(5 284)
|
|
Gross Profit |
309
N/A
|
393
+27%
|
555
+41%
|
757
+36%
|
980
+29%
|
1 183
+21%
|
1 300
+10%
|
1 496
+15%
|
1 293
-14%
|
1 124
-13%
|
1 253
+12%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(183)
|
(209)
|
(234)
|
(296)
|
(333)
|
(389)
|
(488)
|
(587)
|
(674)
|
(574)
|
(520)
|
|
Selling, General & Administrative |
(191)
|
(220)
|
(247)
|
(317)
|
(365)
|
(426)
|
(527)
|
(607)
|
(721)
|
(646)
|
(566)
|
|
Other Operating Expenses |
8
|
11
|
13
|
21
|
32
|
37
|
39
|
20
|
47
|
72
|
46
|
|
Operating Income |
126
N/A
|
184
+46%
|
322
+75%
|
461
+43%
|
647
+40%
|
794
+23%
|
812
+2%
|
909
+12%
|
619
-32%
|
550
-11%
|
733
+33%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
16
|
21
|
31
|
39
|
(48)
|
(38)
|
80
|
122
|
122
|
68
|
(6)
|
|
Non-Reccuring Items |
0
|
0
|
(24)
|
(24)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(63)
|
(46)
|
|
Pre-Tax Income |
142
N/A
|
205
+45%
|
329
+60%
|
476
+45%
|
598
+26%
|
756
+26%
|
891
+18%
|
1 031
+16%
|
741
-28%
|
554
-25%
|
681
+23%
|
|
Net Income | ||||||||||||
Tax Provision |
(42)
|
(56)
|
(80)
|
(118)
|
(156)
|
(191)
|
(199)
|
(223)
|
(165)
|
(123)
|
(151)
|
|
Income from Continuing Operations |
100
|
150
|
249
|
358
|
443
|
565
|
693
|
808
|
576
|
432
|
530
|
|
Income to Minority Interest |
0
|
0
|
(25)
|
(54)
|
(52)
|
(62)
|
(76)
|
(96)
|
(96)
|
(89)
|
(95)
|
|
Net Income (Common) |
101
N/A
|
150
+49%
|
224
+49%
|
305
+36%
|
390
+28%
|
502
+29%
|
617
+23%
|
711
+15%
|
480
-33%
|
343
-29%
|
434
+27%
|
|
EPS (Diluted) |
0.09
N/A
|
0.11
+22%
|
0.15
+36%
|
0.2
+33%
|
0.24
+20%
|
0.3
+25%
|
0.37
+23%
|
0.41
+11%
|
0.27
-34%
|
0.2
-26%
|
0.25
+25%
|