Ruifeng Power Group Company Ltd
HKEX:2025
Income Statement
Earnings Waterfall
Ruifeng Power Group Company Ltd
Revenue
|
718.5m
CNY
|
Cost of Revenue
|
-630.8m
CNY
|
Gross Profit
|
87.7m
CNY
|
Operating Expenses
|
-64.3m
CNY
|
Operating Income
|
23.4m
CNY
|
Other Expenses
|
-12.1m
CNY
|
Net Income
|
11.3m
CNY
|
Income Statement
Ruifeng Power Group Company Ltd
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 |
700
N/A
|
720
+3%
|
611
-15%
|
458
-25%
|
355
-22%
|
334
-6%
|
433
+30%
|
639
+47%
|
680
+6%
|
592
-13%
|
600
+1%
|
659
+10%
|
718
+9%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(483)
|
(494)
|
(421)
|
(327)
|
(269)
|
(256)
|
(327)
|
(485)
|
(562)
|
(511)
|
(503)
|
(557)
|
(631)
|
|
Gross Profit |
217
N/A
|
226
+4%
|
190
-16%
|
130
-31%
|
86
-34%
|
78
-9%
|
106
+37%
|
154
+45%
|
118
-23%
|
81
-31%
|
97
+20%
|
102
+4%
|
88
-14%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(95)
|
(94)
|
(55)
|
(32)
|
(42)
|
(39)
|
(60)
|
(90)
|
(70)
|
(57)
|
(66)
|
(68)
|
(64)
|
|
Selling, General & Administrative |
(103)
|
(112)
|
(96)
|
(79)
|
(80)
|
(73)
|
(81)
|
(102)
|
(95)
|
(88)
|
(89)
|
(83)
|
(80)
|
|
Other Operating Expenses |
8
|
19
|
41
|
47
|
38
|
34
|
22
|
12
|
25
|
31
|
23
|
15
|
16
|
|
Operating Income |
122
N/A
|
133
+9%
|
135
+2%
|
99
-27%
|
44
-56%
|
39
-11%
|
47
+21%
|
65
+38%
|
48
-26%
|
24
-50%
|
31
+32%
|
34
+9%
|
23
-31%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(10)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(6)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(1)
|
|
Total Other Income |
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
110
N/A
|
120
+9%
|
125
+4%
|
88
-29%
|
35
-60%
|
31
-12%
|
40
+28%
|
59
+49%
|
42
-28%
|
18
-58%
|
23
+31%
|
23
-2%
|
13
-44%
|
|
Net Income | ||||||||||||||
Tax Provision |
(15)
|
(18)
|
(22)
|
(16)
|
(5)
|
(5)
|
(6)
|
(7)
|
(5)
|
(2)
|
(3)
|
(3)
|
(1)
|
|
Income from Continuing Operations |
95
|
102
|
102
|
72
|
30
|
26
|
34
|
51
|
37
|
16
|
20
|
20
|
11
|
|
Net Income (Common) |
95
N/A
|
102
+8%
|
102
+0%
|
72
-29%
|
30
-58%
|
26
-13%
|
34
+29%
|
51
+53%
|
37
-29%
|
16
-56%
|
20
+28%
|
20
-2%
|
11
-44%
|
|
EPS (Diluted) |
0.16
N/A
|
0.12
-25%
|
0.13
+8%
|
0.09
-31%
|
0.04
-56%
|
0.03
-25%
|
0.04
+33%
|
0.06
+50%
|
0.05
-17%
|
0.02
-60%
|
0.03
+50%
|
0.03
N/A
|
0.01
-67%
|