Zhixin Group Holding Ltd
HKEX:2187
Income Statement
Earnings Waterfall
Zhixin Group Holding Ltd
Revenue
|
512.8m
CNY
|
Cost of Revenue
|
-408.6m
CNY
|
Gross Profit
|
104.2m
CNY
|
Operating Expenses
|
-72.5m
CNY
|
Operating Income
|
31.7m
CNY
|
Other Expenses
|
-21.6m
CNY
|
Net Income
|
10.1m
CNY
|
Income Statement
Zhixin Group Holding Ltd
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
765
N/A
|
751
-2%
|
634
-16%
|
558
-12%
|
513
-8%
|
|
Gross Profit | ||||||
Cost of Revenue |
(661)
|
(665)
|
(577)
|
(504)
|
(409)
|
|
Gross Profit |
104
N/A
|
86
-17%
|
57
-33%
|
54
-6%
|
104
+93%
|
|
Operating Income | ||||||
Operating Expenses |
(46)
|
(55)
|
(47)
|
(21)
|
(72)
|
|
Selling, General & Administrative |
(64)
|
(70)
|
(60)
|
(54)
|
(77)
|
|
Depreciation & Amortization |
(3)
|
0
|
(5)
|
0
|
0
|
|
Other Operating Expenses |
21
|
15
|
18
|
33
|
5
|
|
Operating Income |
58
N/A
|
31
-46%
|
11
-65%
|
33
+204%
|
32
-4%
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
(14)
|
(13)
|
(13)
|
(13)
|
(16)
|
|
Non-Reccuring Items |
(10)
|
(1)
|
0
|
(7)
|
(1)
|
|
Total Other Income |
(1)
|
0
|
(0)
|
0
|
(1)
|
|
Pre-Tax Income |
34
N/A
|
17
-49%
|
(2)
N/A
|
13
N/A
|
14
+9%
|
|
Net Income | ||||||
Tax Provision |
(13)
|
(6)
|
3
|
(2)
|
(4)
|
|
Income from Continuing Operations |
20
|
11
|
1
|
11
|
10
|
|
Net Income (Common) |
20
N/A
|
11
-48%
|
1
-88%
|
11
+808%
|
10
-11%
|
|
EPS (Diluted) |
0.03
N/A
|
0.01
-67%
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|