China Xinhua Education Group Ltd
HKEX:2779
Income Statement
Earnings Waterfall
China Xinhua Education Group Ltd
Revenue
|
642.7m
CNY
|
Cost of Revenue
|
-264.7m
CNY
|
Gross Profit
|
378m
CNY
|
Operating Expenses
|
-20.1m
CNY
|
Operating Income
|
357.9m
CNY
|
Other Expenses
|
-50.8m
CNY
|
Net Income
|
307.1m
CNY
|
Income Statement
China Xinhua Education Group Ltd
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 |
538
N/A
|
386
-28%
|
413
+7%
|
438
+6%
|
455
+4%
|
479
+5%
|
524
+9%
|
565
+8%
|
609
+8%
|
625
+3%
|
643
+3%
|
643
0%
|
|
Gross Profit | |||||||||||||
Cost of Revenue |
(215)
|
(156)
|
(167)
|
(177)
|
(166)
|
(168)
|
(181)
|
(195)
|
(223)
|
(257)
|
(261)
|
(265)
|
|
Gross Profit |
323
N/A
|
230
-29%
|
246
+7%
|
261
+6%
|
289
+11%
|
311
+8%
|
343
+10%
|
370
+8%
|
386
+4%
|
369
-4%
|
382
+4%
|
378
-1%
|
|
Operating Income | |||||||||||||
Operating Expenses |
(31)
|
(3)
|
(7)
|
(27)
|
(76)
|
(24)
|
10
|
(11)
|
(50)
|
(113)
|
(104)
|
(20)
|
|
Selling, General & Administrative |
(102)
|
(64)
|
(70)
|
(102)
|
(132)
|
(78)
|
(51)
|
(78)
|
(118)
|
(166)
|
(157)
|
(84)
|
|
Other Operating Expenses |
71
|
61
|
63
|
75
|
56
|
53
|
62
|
68
|
68
|
53
|
53
|
64
|
|
Operating Income |
292
N/A
|
227
-22%
|
239
+5%
|
234
-2%
|
213
-9%
|
287
+34%
|
353
+23%
|
359
+2%
|
336
-7%
|
256
-24%
|
277
+8%
|
358
+29%
|
|
Pre-Tax Income | |||||||||||||
Interest Income Expense |
20
|
34
|
43
|
30
|
19
|
15
|
5
|
(5)
|
(7)
|
(0)
|
3
|
(14)
|
|
Non-Reccuring Items |
0
|
(3)
|
(9)
|
10
|
41
|
25
|
25
|
3
|
(6)
|
(16)
|
(30)
|
(30)
|
|
Pre-Tax Income |
312
N/A
|
258
-17%
|
273
+6%
|
274
+0%
|
274
+0%
|
327
+20%
|
383
+17%
|
357
-7%
|
322
-10%
|
239
-26%
|
250
+4%
|
313
+25%
|
|
Net Income | |||||||||||||
Tax Provision |
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
|
Income from Continuing Operations |
309
|
256
|
271
|
271
|
271
|
325
|
380
|
354
|
319
|
236
|
244
|
307
|
|
Net Income (Common) |
309
N/A
|
256
-17%
|
271
+6%
|
271
0%
|
271
+0%
|
325
+20%
|
380
+17%
|
354
-7%
|
319
-10%
|
236
-26%
|
244
+4%
|
307
+26%
|
|
EPS (Diluted) |
0.21
N/A
|
0.17
-19%
|
0.17
N/A
|
0.17
N/A
|
0.17
N/A
|
0.2
+18%
|
0.24
+20%
|
0.22
-8%
|
0.2
-9%
|
0.15
-25%
|
0.15
N/A
|
0.19
+27%
|