Lonking Holdings Ltd
HKEX:3339
Income Statement
Earnings Waterfall
Lonking Holdings Ltd
Revenue
|
10.5B
CNY
|
Cost of Revenue
|
-8.7B
CNY
|
Gross Profit
|
1.8B
CNY
|
Operating Expenses
|
-965.8m
CNY
|
Operating Income
|
879.2m
CNY
|
Other Expenses
|
-233.7m
CNY
|
Net Income
|
645.4m
CNY
|
Income Statement
Lonking Holdings Ltd
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 |
2 679
N/A
|
3 252
+21%
|
3 718
+14%
|
4 469
+20%
|
5 309
+19%
|
6 469
+22%
|
6 145
-5%
|
5 727
-7%
|
6 901
+20%
|
9 894
+43%
|
12 020
+21%
|
13 852
+15%
|
12 721
-8%
|
9 047
-29%
|
7 896
-13%
|
7 647
-3%
|
8 158
+7%
|
8 168
+0%
|
7 427
-9%
|
5 887
-21%
|
4 829
-18%
|
4 500
-7%
|
5 146
+14%
|
7 064
+37%
|
8 994
+27%
|
11 109
+24%
|
11 868
+7%
|
11 980
+1%
|
11 744
-2%
|
11 498
-2%
|
12 880
+12%
|
14 558
+13%
|
13 691
-6%
|
11 507
-16%
|
11 150
-3%
|
10 869
-3%
|
10 523
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 126)
|
(2 504)
|
(2 761)
|
(3 312)
|
(4 117)
|
(5 124)
|
(4 970)
|
(4 676)
|
(5 283)
|
(7 341)
|
(8 593)
|
(9 880)
|
(9 507)
|
(7 055)
|
(6 367)
|
(6 098)
|
(6 234)
|
(6 097)
|
(5 533)
|
(4 375)
|
(3 730)
|
(3 546)
|
(3 900)
|
(5 200)
|
(6 603)
|
(8 411)
|
(9 144)
|
(9 226)
|
(8 933)
|
(8 767)
|
(9 870)
|
(11 508)
|
(11 233)
|
(9 697)
|
(9 283)
|
(8 940)
|
(8 678)
|
|
Gross Profit |
553
N/A
|
748
+35%
|
957
+28%
|
1 157
+21%
|
1 192
+3%
|
1 344
+13%
|
1 175
-13%
|
1 051
-11%
|
1 618
+54%
|
2 552
+58%
|
3 427
+34%
|
3 972
+16%
|
3 214
-19%
|
1 992
-38%
|
1 529
-23%
|
1 548
+1%
|
1 924
+24%
|
2 071
+8%
|
1 894
-9%
|
1 513
-20%
|
1 099
-27%
|
954
-13%
|
1 246
+31%
|
1 864
+50%
|
2 392
+28%
|
2 699
+13%
|
2 725
+1%
|
2 753
+1%
|
2 811
+2%
|
2 730
-3%
|
3 010
+10%
|
3 050
+1%
|
2 457
-19%
|
1 809
-26%
|
1 867
+3%
|
1 929
+3%
|
1 845
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(256)
|
(298)
|
(321)
|
(396)
|
(511)
|
(593)
|
(589)
|
(546)
|
(487)
|
(763)
|
(1 075)
|
(1 154)
|
(1 112)
|
(931)
|
(995)
|
(1 028)
|
(1 167)
|
(1 274)
|
(1 189)
|
(1 110)
|
(963)
|
(894)
|
(733)
|
(956)
|
(853)
|
(1 154)
|
(1 292)
|
(1 352)
|
(1 343)
|
(1 259)
|
(1 374)
|
(1 520)
|
(1 498)
|
(1 297)
|
(1 253)
|
(1 171)
|
(966)
|
|
Selling, General & Administrative |
(267)
|
(310)
|
(328)
|
(407)
|
(538)
|
(625)
|
(617)
|
(575)
|
(594)
|
(806)
|
(863)
|
(878)
|
(887)
|
(748)
|
(721)
|
(690)
|
(839)
|
(953)
|
(917)
|
(884)
|
(824)
|
(764)
|
(588)
|
(874)
|
(717)
|
(707)
|
(830)
|
(872)
|
(876)
|
(832)
|
(903)
|
(1 016)
|
(956)
|
(819)
|
(801)
|
(713)
|
(674)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
(73)
|
(241)
|
(312)
|
(342)
|
(344)
|
(268)
|
(268)
|
(315)
|
(332)
|
(313)
|
(260)
|
(189)
|
(171)
|
(203)
|
(276)
|
(382)
|
(483)
|
(545)
|
(568)
|
(550)
|
(532)
|
(579)
|
(628)
|
(623)
|
(532)
|
(516)
|
(518)
|
(438)
|
|
Other Operating Expenses |
11
|
12
|
8
|
11
|
27
|
32
|
29
|
43
|
107
|
117
|
30
|
36
|
118
|
161
|
(7)
|
(71)
|
(13)
|
11
|
41
|
34
|
50
|
41
|
58
|
194
|
247
|
36
|
83
|
88
|
83
|
105
|
108
|
124
|
81
|
53
|
64
|
61
|
146
|
|
Operating Income |
297
N/A
|
450
+52%
|
636
+41%
|
761
+20%
|
681
-10%
|
751
+10%
|
586
-22%
|
506
-14%
|
1 131
+124%
|
1 790
+58%
|
2 352
+31%
|
2 817
+20%
|
2 102
-25%
|
1 061
-50%
|
534
-50%
|
520
-3%
|
757
+45%
|
797
+5%
|
705
-11%
|
403
-43%
|
136
-66%
|
60
-56%
|
514
+755%
|
908
+77%
|
1 539
+70%
|
1 545
+0%
|
1 432
-7%
|
1 402
-2%
|
1 468
+5%
|
1 472
+0%
|
1 636
+11%
|
1 530
-6%
|
960
-37%
|
512
-47%
|
614
+20%
|
758
+23%
|
879
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(31)
|
(26)
|
(20)
|
(127)
|
(1)
|
155
|
37
|
(37)
|
(233)
|
(212)
|
(269)
|
(421)
|
(69)
|
(42)
|
(271)
|
(220)
|
(166)
|
(143)
|
(72)
|
15
|
85
|
145
|
218
|
200
|
(19)
|
178
|
(104)
|
106
|
491
|
577
|
674
|
535
|
285
|
6
|
(174)
|
(12)
|
(33)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
4
|
5
|
116
|
116
|
6
|
8
|
48
|
60
|
56
|
35
|
(10)
|
12
|
14
|
(20)
|
(51)
|
(34)
|
(4)
|
(9)
|
(9)
|
(173)
|
(165)
|
(96)
|
(103)
|
(9)
|
35
|
7
|
(6)
|
(2)
|
220
|
212
|
(4)
|
1
|
(90)
|
(72)
|
|
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
|
(4)
|
0
|
(2)
|
0
|
(1)
|
|
Pre-Tax Income |
266
N/A
|
424
+59%
|
616
+45%
|
637
+3%
|
684
+7%
|
1 021
+49%
|
738
-28%
|
474
-36%
|
906
+91%
|
1 626
+79%
|
2 142
+32%
|
2 452
+14%
|
2 068
-16%
|
1 010
-51%
|
276
-73%
|
315
+14%
|
571
+81%
|
603
+6%
|
600
-1%
|
414
-31%
|
212
-49%
|
196
-8%
|
559
+185%
|
942
+69%
|
1 424
+51%
|
1 620
+14%
|
1 319
-19%
|
1 543
+17%
|
1 965
+27%
|
2 042
+4%
|
2 308
+13%
|
2 285
-1%
|
1 453
-36%
|
514
-65%
|
439
-15%
|
655
+49%
|
773
+18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(29)
|
(23)
|
9
|
(33)
|
(55)
|
(71)
|
(73)
|
(51)
|
(106)
|
(260)
|
(376)
|
(457)
|
(338)
|
(158)
|
(124)
|
(96)
|
(90)
|
(120)
|
(183)
|
(166)
|
(96)
|
(57)
|
(97)
|
(182)
|
(378)
|
(368)
|
(175)
|
(214)
|
(321)
|
(343)
|
(348)
|
(324)
|
(177)
|
(36)
|
(39)
|
(95)
|
(127)
|
|
Income from Continuing Operations |
237
|
400
|
625
|
604
|
630
|
951
|
666
|
423
|
800
|
1 365
|
1 766
|
1 994
|
1 730
|
852
|
152
|
219
|
480
|
483
|
417
|
248
|
117
|
139
|
462
|
760
|
1 046
|
1 252
|
1 144
|
1 329
|
1 644
|
1 699
|
1 960
|
1 961
|
1 275
|
479
|
400
|
560
|
646
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Net Income (Common) |
236
N/A
|
399
+69%
|
624
+56%
|
604
-3%
|
630
+4%
|
951
+51%
|
666
-30%
|
423
-36%
|
800
+89%
|
1 365
+71%
|
1 766
+29%
|
1 994
+13%
|
1 730
-13%
|
852
-51%
|
151
-82%
|
218
+44%
|
480
+120%
|
483
+1%
|
417
-14%
|
248
-41%
|
117
-53%
|
139
+20%
|
462
+231%
|
760
+65%
|
1 046
+38%
|
1 252
+20%
|
1 144
-9%
|
1 329
+16%
|
1 643
+24%
|
1 698
+3%
|
1 959
+15%
|
1 960
+0%
|
1 275
-35%
|
479
-62%
|
400
-16%
|
560
+40%
|
645
+15%
|
|
EPS (Diluted) |
0.08
N/A
|
0.1
+25%
|
0.15
+50%
|
0.15
N/A
|
0.14
-7%
|
0.19
+36%
|
0.14
-26%
|
0.09
-36%
|
0.18
+100%
|
0.29
+61%
|
0.41
+41%
|
0.46
+12%
|
0.35
-24%
|
0.14
-60%
|
0.02
-86%
|
0.05
+150%
|
0.11
+120%
|
0.11
N/A
|
0.1
-9%
|
0.06
-40%
|
0.03
-50%
|
0.03
N/A
|
0.11
+267%
|
0.18
+64%
|
0.24
+33%
|
0.29
+21%
|
0.27
-7%
|
0.31
+15%
|
0.38
+23%
|
0.39
+3%
|
0.46
+18%
|
0.46
N/A
|
0.3
-35%
|
0.11
-63%
|
0.09
-18%
|
0.14
+56%
|
0.15
+7%
|