Poly Culture Group Corp Ltd
HKEX:3636
Income Statement
Earnings Waterfall
Poly Culture Group Corp Ltd
Revenue
|
3.3B
CNY
|
Cost of Revenue
|
-2.2B
CNY
|
Gross Profit
|
1B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
-39.3m
CNY
|
Other Expenses
|
-155.6m
CNY
|
Net Income
|
-194.9m
CNY
|
Income Statement
Poly Culture Group Corp Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||
Revenue |
2 505
N/A
|
2 672
+7%
|
2 682
+0%
|
3 032
+13%
|
3 480
+15%
|
3 579
+3%
|
3 714
+4%
|
3 790
+2%
|
3 846
+1%
|
2 682
-30%
|
2 324
-13%
|
3 240
+39%
|
3 170
-2%
|
2 591
-18%
|
2 617
+1%
|
3 270
+25%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
(1 549)
|
(1 604)
|
(1 687)
|
(1 972)
|
(2 251)
|
(2 303)
|
(2 418)
|
(2 460)
|
(2 526)
|
(1 860)
|
(1 572)
|
(2 125)
|
(2 157)
|
(1 770)
|
(1 732)
|
(2 250)
|
|
Gross Profit |
956
N/A
|
1 069
+12%
|
995
-7%
|
1 060
+6%
|
1 229
+16%
|
1 276
+4%
|
1 295
+1%
|
1 330
+3%
|
1 319
-1%
|
823
-38%
|
752
-9%
|
1 116
+48%
|
1 014
-9%
|
822
-19%
|
885
+8%
|
1 020
+15%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(604)
|
(627)
|
(611)
|
(577)
|
(728)
|
(761)
|
(879)
|
(936)
|
(1 092)
|
(984)
|
(960)
|
(1 032)
|
(943)
|
(936)
|
(998)
|
(1 059)
|
|
Selling, General & Administrative |
(627)
|
(658)
|
(666)
|
(723)
|
(803)
|
(839)
|
(947)
|
(991)
|
(1 154)
|
(1 051)
|
(1 026)
|
(1 098)
|
(1 020)
|
(1 015)
|
(1 077)
|
(1 140)
|
|
Other Operating Expenses |
23
|
31
|
56
|
147
|
75
|
78
|
68
|
54
|
62
|
67
|
66
|
66
|
76
|
79
|
79
|
81
|
|
Operating Income |
353
N/A
|
442
+25%
|
384
-13%
|
483
+26%
|
501
+4%
|
516
+3%
|
416
-19%
|
394
-5%
|
227
-42%
|
(161)
N/A
|
(208)
-29%
|
83
N/A
|
71
-16%
|
(114)
N/A
|
(113)
+1%
|
(39)
+65%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
98
|
108
|
86
|
40
|
37
|
50
|
92
|
58
|
10
|
(26)
|
(66)
|
(96)
|
(188)
|
(196)
|
(158)
|
(116)
|
|
Non-Reccuring Items |
(0)
|
0
|
80
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
13
|
14
|
3
|
10
|
6
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
450
N/A
|
549
+22%
|
550
+0%
|
523
-5%
|
538
+3%
|
565
+5%
|
508
-10%
|
452
-11%
|
237
-48%
|
(187)
N/A
|
(275)
-47%
|
1
N/A
|
(103)
N/A
|
(307)
-197%
|
(261)
+15%
|
(149)
+43%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(118)
|
(143)
|
(126)
|
(122)
|
(134)
|
(143)
|
(139)
|
(129)
|
(109)
|
(70)
|
(41)
|
(52)
|
(34)
|
(19)
|
(21)
|
(25)
|
|
Income from Continuing Operations |
333
|
406
|
424
|
401
|
404
|
422
|
368
|
323
|
128
|
(257)
|
(316)
|
(50)
|
(137)
|
(325)
|
(282)
|
(174)
|
|
Income to Minority Interest |
(95)
|
(121)
|
(114)
|
(116)
|
(148)
|
(158)
|
(126)
|
(99)
|
(78)
|
(9)
|
(39)
|
(59)
|
(2)
|
4
|
(8)
|
(21)
|
|
Net Income (Common) |
238
N/A
|
285
+20%
|
311
+9%
|
285
-8%
|
256
-10%
|
264
+3%
|
242
-8%
|
224
-7%
|
50
-78%
|
(266)
N/A
|
(354)
-33%
|
(110)
+69%
|
(140)
-27%
|
(321)
-130%
|
(290)
+10%
|
(195)
+33%
|
|
EPS (Diluted) |
0.97
N/A
|
1.16
+20%
|
1.26
+9%
|
1.15
-9%
|
1.04
-10%
|
1.07
+3%
|
0.98
-8%
|
0.91
-7%
|
0.2
-78%
|
-1.08
N/A
|
-1.44
-33%
|
-0.45
+69%
|
-0.57
-27%
|
-1.3
-128%
|
-1.18
+9%
|
-0.79
+33%
|