China Aoyuan Group Ltd
HKEX:3883
Income Statement
Earnings Waterfall
China Aoyuan Group Ltd
Revenue
|
27.5B
CNY
|
Cost of Revenue
|
-29B
CNY
|
Gross Profit
|
-1.5B
CNY
|
Operating Expenses
|
-4.6B
CNY
|
Operating Income
|
-6.1B
CNY
|
Other Expenses
|
-3.5B
CNY
|
Net Income
|
-9.5B
CNY
|
Income Statement
China Aoyuan Group Ltd
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 |
8 154
N/A
|
19 115
+134%
|
24 628
+29%
|
31 006
+26%
|
41 009
+32%
|
50 531
+23%
|
55 104
+9%
|
67 794
+23%
|
72 060
+6%
|
50 022
-31%
|
26 257
-48%
|
18 711
-29%
|
20 907
+12%
|
27 533
+32%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(5 963)
|
(14 004)
|
(17 805)
|
(21 372)
|
(28 231)
|
(35 510)
|
(38 847)
|
(50 785)
|
(55 204)
|
(61 956)
|
(46 165)
|
(17 870)
|
(19 481)
|
(28 987)
|
|
Gross Profit |
2 191
N/A
|
5 111
+133%
|
6 822
+33%
|
9 634
+41%
|
12 778
+33%
|
15 021
+18%
|
16 258
+8%
|
17 009
+5%
|
16 856
-1%
|
(11 935)
N/A
|
(19 908)
-67%
|
841
N/A
|
1 426
+70%
|
(1 454)
N/A
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(667)
|
(1 688)
|
(2 212)
|
(3 078)
|
(3 955)
|
(4 618)
|
(5 112)
|
(6 709)
|
(7 066)
|
(18 403)
|
(17 195)
|
(4 676)
|
(4 366)
|
(4 618)
|
|
Selling, General & Administrative |
(678)
|
(1 725)
|
(2 298)
|
(3 192)
|
(4 038)
|
(4 663)
|
(5 192)
|
(6 943)
|
(7 349)
|
(18 599)
|
(17 358)
|
(4 769)
|
(4 410)
|
(3 082)
|
|
Depreciation & Amortization |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(25)
|
(55)
|
(61)
|
(37)
|
(13)
|
(13)
|
(7)
|
|
Other Operating Expenses |
11
|
38
|
87
|
115
|
84
|
46
|
81
|
259
|
338
|
257
|
199
|
106
|
57
|
(1 529)
|
|
Operating Income |
1 524
N/A
|
3 423
+125%
|
4 610
+35%
|
6 556
+42%
|
8 823
+35%
|
10 403
+18%
|
11 145
+7%
|
10 300
-8%
|
9 790
-5%
|
(30 338)
N/A
|
(37 103)
-22%
|
(3 835)
+90%
|
(2 940)
+23%
|
(6 072)
-106%
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
151
|
405
|
587
|
169
|
289
|
8
|
(444)
|
1 927
|
2 354
|
(428)
|
(2 722)
|
(3 289)
|
(2 548)
|
(283)
|
|
Non-Reccuring Items |
(148)
|
(203)
|
(25)
|
230
|
203
|
179
|
574
|
1 381
|
1 428
|
(5 471)
|
(6 234)
|
(949)
|
(1 244)
|
(1 460)
|
|
Pre-Tax Income |
1 528
N/A
|
3 626
+137%
|
5 172
+43%
|
6 954
+34%
|
9 315
+34%
|
10 589
+14%
|
11 275
+6%
|
13 609
+21%
|
13 573
0%
|
(36 237)
N/A
|
(46 058)
-27%
|
(8 072)
+82%
|
(6 733)
+17%
|
(7 815)
-16%
|
|
Net Income | |||||||||||||||
Tax Provision |
(669)
|
(1 674)
|
(2 603)
|
(4 015)
|
(5 050)
|
(5 368)
|
(6 014)
|
(6 557)
|
(6 519)
|
750
|
4 211
|
(424)
|
(1 142)
|
(1 826)
|
|
Income from Continuing Operations |
858
|
1 952
|
2 568
|
2 939
|
4 265
|
5 222
|
5 262
|
7 051
|
7 054
|
(35 488)
|
(41 847)
|
(8 496)
|
(7 875)
|
(9 641)
|
|
Income to Minority Interest |
(108)
|
(312)
|
(462)
|
(531)
|
(800)
|
(1 021)
|
(917)
|
(1 143)
|
(1 474)
|
2 413
|
3 763
|
653
|
8
|
107
|
|
Net Income (Common) |
750
N/A
|
1 640
+119%
|
2 106
+28%
|
2 409
+14%
|
3 465
+44%
|
4 201
+21%
|
4 345
+3%
|
5 908
+36%
|
5 580
-6%
|
(33 075)
N/A
|
(38 084)
-15%
|
(7 843)
+79%
|
(7 867)
0%
|
(9 534)
-21%
|
|
EPS (Diluted) |
0.28
N/A
|
0.61
+118%
|
0.79
+30%
|
0.9
+14%
|
1.29
+43%
|
1.56
+21%
|
1.61
+3%
|
2.19
+36%
|
2.07
-5%
|
-12.14
N/A
|
-12.84
-6%
|
-2.64
+79%
|
-2.65
0%
|
-3.21
-21%
|