China Ruifeng Renewable Energy Holdings Ltd
HKEX:527
Income Statement
Earnings Waterfall
China Ruifeng Renewable Energy Holdings Ltd
Revenue
|
343.8m
CNY
|
Cost of Revenue
|
-217.8m
CNY
|
Gross Profit
|
126m
CNY
|
Operating Expenses
|
-63.1m
CNY
|
Operating Income
|
62.9m
CNY
|
Other Expenses
|
-171.8m
CNY
|
Net Income
|
-109m
CNY
|
Income Statement
China Ruifeng Renewable Energy Holdings Ltd
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 |
337
N/A
|
357
+6%
|
384
+8%
|
401
+4%
|
388
-3%
|
372
-4%
|
426
+14%
|
509
+20%
|
804
+58%
|
913
+13%
|
750
-18%
|
684
-9%
|
271
-60%
|
259
-5%
|
471
+82%
|
473
+0%
|
531
+12%
|
430
-19%
|
315
-27%
|
345
+10%
|
369
+7%
|
343
-7%
|
390
+14%
|
401
+3%
|
361
-10%
|
357
-1%
|
362
+1%
|
335
-7%
|
346
+3%
|
370
+7%
|
352
-5%
|
333
-6%
|
304
-9%
|
315
+3%
|
344
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(263)
|
(286)
|
(305)
|
(324)
|
(324)
|
(305)
|
(351)
|
(414)
|
(612)
|
(715)
|
(611)
|
(536)
|
(228)
|
(197)
|
(349)
|
(314)
|
(380)
|
(306)
|
(194)
|
(199)
|
(224)
|
(217)
|
(213)
|
(219)
|
(217)
|
(218)
|
(245)
|
(259)
|
(234)
|
(241)
|
(240)
|
(249)
|
(240)
|
(233)
|
(218)
|
|
Gross Profit |
73
N/A
|
71
-4%
|
80
+13%
|
77
-4%
|
64
-17%
|
67
+6%
|
75
+12%
|
95
+26%
|
192
+102%
|
198
+3%
|
140
-30%
|
148
+6%
|
44
-71%
|
62
+43%
|
123
+98%
|
158
+29%
|
151
-5%
|
124
-18%
|
121
-3%
|
146
+21%
|
145
-1%
|
126
-13%
|
177
+40%
|
182
+3%
|
144
-21%
|
139
-3%
|
116
-16%
|
76
-34%
|
113
+47%
|
128
+14%
|
113
-12%
|
84
-26%
|
64
-24%
|
82
+27%
|
126
+54%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(36)
|
(30)
|
(30)
|
(26)
|
(33)
|
(44)
|
(59)
|
(67)
|
(725)
|
(673)
|
43
|
8
|
(90)
|
(16)
|
32
|
(73)
|
(85)
|
(33)
|
(50)
|
(45)
|
(44)
|
(18)
|
(27)
|
6
|
(51)
|
(78)
|
(26)
|
(34)
|
(59)
|
(68)
|
(281)
|
(318)
|
(61)
|
(73)
|
(63)
|
|
Selling, General & Administrative |
(44)
|
(39)
|
(37)
|
(36)
|
(42)
|
(48)
|
(59)
|
(66)
|
(83)
|
(88)
|
(71)
|
(69)
|
(43)
|
(26)
|
(42)
|
(81)
|
(109)
|
(70)
|
(81)
|
(94)
|
(73)
|
(61)
|
(56)
|
(58)
|
(83)
|
(100)
|
(60)
|
(57)
|
(82)
|
(92)
|
(305)
|
(301)
|
(90)
|
(87)
|
(91)
|
|
Depreciation & Amortization |
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
|
(1)
|
0
|
(0)
|
0
|
0
|
|
Other Operating Expenses |
8
|
8
|
7
|
10
|
9
|
5
|
1
|
1
|
(643)
|
(586)
|
114
|
77
|
(47)
|
10
|
74
|
9
|
24
|
37
|
31
|
49
|
29
|
43
|
30
|
64
|
32
|
22
|
34
|
24
|
24
|
24
|
24
|
(18)
|
29
|
14
|
28
|
|
Operating Income |
38
N/A
|
40
+7%
|
50
+24%
|
51
+3%
|
31
-40%
|
23
-24%
|
17
-29%
|
29
+73%
|
(533)
N/A
|
(475)
+11%
|
183
N/A
|
155
-15%
|
(47)
N/A
|
46
N/A
|
155
+240%
|
86
-45%
|
66
-23%
|
92
+39%
|
71
-23%
|
101
+43%
|
101
+0%
|
108
+7%
|
150
+39%
|
189
+26%
|
93
-51%
|
61
-35%
|
91
+49%
|
43
-53%
|
54
+26%
|
60
+12%
|
(169)
N/A
|
(235)
-39%
|
3
N/A
|
8
+146%
|
63
+657%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(6)
|
(9)
|
(10)
|
(10)
|
(8)
|
(5)
|
(3)
|
(25)
|
(61)
|
(83)
|
(82)
|
(75)
|
(122)
|
(143)
|
(122)
|
(134)
|
(129)
|
(105)
|
(110)
|
(106)
|
(114)
|
(96)
|
(115)
|
(103)
|
(118)
|
(136)
|
(136)
|
(228)
|
(236)
|
(134)
|
(134)
|
(142)
|
(141)
|
(134)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
2
|
0
|
(2)
|
0
|
(16)
|
0
|
0
|
0
|
(40)
|
0
|
(17)
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(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
|
|
Pre-Tax Income |
35
N/A
|
35
N/A
|
41
+18%
|
41
0%
|
21
-48%
|
16
-26%
|
11
-28%
|
26
+128%
|
(558)
N/A
|
(537)
+4%
|
100
N/A
|
73
-27%
|
(121)
N/A
|
(76)
+37%
|
12
N/A
|
(36)
N/A
|
(68)
-90%
|
(38)
+45%
|
(34)
+10%
|
(9)
+73%
|
11
N/A
|
(6)
N/A
|
56
N/A
|
74
+32%
|
(12)
N/A
|
(57)
-377%
|
(62)
-8%
|
(93)
-51%
|
(174)
-87%
|
(176)
-1%
|
(343)
-95%
|
(368)
-8%
|
(156)
+58%
|
(132)
+15%
|
(71)
+46%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(5)
|
(6)
|
(5)
|
(2)
|
(1)
|
1
|
(1)
|
(16)
|
(13)
|
(9)
|
(13)
|
(2)
|
(6)
|
(0)
|
(22)
|
(21)
|
(14)
|
(12)
|
(12)
|
(22)
|
(23)
|
(32)
|
(36)
|
(25)
|
(21)
|
(19)
|
(10)
|
(30)
|
(29)
|
(16)
|
(11)
|
(6)
|
(11)
|
(24)
|
|
Income from Continuing Operations |
29
|
30
|
36
|
36
|
19
|
14
|
13
|
24
|
(574)
|
(550)
|
92
|
61
|
(123)
|
(82)
|
12
|
(58)
|
(89)
|
(51)
|
(46)
|
(21)
|
(11)
|
(30)
|
24
|
38
|
(37)
|
(77)
|
(81)
|
(103)
|
(204)
|
(205)
|
(359)
|
(379)
|
(162)
|
(144)
|
(95)
|
|
Income to Minority Interest |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(14)
|
(45)
|
(62)
|
(28)
|
(12)
|
(23)
|
(27)
|
(21)
|
(31)
|
(35)
|
(27)
|
(27)
|
(23)
|
(10)
|
(9)
|
(11)
|
(10)
|
4
|
8
|
(2)
|
(14)
|
|
Net Income (Common) |
30
N/A
|
31
+3%
|
37
+18%
|
37
+1%
|
19
-50%
|
14
-23%
|
13
-13%
|
24
+94%
|
(574)
N/A
|
(550)
+4%
|
92
N/A
|
61
-34%
|
(167)
N/A
|
(132)
+21%
|
24
N/A
|
(90)
N/A
|
(151)
-67%
|
(106)
+30%
|
(84)
+20%
|
(44)
+48%
|
(38)
+13%
|
(50)
-31%
|
(7)
+86%
|
3
N/A
|
(64)
N/A
|
(104)
-62%
|
(104)
+0%
|
(113)
-9%
|
(213)
-88%
|
(215)
-1%
|
(369)
-71%
|
(376)
-2%
|
(154)
+59%
|
(146)
+6%
|
(109)
+25%
|
|
EPS (Diluted) |
0.08
N/A
|
0.08
N/A
|
0.1
+25%
|
0.1
N/A
|
0.05
-50%
|
0.04
-20%
|
0.04
N/A
|
0.05
+25%
|
-0.73
N/A
|
-0.66
+10%
|
0.08
N/A
|
0.07
-13%
|
-0.17
N/A
|
-0.13
+24%
|
0.02
N/A
|
-0.1
N/A
|
-0.14
-40%
|
-0.07
+50%
|
-0.04
+43%
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
-0.04
N/A
|
-0.06
-50%
|
-0.06
N/A
|
-0.06
N/A
|
-0.33
-450%
|
-0.11
+67%
|
-0.57
-418%
|
-0.58
-2%
|
-0.23
+60%
|
-0.21
+9%
|
-0.1
+52%
|