Differ Group Holding Co Ltd
HKEX:6878
Income Statement
Earnings Waterfall
Differ Group Holding Co Ltd
Revenue
|
1.7B
CNY
|
Cost of Revenue
|
-1.2B
CNY
|
Gross Profit
|
492.9m
CNY
|
Operating Expenses
|
-630.5m
CNY
|
Operating Income
|
-137.7m
CNY
|
Other Expenses
|
-260.3m
CNY
|
Net Income
|
-398m
CNY
|
Income Statement
Differ Group Holding Co Ltd
Dec-2014 | Mar-2015 | Jun-2015 | 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 |
118
N/A
|
130
+10%
|
155
+20%
|
152
-2%
|
299
+97%
|
573
+92%
|
845
+47%
|
607
-28%
|
2 252
+271%
|
4 809
+114%
|
6 091
+27%
|
3 636
-40%
|
1 260
-65%
|
1 384
+10%
|
1 008
-27%
|
1 675
+66%
|
|
Gross Profit | |||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(234)
|
(466)
|
(307)
|
(1 867)
|
(4 428)
|
(5 628)
|
(3 158)
|
(724)
|
(809)
|
(727)
|
(1 182)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
152
N/A
|
299
+97%
|
340
+13%
|
378
+11%
|
301
-21%
|
385
+28%
|
381
-1%
|
463
+21%
|
478
+3%
|
536
+12%
|
575
+7%
|
281
-51%
|
493
+75%
|
|
Operating Income | |||||||||||||||||
Operating Expenses |
(21)
|
(24)
|
(24)
|
(37)
|
(62)
|
(58)
|
(73)
|
(104)
|
(139)
|
(136)
|
(174)
|
(173)
|
(210)
|
(235)
|
(379)
|
(631)
|
|
Selling, General & Administrative |
(11)
|
(11)
|
(12)
|
(23)
|
(15)
|
(44)
|
(31)
|
(37)
|
(57)
|
(56)
|
(67)
|
(67)
|
(49)
|
(55)
|
(37)
|
(27)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(10)
|
(17)
|
(18)
|
(20)
|
(19)
|
(21)
|
(21)
|
(16)
|
(12)
|
|
Other Operating Expenses |
(9)
|
(10)
|
(10)
|
(12)
|
(46)
|
(11)
|
(38)
|
(57)
|
(66)
|
(61)
|
(87)
|
(87)
|
(140)
|
(159)
|
(326)
|
(591)
|
|
Operating Income |
97
N/A
|
106
+9%
|
131
+24%
|
115
-12%
|
237
+105%
|
282
+19%
|
305
+8%
|
196
-36%
|
245
+25%
|
246
+0%
|
289
+17%
|
304
+5%
|
326
+7%
|
340
+4%
|
(98)
N/A
|
(138)
-41%
|
|
Pre-Tax Income | |||||||||||||||||
Interest Income Expense |
2
|
2
|
2
|
(9)
|
(35)
|
15
|
21
|
53
|
114
|
26
|
102
|
109
|
147
|
173
|
(3)
|
(86)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
15
|
26
|
11
|
72
|
128
|
76
|
29
|
112
|
123
|
152
|
143
|
(29)
|
(40)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
99
N/A
|
108
+9%
|
133
+24%
|
122
-9%
|
228
+88%
|
308
+35%
|
399
+29%
|
377
-5%
|
435
+15%
|
301
-31%
|
503
+67%
|
536
+7%
|
625
+16%
|
656
+5%
|
(130)
N/A
|
(264)
-103%
|
|
Net Income | |||||||||||||||||
Tax Provision |
(26)
|
(28)
|
(35)
|
(23)
|
(48)
|
(87)
|
(108)
|
(86)
|
(99)
|
(82)
|
(149)
|
(151)
|
(186)
|
(192)
|
(51)
|
(134)
|
|
Income from Continuing Operations |
73
|
80
|
99
|
99
|
180
|
221
|
290
|
291
|
336
|
219
|
353
|
386
|
438
|
463
|
(180)
|
(398)
|
|
Income to Minority Interest |
0
|
0
|
0
|
(6)
|
(6)
|
(35)
|
(35)
|
0
|
(1)
|
(2)
|
3
|
(3)
|
2
|
9
|
0
|
0
|
|
Net Income (Common) |
73
N/A
|
80
+9%
|
99
+24%
|
93
-6%
|
174
+88%
|
186
+7%
|
256
+37%
|
292
+14%
|
336
+15%
|
217
-35%
|
356
+64%
|
383
+7%
|
441
+15%
|
473
+7%
|
(180)
N/A
|
(398)
-121%
|
|
EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.04
+100%
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.03
-40%
|
0.52
+1 633%
|
0.05
-90%
|
0.61
+1 120%
|
0.65
+7%
|
-0.25
N/A
|
-0.54
-116%
|