China Evergrande New Energy Vehicle Group Ltd
HKEX:708
China Evergrande New Energy Vehicle Group Ltd
HKEX:708
Price:
0.17
HKD
Market Closed
Market Cap:
HK$1.8B
Income Statement
Earnings Waterfall
China Evergrande New Energy Vehicle Group Ltd
China Evergrande New Energy Vehicle Group Ltd
Income Statement
China Evergrande New Energy Vehicle Group Ltd
China Evergrande New Energy Vehicle Group Ltd
Currency: CNY
| Mar-2008 | Sep-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 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
6
|
13
|
232
|
875
|
2 374
|
3 081
|
2 841
|
2 528
|
1 810
|
921
|
1 231
|
965
|
1 921
|
1 910
|
|
| Revenue |
433
N/A
|
502
+16%
|
489
-3%
|
473
-3%
|
385
-18%
|
404
+5%
|
410
+1%
|
418
+2%
|
413
-1%
|
409
-1%
|
399
-3%
|
380
-5%
|
416
+10%
|
334
-20%
|
332
-1%
|
572
+72%
|
336
-41%
|
214
-36%
|
621
+191%
|
1 328
+114%
|
2 470
+86%
|
3 133
+27%
|
4 640
+48%
|
5 636
+21%
|
7 497
+33%
|
15 487
+107%
|
17 900
+16%
|
75
-100%
|
99
+32%
|
134
+35%
|
264
+97%
|
1 340
+407%
|
1 224
-9%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(290)
|
(342)
|
(319)
|
(297)
|
(238)
|
(247)
|
(258)
|
(273)
|
(279)
|
(279)
|
(268)
|
(252)
|
(274)
|
(224)
|
(212)
|
(372)
|
(238)
|
(125)
|
(306)
|
(482)
|
(1 073)
|
(1 988)
|
(3 434)
|
(3 748)
|
(4 959)
|
(12 792)
|
(16 220)
|
(246)
|
(280)
|
(228)
|
(410)
|
(1 391)
|
(1 212)
|
|
| Gross Profit |
142
N/A
|
160
+13%
|
170
+6%
|
176
+4%
|
147
-16%
|
157
+7%
|
152
-3%
|
145
-5%
|
134
-8%
|
130
-3%
|
131
+0%
|
128
-2%
|
142
+11%
|
110
-23%
|
120
+9%
|
200
+67%
|
98
-51%
|
89
-9%
|
315
+256%
|
846
+169%
|
1 397
+65%
|
1 145
-18%
|
1 206
+5%
|
1 887
+57%
|
2 538
+35%
|
2 695
+6%
|
1 680
-38%
|
(171)
N/A
|
(180)
-6%
|
(94)
+48%
|
(145)
-55%
|
(51)
+65%
|
12
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(104)
|
(124)
|
(123)
|
(125)
|
(98)
|
(103)
|
(109)
|
(108)
|
(104)
|
(106)
|
(108)
|
(110)
|
(130)
|
(113)
|
(26)
|
(238)
|
(119)
|
(17)
|
(89)
|
(206)
|
(355)
|
(605)
|
(2 298)
|
(3 933)
|
(4 224)
|
(7 339)
|
(9 046)
|
(13 848)
|
(13 198)
|
(3 175)
|
(2 935)
|
(3 770)
|
(20 179)
|
|
| Selling, General & Administrative |
(106)
|
(126)
|
(125)
|
(127)
|
(100)
|
(106)
|
(111)
|
(111)
|
(107)
|
(109)
|
(110)
|
(112)
|
(132)
|
(115)
|
(137)
|
(239)
|
(155)
|
(50)
|
(125)
|
(205)
|
(354)
|
(601)
|
(2 050)
|
(4 024)
|
(4 577)
|
(6 989)
|
(8 741)
|
(10 292)
|
(10 638)
|
(1 941)
|
(2 618)
|
(2 784)
|
(20 003)
|
|
| 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
|
(401)
|
0
|
(1 245)
|
0
|
(952)
|
0
|
(751)
|
0
|
|
| Other Operating Expenses |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
111
|
2
|
36
|
33
|
35
|
(1)
|
(1)
|
(4)
|
(248)
|
91
|
352
|
51
|
(305)
|
(2 312)
|
(2 560)
|
(283)
|
(317)
|
(235)
|
(176)
|
|
| Operating Income |
38
N/A
|
37
-3%
|
47
+28%
|
50
+7%
|
49
-2%
|
53
+8%
|
43
-19%
|
37
-14%
|
30
-19%
|
24
-19%
|
23
-6%
|
18
-21%
|
12
-34%
|
(3)
N/A
|
94
N/A
|
(38)
N/A
|
(21)
+44%
|
72
N/A
|
226
+216%
|
640
+184%
|
1 042
+63%
|
540
-48%
|
(1 093)
N/A
|
(2 046)
-87%
|
(1 686)
+18%
|
(4 644)
-175%
|
(7 366)
-59%
|
(14 019)
-90%
|
(13 378)
+5%
|
(3 269)
+76%
|
(3 080)
+6%
|
(3 821)
-24%
|
(20 167)
-428%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
2
|
22
|
29
|
14
|
21
|
(1 269)
|
(1 880)
|
(2 430)
|
(3 209)
|
(2 751)
|
(2 478)
|
(3 132)
|
(4 932)
|
(3 726)
|
(2 669)
|
(1 616)
|
(1 761)
|
|
| Non-Reccuring Items |
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
122
|
20
|
0
|
0
|
0
|
(1)
|
(143)
|
(144)
|
(50)
|
(40)
|
0
|
(96)
|
(10 864)
|
(13 565)
|
(8 789)
|
(11 988)
|
(5 515)
|
(3 467)
|
|
| Total Other Income |
(2)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(13)
|
(260)
|
(313)
|
0
|
66
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
38
N/A
|
37
-3%
|
43
+16%
|
50
+18%
|
49
-2%
|
53
+8%
|
43
-19%
|
37
-15%
|
29
-20%
|
24
-20%
|
22
-6%
|
18
-20%
|
12
-33%
|
(3)
N/A
|
94
N/A
|
83
-11%
|
0
-100%
|
93
+46 521%
|
249
+167%
|
655
+163%
|
1 049
+60%
|
(1 132)
N/A
|
(3 429)
-203%
|
(4 526)
-32%
|
(4 869)
-8%
|
(7 395)
-52%
|
(9 941)
-34%
|
(28 016)
-182%
|
(31 876)
-14%
|
(15 784)
+50%
|
(17 738)
-12%
|
(10 952)
+38%
|
(25 395)
-132%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
1
|
1
|
3
|
(5)
|
(44)
|
(134)
|
(350)
|
(543)
|
(296)
|
(183)
|
(421)
|
(551)
|
(270)
|
(89)
|
726
|
713
|
931
|
945
|
18
|
16
|
|
| Income from Continuing Operations |
30
|
28
|
34
|
42
|
40
|
44
|
36
|
30
|
24
|
20
|
18
|
15
|
10
|
(3)
|
95
|
86
|
(5)
|
50
|
115
|
305
|
505
|
(1 428)
|
(3 613)
|
(4 947)
|
(5 420)
|
(7 665)
|
(10 030)
|
(27 290)
|
(31 163)
|
(14 853)
|
(16 793)
|
(10 934)
|
(25 379)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
(2)
|
(6)
|
(1)
|
8
|
7
|
(1)
|
457
|
521
|
247
|
271
|
123
|
(57)
|
(53)
|
3
|
8
|
61
|
54
|
|
| Net Income (Common) |
30
N/A
|
28
-6%
|
34
+22%
|
42
+21%
|
40
-3%
|
44
+9%
|
36
-18%
|
30
-17%
|
24
-19%
|
20
-19%
|
18
-9%
|
15
-17%
|
10
-32%
|
(3)
N/A
|
96
N/A
|
89
-7%
|
(6)
N/A
|
44
N/A
|
118
+167%
|
308
+160%
|
507
+65%
|
(1 429)
N/A
|
(3 156)
-121%
|
(4 426)
-40%
|
(5 173)
-17%
|
(7 394)
-43%
|
(9 907)
-34%
|
(56 275)
-468%
|
(69 636)
-24%
|
(27 660)
+60%
|
(21 164)
+23%
|
(11 934)
+44%
|
(25 324)
-112%
|
|
| EPS (Diluted) |
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.04
+100%
|
0.06
+50%
|
-0.17
N/A
|
-0.37
-118%
|
-0.51
-38%
|
-0.6
-18%
|
-0.85
-42%
|
-1.06
-25%
|
-5.85
-452%
|
-6.42
-10%
|
-2.55
+60%
|
-1.95
+24%
|
-1.1
+44%
|
-2.34
-113%
|
|
Switch to:
Switch to:
See Also
Discover More
