Tongcheng Travel Holdings Ltd
HKEX:780
Income Statement
Earnings Waterfall
Tongcheng Travel Holdings Ltd
Revenue
|
11.9B
CNY
|
Cost of Revenue
|
-3.2B
CNY
|
Gross Profit
|
8.7B
CNY
|
Operating Expenses
|
-6.8B
CNY
|
Operating Income
|
1.9B
CNY
|
Other Expenses
|
-344.2m
CNY
|
Net Income
|
1.6B
CNY
|
Income Statement
Tongcheng Travel Holdings Ltd
Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||
Revenue |
6 633
N/A
|
8 695
+31%
|
7 393
-15%
|
6 615
-11%
|
6 224
-6%
|
6 076
-2%
|
5 933
-2%
|
6 541
+10%
|
7 479
+14%
|
7 504
+0%
|
7 538
+0%
|
7 642
+1%
|
6 822
-11%
|
6 931
+2%
|
6 585
-5%
|
7 453
+13%
|
9 000
+21%
|
10 252
+14%
|
11 896
+16%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(2 095)
|
(2 779)
|
(2 318)
|
(2 171)
|
(1 942)
|
(1 794)
|
(1 697)
|
(1 754)
|
(1 927)
|
(1 899)
|
(1 890)
|
(1 952)
|
(1 830)
|
(1 826)
|
(1 807)
|
(1 980)
|
(2 300)
|
(2 637)
|
(3 158)
|
|
Gross Profit |
4 538
N/A
|
5 917
+30%
|
5 075
-14%
|
4 444
-12%
|
4 282
-4%
|
4 282
+0%
|
4 236
-1%
|
4 787
+13%
|
5 552
+16%
|
5 605
+1%
|
5 648
+1%
|
5 690
+1%
|
4 992
-12%
|
5 105
+2%
|
4 778
-6%
|
5 472
+15%
|
6 700
+22%
|
7 615
+14%
|
8 738
+15%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(4 308)
|
(5 367)
|
(4 294)
|
(3 893)
|
(3 790)
|
(3 827)
|
(3 817)
|
(4 132)
|
(4 718)
|
(4 787)
|
(4 867)
|
(4 911)
|
(4 573)
|
(4 999)
|
(4 760)
|
(5 156)
|
(5 872)
|
(6 150)
|
(6 840)
|
|
Selling, General & Administrative |
(2 650)
|
(3 375)
|
(2 646)
|
(2 585)
|
(2 554)
|
(2 655)
|
(2 427)
|
(2 986)
|
(3 521)
|
(3 597)
|
(3 290)
|
(3 707)
|
(3 406)
|
(3 623)
|
(3 057)
|
(3 836)
|
(4 442)
|
(4 790)
|
(5 184)
|
|
Research & Development |
(1 528)
|
(1 888)
|
(1 297)
|
(1 377)
|
(1 325)
|
(1 267)
|
(1 014)
|
(909)
|
(939)
|
(960)
|
(1 107)
|
(1 389)
|
(1 384)
|
(1 432)
|
(1 168)
|
(1 473)
|
(1 576)
|
(1 672)
|
(1 821)
|
|
Depreciation & Amortization |
0
|
0
|
(448)
|
0
|
0
|
0
|
(457)
|
0
|
0
|
0
|
(555)
|
0
|
0
|
0
|
(692)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(130)
|
(104)
|
97
|
68
|
88
|
95
|
81
|
(237)
|
(258)
|
(230)
|
86
|
186
|
217
|
56
|
156
|
153
|
146
|
311
|
165
|
|
Operating Income |
230
N/A
|
550
+139%
|
782
+42%
|
551
-30%
|
491
-11%
|
455
-7%
|
419
-8%
|
655
+56%
|
834
+27%
|
818
-2%
|
781
-5%
|
779
0%
|
420
-46%
|
106
-75%
|
18
-83%
|
316
+1 694%
|
828
+162%
|
1 464
+77%
|
1 898
+30%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
130
|
160
|
147
|
85
|
79
|
75
|
109
|
143
|
142
|
157
|
189
|
98
|
(29)
|
(83)
|
(106)
|
(91)
|
(23)
|
6
|
(11)
|
|
Non-Reccuring Items |
0
|
0
|
(36)
|
0
|
(99)
|
(111)
|
(140)
|
(140)
|
(53)
|
(67)
|
(90)
|
(72)
|
(63)
|
(42)
|
(11)
|
(36)
|
(29)
|
(31)
|
(34)
|
|
Total Other Income |
(3)
|
(3)
|
(11)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(5)
|
0
|
(4)
|
(4)
|
(17)
|
(4)
|
(3)
|
(3)
|
0
|
|
Pre-Tax Income |
357
N/A
|
706
+98%
|
882
+25%
|
637
-28%
|
472
-26%
|
419
-11%
|
398
-5%
|
658
+66%
|
922
+40%
|
908
-2%
|
875
-4%
|
806
-8%
|
323
-60%
|
(24)
N/A
|
(117)
-389%
|
185
N/A
|
773
+318%
|
1 436
+86%
|
1 854
+29%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(176)
|
(232)
|
(195)
|
(105)
|
(83)
|
(76)
|
(72)
|
(106)
|
(134)
|
(141)
|
(161)
|
(164)
|
(107)
|
(81)
|
(46)
|
(67)
|
(160)
|
(213)
|
(288)
|
|
Income from Continuing Operations |
181
|
475
|
687
|
532
|
389
|
343
|
326
|
552
|
788
|
766
|
714
|
642
|
215
|
(105)
|
(164)
|
118
|
613
|
1 223
|
1 566
|
|
Income to Minority Interest |
(4)
|
(4)
|
2
|
3
|
2
|
1
|
2
|
1
|
1
|
7
|
10
|
13
|
16
|
15
|
18
|
13
|
5
|
(3)
|
(11)
|
|
Net Income (Common) |
177
N/A
|
471
+166%
|
688
+46%
|
535
-22%
|
391
-27%
|
344
-12%
|
328
-5%
|
553
+69%
|
789
+43%
|
773
-2%
|
723
-6%
|
655
-9%
|
232
-65%
|
(90)
N/A
|
(146)
-62%
|
131
N/A
|
619
+373%
|
1 219
+97%
|
1 554
+27%
|
|
EPS (Diluted) |
0.07
N/A
|
0.22
+214%
|
0.33
+50%
|
0.26
-21%
|
0.19
-27%
|
0.16
-16%
|
0.15
-6%
|
0.25
+67%
|
0.36
+44%
|
0.35
-3%
|
0.32
-9%
|
0.29
-9%
|
0.1
-66%
|
-0.04
N/A
|
-0.07
-75%
|
0.06
N/A
|
0.27
+350%
|
0.54
+100%
|
0.68
+26%
|