C
China Education Group Holdings Ltd
HKEX:839
China Education Group Holdings Ltd
HKEX:839
Price:
2.78
HKD
-1.77%
Market Closed
Market Cap:
HK$7.8B
Income Statement
Earnings Waterfall
China Education Group Holdings Ltd
China Education Group Holdings Ltd
Income Statement
China Education Group Holdings Ltd
China Education Group Holdings Ltd
Currency: CNY
| Dec-2017 | Jun-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
18
|
24
|
24
|
57
|
104
|
122
|
93
|
135
|
162
|
203
|
308
|
0
|
469
|
0
|
472
|
0
|
0
|
|
| Revenue |
949
N/A
|
1 213
+28%
|
933
-23%
|
1 860
+99%
|
1 955
+5%
|
2 343
+20%
|
2 678
+14%
|
3 186
+19%
|
3 682
+16%
|
4 210
+14%
|
4 756
+13%
|
5 180
+9%
|
5 616
+8%
|
6 125
+9%
|
6 579
+7%
|
6 968
+6%
|
7 363
+6%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(389)
|
(487)
|
(360)
|
(751)
|
(833)
|
(1 000)
|
(1 077)
|
(1 265)
|
(1 507)
|
(1 719)
|
(2 002)
|
(2 227)
|
(2 452)
|
(2 715)
|
(2 935)
|
(3 185)
|
(3 437)
|
|
| Gross Profit |
560
N/A
|
726
+30%
|
573
-21%
|
1 109
+94%
|
1 121
+1%
|
1 342
+20%
|
1 601
+19%
|
1 921
+20%
|
2 175
+13%
|
2 491
+15%
|
2 754
+11%
|
2 954
+7%
|
3 164
+7%
|
3 410
+8%
|
3 644
+7%
|
3 783
+4%
|
3 926
+4%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(81)
|
(141)
|
(152)
|
(289)
|
(333)
|
(385)
|
(791)
|
(893)
|
(553)
|
(315)
|
(347)
|
(732)
|
(718)
|
(1 219)
|
(873)
|
(2 868)
|
(979)
|
|
| Selling, General & Administrative |
(144)
|
(219)
|
(191)
|
(391)
|
(415)
|
(462)
|
(535)
|
(587)
|
(638)
|
(798)
|
(911)
|
(926)
|
(965)
|
(1 048)
|
(1 174)
|
(1 251)
|
(1 375)
|
|
| Other Operating Expenses |
64
|
78
|
39
|
103
|
82
|
77
|
(256)
|
(306)
|
85
|
483
|
564
|
194
|
247
|
(171)
|
301
|
(1 617)
|
396
|
|
| Operating Income |
479
N/A
|
585
+22%
|
421
-28%
|
820
+95%
|
788
-4%
|
957
+21%
|
810
-15%
|
1 028
+27%
|
1 622
+58%
|
2 176
+34%
|
2 407
+11%
|
2 222
-8%
|
2 446
+10%
|
2 191
-10%
|
2 771
+26%
|
915
-67%
|
2 947
+222%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(10)
|
51
|
(32)
|
(86)
|
(118)
|
(81)
|
(13)
|
100
|
(77)
|
(277)
|
(355)
|
(412)
|
(425)
|
(416)
|
(334)
|
(450)
|
(393)
|
|
| Non-Reccuring Items |
(46)
|
(36)
|
(1)
|
(2)
|
(2)
|
(2)
|
(67)
|
(66)
|
(34)
|
(42)
|
(83)
|
0
|
(460)
|
0
|
(1 937)
|
0
|
(1 728)
|
|
| Pre-Tax Income |
423
N/A
|
600
+42%
|
388
-35%
|
732
+89%
|
668
-9%
|
874
+31%
|
730
-17%
|
1 062
+46%
|
1 511
+42%
|
1 857
+23%
|
1 969
+6%
|
1 810
-8%
|
1 561
-14%
|
1 775
+14%
|
500
-72%
|
465
-7%
|
826
+78%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(2)
|
2
|
13
|
13
|
19
|
10
|
(19)
|
(41)
|
(39)
|
(31)
|
(33)
|
(44)
|
(20)
|
(82)
|
2
|
(60)
|
(320)
|
|
| Income from Continuing Operations |
421
|
602
|
401
|
745
|
687
|
885
|
710
|
1 021
|
1 472
|
1 826
|
1 936
|
1 766
|
1 541
|
1 693
|
502
|
405
|
506
|
|
| Income to Minority Interest |
0
|
(28)
|
(43)
|
(88)
|
(95)
|
(94)
|
(77)
|
(54)
|
(28)
|
(45)
|
(91)
|
(112)
|
(161)
|
(219)
|
(84)
|
(91)
|
471
|
|
| Net Income (Common) |
429
N/A
|
574
+34%
|
358
-38%
|
657
+84%
|
593
-10%
|
791
+33%
|
633
-20%
|
967
+53%
|
1 444
+49%
|
1 781
+23%
|
1 845
+4%
|
1 654
-10%
|
1 380
-17%
|
1 474
+7%
|
418
-72%
|
314
-25%
|
977
+211%
|
|
| EPS (Diluted) |
0.28
N/A
|
0.28
N/A
|
0.18
-36%
|
0.32
+78%
|
0.29
-9%
|
0.37
+28%
|
0.31
-16%
|
0.41
+32%
|
0.6
+46%
|
0.69
+15%
|
0.73
+6%
|
0.69
-5%
|
0.55
-20%
|
0.58
+5%
|
0.16
-72%
|
0.11
-31%
|
0.36
+227%
|
|
Switch to:
Switch to:
See Also
Discover More
