Neusoft Education Technology Co Ltd
HKEX:9616
Income Statement
Earnings Waterfall
Neusoft Education Technology Co Ltd
Revenue
|
1.8B
CNY
|
Cost of Revenue
|
-941m
CNY
|
Gross Profit
|
865.1m
CNY
|
Operating Expenses
|
-189.1m
CNY
|
Operating Income
|
676m
CNY
|
Other Expenses
|
-246.4m
CNY
|
Net Income
|
429.5m
CNY
|
Income Statement
Neusoft Education Technology Co Ltd
Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
1 398
N/A
|
1 100
-21%
|
1 698
+54%
|
1 363
-20%
|
1 509
+11%
|
1 548
+3%
|
1 723
+11%
|
1 806
+5%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(918)
|
(679)
|
(1 019)
|
(772)
|
(825)
|
(882)
|
(947)
|
(941)
|
|
Gross Profit |
480
N/A
|
421
-12%
|
679
+61%
|
591
-13%
|
683
+16%
|
667
-2%
|
777
+16%
|
865
+11%
|
|
Operating Income | |||||||||
Operating Expenses |
(126)
|
(217)
|
(287)
|
(147)
|
(82)
|
(69)
|
(126)
|
(189)
|
|
Selling, General & Administrative |
(183)
|
(265)
|
(349)
|
(184)
|
(189)
|
(188)
|
(194)
|
(260)
|
|
Research & Development |
(30)
|
(33)
|
(55)
|
(46)
|
(47)
|
(42)
|
(39)
|
(40)
|
|
Depreciation & Amortization |
(10)
|
(8)
|
(12)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
|
Other Operating Expenses |
97
|
89
|
129
|
91
|
164
|
169
|
115
|
121
|
|
Operating Income |
354
N/A
|
204
-42%
|
392
+92%
|
444
+13%
|
602
+35%
|
598
-1%
|
650
+9%
|
676
+4%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(51)
|
(66)
|
(93)
|
(63)
|
(72)
|
(74)
|
(77)
|
(86)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(5)
|
(8)
|
(11)
|
|
Total Other Income |
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
Pre-Tax Income |
302
N/A
|
137
-55%
|
296
+116%
|
379
+28%
|
528
+39%
|
518
-2%
|
565
+9%
|
578
+2%
|
|
Net Income | |||||||||
Tax Provision |
(37)
|
(34)
|
(66)
|
(78)
|
(121)
|
(132)
|
(139)
|
(148)
|
|
Income from Continuing Operations |
265
|
103
|
230
|
301
|
407
|
385
|
426
|
430
|
|
Income to Minority Interest |
(54)
|
(29)
|
(47)
|
(17)
|
1
|
(0)
|
0
|
(0)
|
|
Net Income (Common) |
212
N/A
|
74
-65%
|
183
+146%
|
284
+55%
|
409
+44%
|
385
-6%
|
426
+11%
|
430
+1%
|
|
EPS (Diluted) |
0.42
N/A
|
0.14
-67%
|
0.26
+86%
|
0.41
+58%
|
0.6
+46%
|
0.58
-3%
|
0.65
+12%
|
0.66
+2%
|