Powerlong Commercial Management Holdings Ltd
HKEX:9909
Income Statement
Earnings Waterfall
Powerlong Commercial Management Holdings Ltd
Revenue
|
2.6B
CNY
|
Cost of Revenue
|
-1.7B
CNY
|
Gross Profit
|
887m
CNY
|
Operating Expenses
|
-245.8m
CNY
|
Operating Income
|
641.2m
CNY
|
Other Expenses
|
-188.3m
CNY
|
Net Income
|
453m
CNY
|
Income Statement
Powerlong Commercial Management Holdings Ltd
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
1 620
N/A
|
1 740
+7%
|
1 921
+10%
|
2 223
+16%
|
2 464
+11%
|
2 560
+4%
|
2 549
0%
|
2 558
+0%
|
2 636
+3%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(1 192)
|
(1 255)
|
(1 327)
|
(1 500)
|
(1 642)
|
(1 691)
|
(1 715)
|
(1 716)
|
(1 749)
|
|
Gross Profit |
428
N/A
|
485
+13%
|
595
+22%
|
723
+22%
|
822
+14%
|
869
+6%
|
834
-4%
|
842
+1%
|
887
+5%
|
|
Operating Income | ||||||||||
Operating Expenses |
(144)
|
(131)
|
(178)
|
(199)
|
(237)
|
(209)
|
(233)
|
(208)
|
(246)
|
|
Selling, General & Administrative |
(155)
|
(147)
|
(190)
|
(213)
|
(269)
|
(255)
|
(297)
|
(280)
|
(302)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
15
|
20
|
16
|
17
|
35
|
48
|
64
|
71
|
56
|
|
Operating Income |
285
N/A
|
354
+24%
|
417
+18%
|
524
+26%
|
585
+11%
|
660
+13%
|
602
-9%
|
634
+5%
|
641
+1%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(32)
|
(10)
|
(12)
|
(16)
|
25
|
24
|
12
|
27
|
19
|
|
Non-Reccuring Items |
(5)
|
(24)
|
15
|
(1)
|
0
|
(23)
|
0
|
(28)
|
(48)
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
Pre-Tax Income |
247
N/A
|
320
+30%
|
420
+31%
|
507
+21%
|
609
+20%
|
660
+8%
|
613
-7%
|
632
+3%
|
612
-3%
|
|
Net Income | ||||||||||
Tax Provision |
(69)
|
(84)
|
(113)
|
(140)
|
(170)
|
(186)
|
(174)
|
(176)
|
(159)
|
|
Income from Continuing Operations |
179
|
236
|
307
|
367
|
439
|
474
|
439
|
456
|
452
|
|
Income to Minority Interest |
0
|
0
|
(2)
|
(4)
|
(1)
|
1
|
4
|
4
|
1
|
|
Net Income (Common) |
179
N/A
|
236
+32%
|
305
+29%
|
363
+19%
|
438
+21%
|
475
+8%
|
443
-7%
|
460
+4%
|
453
-1%
|
|
EPS (Diluted) |
0.44
N/A
|
0.38
-14%
|
0.49
+29%
|
0.58
+18%
|
0.69
+19%
|
0.75
+9%
|
0.7
-7%
|
0.72
+3%
|
0.71
-1%
|