China CYTS Tours Holding Co Ltd
SSE:600138
Income Statement
Earnings Waterfall
China CYTS Tours Holding Co Ltd
Revenue
|
9.6B
CNY
|
Cost of Revenue
|
-7.3B
CNY
|
Gross Profit
|
2.3B
CNY
|
Operating Expenses
|
-1.7B
CNY
|
Operating Income
|
594m
CNY
|
Other Expenses
|
-400m
CNY
|
Net Income
|
194m
CNY
|
Income Statement
China CYTS Tours Holding Co Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | 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 |
9 316
N/A
|
9 552
+3%
|
10 073
+5%
|
10 481
+4%
|
10 607
+1%
|
10 662
+1%
|
10 483
-2%
|
10 311
-2%
|
10 577
+3%
|
10 719
+1%
|
10 780
+1%
|
10 447
-3%
|
10 327
-1%
|
9 994
-3%
|
10 113
+1%
|
10 304
+2%
|
11 020
+7%
|
11 485
+4%
|
11 825
+3%
|
12 237
+3%
|
12 265
+0%
|
12 300
+0%
|
12 550
+2%
|
12 881
+3%
|
14 054
+9%
|
12 712
-10%
|
10 756
-15%
|
9 156
-15%
|
7 151
-22%
|
7 348
+3%
|
8 116
+10%
|
8 734
+8%
|
8 635
-1%
|
8 619
0%
|
7 978
-7%
|
7 219
-10%
|
6 417
-11%
|
6 693
+4%
|
7 733
+16%
|
8 337
+8%
|
9 635
+16%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 572)
|
(7 765)
|
(8 186)
|
(8 541)
|
(8 594)
|
(8 619)
|
(8 416)
|
(8 223)
|
(8 439)
|
(8 508)
|
(8 481)
|
(8 147)
|
(7 885)
|
(7 562)
|
(7 628)
|
(7 674)
|
(8 216)
|
(8 688)
|
(8 975)
|
(9 347)
|
(9 196)
|
(9 272)
|
(9 441)
|
(9 696)
|
(10 708)
|
(9 888)
|
(8 574)
|
(7 410)
|
(5 805)
|
(5 900)
|
(6 331)
|
(7 055)
|
(7 085)
|
(7 200)
|
(6 897)
|
(6 112)
|
(5 474)
|
(5 513)
|
(6 104)
|
(6 368)
|
(7 347)
|
|
Gross Profit |
1 744
N/A
|
1 787
+2%
|
1 887
+6%
|
1 940
+3%
|
2 013
+4%
|
2 043
+1%
|
2 067
+1%
|
2 088
+1%
|
2 138
+2%
|
2 211
+3%
|
2 299
+4%
|
2 300
+0%
|
2 442
+6%
|
2 432
0%
|
2 485
+2%
|
2 630
+6%
|
2 803
+7%
|
2 797
0%
|
2 850
+2%
|
2 890
+1%
|
3 068
+6%
|
3 028
-1%
|
3 110
+3%
|
3 185
+2%
|
3 346
+5%
|
2 824
-16%
|
2 182
-23%
|
1 746
-20%
|
1 346
-23%
|
1 448
+8%
|
1 785
+23%
|
1 679
-6%
|
1 551
-8%
|
1 419
-9%
|
1 081
-24%
|
1 107
+2%
|
943
-15%
|
1 181
+25%
|
1 629
+38%
|
1 969
+21%
|
2 287
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 258)
|
(1 256)
|
(1 277)
|
(1 304)
|
(1 421)
|
(1 402)
|
(1 479)
|
(1 493)
|
(1 570)
|
(1 575)
|
(1 616)
|
(1 625)
|
(1 739)
|
(1 681)
|
(1 432)
|
(1 534)
|
(1 658)
|
(1 345)
|
(1 371)
|
(1 408)
|
(1 853)
|
(1 848)
|
(1 897)
|
(1 952)
|
(2 121)
|
(1 962)
|
(1 712)
|
(1 501)
|
(1 286)
|
(1 266)
|
(1 555)
|
(1 517)
|
(1 411)
|
(1 332)
|
(1 292)
|
(1 280)
|
(1 259)
|
(1 317)
|
(1 448)
|
(1 546)
|
(1 693)
|
|
Selling, General & Administrative |
(1 254)
|
(1 252)
|
(1 268)
|
(1 297)
|
(1 214)
|
(1 393)
|
(1 472)
|
(1 483)
|
(1 359)
|
(1 567)
|
(1 607)
|
(1 619)
|
(1 493)
|
(1 672)
|
(1 698)
|
(1 791)
|
(1 684)
|
(1 880)
|
(1 810)
|
(1 846)
|
(1 783)
|
(2 002)
|
(2 113)
|
(2 165)
|
(2 068)
|
(2 210)
|
(2 016)
|
(1 798)
|
(1 320)
|
(1 497)
|
(1 497)
|
(1 464)
|
(1 307)
|
(1 497)
|
(1 460)
|
(1 458)
|
(1 121)
|
(1 368)
|
(1 494)
|
(1 594)
|
(1 400)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(7)
|
0
|
(8)
|
(13)
|
(11)
|
(15)
|
(15)
|
(10)
|
(5)
|
(13)
|
(14)
|
(20)
|
(5)
|
(16)
|
(12)
|
(6)
|
(8)
|
(13)
|
(13)
|
(14)
|
(3)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
(242)
|
0
|
0
|
0
|
(288)
|
0
|
0
|
0
|
(267)
|
0
|
0
|
0
|
(272)
|
0
|
0
|
0
|
(284)
|
0
|
0
|
0
|
(311)
|
|
Other Operating Expenses |
(4)
|
(3)
|
(8)
|
(7)
|
(37)
|
(10)
|
(7)
|
(9)
|
(30)
|
(8)
|
(8)
|
(5)
|
(32)
|
(9)
|
267
|
256
|
240
|
535
|
439
|
439
|
179
|
154
|
223
|
226
|
247
|
264
|
320
|
307
|
307
|
244
|
(44)
|
(34)
|
171
|
180
|
181
|
184
|
155
|
63
|
59
|
62
|
20
|
|
Operating Income |
486
N/A
|
531
+9%
|
610
+15%
|
637
+4%
|
592
-7%
|
641
+8%
|
588
-8%
|
595
+1%
|
568
-5%
|
636
+12%
|
684
+8%
|
676
-1%
|
703
+4%
|
751
+7%
|
1 053
+40%
|
1 096
+4%
|
1 145
+4%
|
1 453
+27%
|
1 479
+2%
|
1 482
+0%
|
1 216
-18%
|
1 180
-3%
|
1 213
+3%
|
1 233
+2%
|
1 225
-1%
|
862
-30%
|
470
-45%
|
245
-48%
|
60
-76%
|
183
+204%
|
230
+26%
|
162
-30%
|
139
-14%
|
87
-38%
|
(211)
N/A
|
(172)
+18%
|
(315)
-83%
|
(137)
+57%
|
181
N/A
|
423
+133%
|
594
+40%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(64)
|
(76)
|
(11)
|
3
|
27
|
70
|
24
|
45
|
8
|
(23)
|
29
|
22
|
64
|
33
|
(10)
|
3
|
8
|
(19)
|
9
|
2
|
49
|
9
|
(3)
|
6
|
(1)
|
(64)
|
(165)
|
(182)
|
(218)
|
(199)
|
(156)
|
(162)
|
(119)
|
(107)
|
(154)
|
(126)
|
(227)
|
(231)
|
(185)
|
(256)
|
(173)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
3
|
(6)
|
(8)
|
0
|
(8)
|
(9)
|
(8)
|
(7)
|
(28)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(2)
|
(11)
|
51
|
51
|
52
|
55
|
6
|
7
|
6
|
(3)
|
2
|
3
|
5
|
20
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(15)
|
(16)
|
(16)
|
(16)
|
(2)
|
0
|
(6)
|
(6)
|
(4)
|
0
|
(1)
|
11
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
|
Total Other Income |
146
|
94
|
108
|
80
|
53
|
52
|
61
|
72
|
83
|
81
|
235
|
239
|
217
|
212
|
24
|
10
|
14
|
(243)
|
(242)
|
(252)
|
8
|
11
|
11
|
7
|
10
|
11
|
5
|
14
|
14
|
(1)
|
5
|
3
|
17
|
16
|
15
|
11
|
5
|
4
|
1
|
1
|
6
|
|
Pre-Tax Income |
568
N/A
|
549
-3%
|
708
+29%
|
720
+2%
|
670
-7%
|
747
+11%
|
657
-12%
|
696
+6%
|
655
-6%
|
694
+6%
|
942
+36%
|
930
-1%
|
984
+6%
|
989
+1%
|
1 059
+7%
|
1 119
+6%
|
1 158
+3%
|
1 182
+2%
|
1 238
+5%
|
1 225
-1%
|
1 245
+2%
|
1 200
-4%
|
1 221
+2%
|
1 246
+2%
|
1 233
-1%
|
809
-34%
|
310
-62%
|
75
-76%
|
(171)
N/A
|
33
N/A
|
131
+297%
|
54
-59%
|
93
+72%
|
2
-98%
|
(343)
N/A
|
(281)
+18%
|
(541)
-93%
|
(362)
+33%
|
0
N/A
|
173
+52 718%
|
442
+155%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(157)
|
(150)
|
(170)
|
(168)
|
(162)
|
(168)
|
(171)
|
(186)
|
(198)
|
(209)
|
(258)
|
(254)
|
(247)
|
(247)
|
(275)
|
(284)
|
(295)
|
(300)
|
(302)
|
(299)
|
(327)
|
(326)
|
(330)
|
(331)
|
(323)
|
(283)
|
(174)
|
(130)
|
(74)
|
(76)
|
(97)
|
(72)
|
(51)
|
(48)
|
1
|
(13)
|
69
|
53
|
5
|
(58)
|
(137)
|
|
Income from Continuing Operations |
411
|
400
|
538
|
552
|
507
|
579
|
486
|
510
|
457
|
485
|
683
|
677
|
737
|
743
|
784
|
836
|
863
|
881
|
937
|
925
|
918
|
874
|
891
|
915
|
910
|
526
|
136
|
(55)
|
(245)
|
(43)
|
34
|
(18)
|
42
|
(46)
|
(342)
|
(293)
|
(472)
|
(309)
|
5
|
115
|
305
|
|
Income to Minority Interest |
(167)
|
(149)
|
(166)
|
(160)
|
(144)
|
(153)
|
(149)
|
(161)
|
(161)
|
(179)
|
(236)
|
(229)
|
(253)
|
(252)
|
(271)
|
(290)
|
(291)
|
(298)
|
(307)
|
(308)
|
(320)
|
(311)
|
(316)
|
(320)
|
(342)
|
(220)
|
(107)
|
(50)
|
13
|
(57)
|
(75)
|
(49)
|
(21)
|
21
|
124
|
106
|
138
|
83
|
(28)
|
(71)
|
(111)
|
|
Net Income (Common) |
244
N/A
|
250
+2%
|
372
+49%
|
392
+5%
|
364
-7%
|
426
+17%
|
337
-21%
|
349
+3%
|
295
-15%
|
306
+4%
|
448
+46%
|
447
0%
|
484
+8%
|
491
+1%
|
512
+4%
|
546
+7%
|
572
+5%
|
584
+2%
|
630
+8%
|
617
-2%
|
597
-3%
|
563
-6%
|
575
+2%
|
596
+4%
|
568
-5%
|
306
-46%
|
29
-91%
|
(105)
N/A
|
(232)
-122%
|
(100)
+57%
|
(42)
+58%
|
(67)
-61%
|
21
N/A
|
(26)
N/A
|
(217)
-748%
|
(187)
+14%
|
(334)
-78%
|
(226)
+32%
|
(22)
+90%
|
44
N/A
|
194
+344%
|
|
EPS (Diluted) |
0.39
N/A
|
0.39
N/A
|
0.57
+46%
|
0.43
-25%
|
0.53
+23%
|
0.57
+8%
|
0.46
-19%
|
0.48
+4%
|
0.41
-15%
|
0.42
+2%
|
0.62
+48%
|
0.62
N/A
|
0.67
+8%
|
0.68
+1%
|
0.71
+4%
|
0.75
+6%
|
0.79
+5%
|
0.81
+3%
|
0.87
+7%
|
0.86
-1%
|
0.83
-3%
|
0.78
-6%
|
0.8
+3%
|
0.82
+2%
|
0.78
-5%
|
0.42
-46%
|
0.04
-90%
|
-0.14
N/A
|
-0.32
-129%
|
-0.13
+59%
|
-0.05
+62%
|
-0.09
-80%
|
0.03
N/A
|
-0.04
N/A
|
-0.3
-650%
|
-0.26
+13%
|
-0.46
-77%
|
-0.31
+33%
|
-0.03
+90%
|
0.06
N/A
|
0.27
+350%
|