Wuxi Commercial Mansion Grand Orient Co Ltd
SSE:600327
Income Statement
Earnings Waterfall
Wuxi Commercial Mansion Grand Orient Co Ltd
Revenue
|
3.5B
CNY
|
Cost of Revenue
|
-2.9B
CNY
|
Gross Profit
|
537.9m
CNY
|
Operating Expenses
|
-427.9m
CNY
|
Operating Income
|
110m
CNY
|
Other Expenses
|
23.3m
CNY
|
Net Income
|
133.3m
CNY
|
Income Statement
Wuxi Commercial Mansion Grand Orient Co Ltd
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
8 564
N/A
|
8 899
+4%
|
8 947
+1%
|
8 877
-1%
|
8 803
-1%
|
8 554
-3%
|
8 511
0%
|
8 378
-2%
|
8 301
-1%
|
8 382
+1%
|
8 391
+0%
|
8 491
+1%
|
8 682
+2%
|
9 070
+4%
|
8 995
-1%
|
8 975
0%
|
9 067
+1%
|
9 168
+1%
|
9 374
+2%
|
9 450
+1%
|
9 475
+0%
|
9 154
-3%
|
8 969
-2%
|
9 302
+4%
|
9 245
-1%
|
9 362
+1%
|
8 438
-10%
|
8 014
-5%
|
8 022
+0%
|
7 936
-1%
|
8 735
+10%
|
8 861
+1%
|
8 496
-4%
|
6 905
-19%
|
5 616
-19%
|
4 205
-25%
|
3 172
-25%
|
3 130
-1%
|
3 181
+2%
|
3 345
+5%
|
3 477
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 536)
|
(7 798)
|
(7 851)
|
(7 793)
|
(7 743)
|
(7 511)
|
(7 512)
|
(7 388)
|
(7 332)
|
(7 361)
|
(7 390)
|
(7 487)
|
(7 656)
|
(7 992)
|
(7 929)
|
(7 890)
|
(7 990)
|
(8 026)
|
(8 242)
|
(8 294)
|
(8 295)
|
(8 036)
|
(7 896)
|
(8 271)
|
(8 183)
|
(8 199)
|
(7 427)
|
(7 006)
|
(7 061)
|
(6 908)
|
(7 660)
|
(7 766)
|
(7 389)
|
(5 882)
|
(4 801)
|
(3 525)
|
(2 605)
|
(2 583)
|
(2 651)
|
(2 805)
|
(2 939)
|
|
Gross Profit |
1 028
N/A
|
1 101
+7%
|
1 096
-1%
|
1 085
-1%
|
1 060
-2%
|
1 043
-2%
|
999
-4%
|
990
-1%
|
969
-2%
|
1 021
+5%
|
1 001
-2%
|
1 004
+0%
|
1 026
+2%
|
1 078
+5%
|
1 067
-1%
|
1 085
+2%
|
1 077
-1%
|
1 141
+6%
|
1 132
-1%
|
1 156
+2%
|
1 180
+2%
|
1 118
-5%
|
1 072
-4%
|
1 031
-4%
|
1 061
+3%
|
1 163
+10%
|
1 011
-13%
|
1 007
0%
|
961
-5%
|
1 028
+7%
|
1 075
+5%
|
1 096
+2%
|
1 107
+1%
|
1 023
-8%
|
816
-20%
|
679
-17%
|
567
-17%
|
547
-4%
|
530
-3%
|
540
+2%
|
538
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(773)
|
(826)
|
(783)
|
(775)
|
(767)
|
(819)
|
(763)
|
(773)
|
(753)
|
(815)
|
(742)
|
(757)
|
(762)
|
(824)
|
(782)
|
(771)
|
(771)
|
(840)
|
(794)
|
(803)
|
(836)
|
(900)
|
(866)
|
(895)
|
(899)
|
(946)
|
(875)
|
(833)
|
(808)
|
(819)
|
(809)
|
(851)
|
(868)
|
(622)
|
(633)
|
(529)
|
(428)
|
(435)
|
(444)
|
(438)
|
(428)
|
|
Selling, General & Administrative |
(771)
|
(626)
|
(782)
|
(773)
|
(765)
|
(613)
|
(771)
|
(774)
|
(773)
|
(617)
|
(763)
|
(768)
|
(773)
|
(645)
|
(774)
|
(762)
|
(761)
|
(694)
|
(786)
|
(803)
|
(837)
|
(761)
|
(884)
|
(907)
|
(917)
|
(790)
|
(858)
|
(821)
|
(791)
|
(680)
|
(820)
|
(855)
|
(871)
|
(637)
|
(641)
|
(537)
|
(439)
|
(362)
|
(448)
|
(441)
|
(428)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(6)
|
(8)
|
(6)
|
(8)
|
(7)
|
(7)
|
|
Depreciation & Amortization |
0
|
(184)
|
0
|
0
|
0
|
(191)
|
0
|
0
|
0
|
(182)
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
(156)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(2)
|
(16)
|
(1)
|
(2)
|
(2)
|
(16)
|
8
|
1
|
20
|
(16)
|
21
|
11
|
10
|
(15)
|
(8)
|
(9)
|
(10)
|
(12)
|
(8)
|
1
|
2
|
(5)
|
17
|
12
|
17
|
(10)
|
(17)
|
(12)
|
(17)
|
7
|
11
|
4
|
3
|
174
|
8
|
15
|
19
|
29
|
12
|
10
|
7
|
|
Operating Income |
254
N/A
|
275
+8%
|
312
+13%
|
310
-1%
|
293
-6%
|
224
-24%
|
237
+6%
|
218
-8%
|
216
-1%
|
206
-5%
|
259
+25%
|
247
-4%
|
264
+7%
|
253
-4%
|
285
+12%
|
314
+10%
|
306
-2%
|
302
-1%
|
338
+12%
|
353
+5%
|
345
-3%
|
218
-37%
|
206
-5%
|
136
-34%
|
162
+19%
|
217
+34%
|
136
-37%
|
175
+29%
|
153
-13%
|
210
+37%
|
266
+27%
|
245
-8%
|
239
-2%
|
401
+68%
|
183
-54%
|
150
-18%
|
139
-8%
|
112
-20%
|
85
-24%
|
102
+19%
|
110
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(42)
|
(16)
|
(22)
|
(26)
|
(18)
|
(20)
|
(31)
|
(29)
|
(38)
|
5
|
(23)
|
3
|
9
|
23
|
16
|
13
|
14
|
41
|
27
|
21
|
22
|
172
|
176
|
187
|
182
|
12
|
(6)
|
(23)
|
(17)
|
(1)
|
201
|
188
|
604
|
174
|
575
|
696
|
292
|
61
|
112
|
94
|
62
|
|
Non-Reccuring Items |
0
|
1
|
0
|
0
|
0
|
6
|
0
|
18
|
0
|
12
|
0
|
0
|
0
|
(7)
|
2
|
4
|
3
|
(2)
|
2
|
1
|
4
|
16
|
23
|
52
|
78
|
60
|
60
|
43
|
25
|
216
|
29
|
43
|
35
|
319
|
64
|
36
|
36
|
58
|
2
|
2
|
3
|
|
Gain/Loss on Disposition of Assets |
0
|
13
|
(1)
|
(1)
|
(2)
|
(0)
|
(4)
|
(4)
|
(3)
|
6
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(2)
|
0
|
(3)
|
0
|
(7)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
36
|
15
|
26
|
28
|
16
|
12
|
18
|
17
|
15
|
9
|
22
|
21
|
21
|
17
|
8
|
7
|
8
|
12
|
10
|
24
|
26
|
15
|
18
|
27
|
20
|
54
|
39
|
28
|
28
|
12
|
10
|
2
|
1
|
1
|
26
|
20
|
20
|
17
|
3
|
6
|
5
|
|
Pre-Tax Income |
247
N/A
|
288
+17%
|
316
+10%
|
311
-1%
|
289
-7%
|
221
-23%
|
219
-1%
|
219
+0%
|
190
-13%
|
238
+25%
|
255
+7%
|
270
+6%
|
292
+8%
|
286
-2%
|
312
+9%
|
337
+8%
|
331
-2%
|
352
+6%
|
378
+7%
|
397
+5%
|
396
0%
|
414
+5%
|
422
+2%
|
403
-5%
|
443
+10%
|
341
-23%
|
229
-33%
|
223
-3%
|
189
-15%
|
435
+130%
|
505
+16%
|
478
-5%
|
879
+84%
|
893
+2%
|
849
-5%
|
902
+6%
|
486
-46%
|
247
-49%
|
202
-18%
|
205
+1%
|
180
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(86)
|
(86)
|
(85)
|
(81)
|
(77)
|
(69)
|
(68)
|
(64)
|
(56)
|
(61)
|
(60)
|
(66)
|
(74)
|
(79)
|
(84)
|
(82)
|
(78)
|
(81)
|
(82)
|
(91)
|
(91)
|
(114)
|
(120)
|
(125)
|
(141)
|
(110)
|
(87)
|
(75)
|
(61)
|
(120)
|
(129)
|
(141)
|
(296)
|
(223)
|
(219)
|
(206)
|
(44)
|
(57)
|
(54)
|
(50)
|
(49)
|
|
Income from Continuing Operations |
162
|
202
|
230
|
231
|
212
|
152
|
151
|
156
|
134
|
177
|
195
|
204
|
218
|
208
|
228
|
256
|
253
|
271
|
296
|
306
|
305
|
301
|
303
|
278
|
302
|
231
|
142
|
148
|
128
|
316
|
375
|
337
|
583
|
670
|
629
|
696
|
442
|
190
|
148
|
155
|
131
|
|
Income to Minority Interest |
(10)
|
(15)
|
(20)
|
(18)
|
(14)
|
(5)
|
(3)
|
(2)
|
4
|
0
|
2
|
7
|
3
|
(3)
|
(10)
|
(16)
|
(12)
|
(10)
|
(11)
|
(12)
|
(13)
|
(6)
|
(3)
|
3
|
(5)
|
(8)
|
(3)
|
(10)
|
(2)
|
(1)
|
2
|
11
|
(12)
|
(30)
|
(39)
|
(48)
|
(31)
|
(16)
|
(5)
|
(1)
|
2
|
|
Net Income (Common) |
152
N/A
|
187
+23%
|
211
+13%
|
213
+1%
|
197
-7%
|
147
-25%
|
147
+0%
|
153
+4%
|
137
-10%
|
177
+29%
|
197
+11%
|
211
+7%
|
221
+5%
|
204
-7%
|
218
+7%
|
240
+10%
|
241
+0%
|
261
+8%
|
285
+9%
|
294
+3%
|
292
-1%
|
295
+1%
|
300
+2%
|
281
-7%
|
296
+6%
|
223
-25%
|
139
-38%
|
137
-1%
|
126
-8%
|
315
+150%
|
377
+20%
|
348
-8%
|
571
+64%
|
641
+12%
|
590
-8%
|
648
+10%
|
411
-37%
|
174
-58%
|
143
-18%
|
154
+8%
|
133
-13%
|
|
EPS (Diluted) |
0.19
N/A
|
0.23
+21%
|
0.26
+13%
|
0.26
N/A
|
0.24
-8%
|
0.18
-25%
|
0.18
N/A
|
0.19
+6%
|
0.17
-11%
|
0.22
+29%
|
0.25
+14%
|
0.27
+8%
|
0.28
+4%
|
0.24
-14%
|
0.25
+4%
|
0.27
+8%
|
0.27
N/A
|
0.3
+11%
|
0.33
+10%
|
0.34
+3%
|
0.34
N/A
|
0.33
-3%
|
0.35
+6%
|
0.33
-6%
|
0.34
+3%
|
0.25
-26%
|
0.16
-36%
|
0.15
-6%
|
0.14
-7%
|
0.36
+157%
|
0.42
+17%
|
0.39
-7%
|
0.64
+64%
|
0.72
+13%
|
0.67
-7%
|
0.73
+9%
|
0.46
-37%
|
0.2
-57%
|
0.16
-20%
|
0.17
+6%
|
0.15
-12%
|