Shanghai Jiao Yun Group Co Ltd
SSE:600676
Income Statement
Earnings Waterfall
Shanghai Jiao Yun Group Co Ltd
Revenue
|
5.2B
CNY
|
Cost of Revenue
|
-4.9B
CNY
|
Gross Profit
|
313.5m
CNY
|
Operating Expenses
|
-413.8m
CNY
|
Operating Income
|
-100.3m
CNY
|
Other Expenses
|
109.5m
CNY
|
Net Income
|
9.2m
CNY
|
Income Statement
Shanghai Jiao Yun Group 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 |
8 381
N/A
|
8 656
+3%
|
8 639
0%
|
8 823
+2%
|
8 936
+1%
|
8 660
-3%
|
8 766
+1%
|
8 238
-6%
|
8 211
0%
|
8 119
-1%
|
7 860
-3%
|
8 192
+4%
|
8 465
+3%
|
8 469
+0%
|
8 693
+3%
|
8 815
+1%
|
9 315
+6%
|
9 558
+3%
|
9 708
+2%
|
10 018
+3%
|
9 669
-3%
|
9 470
-2%
|
9 251
-2%
|
8 748
-5%
|
8 696
-1%
|
7 990
-8%
|
7 779
-3%
|
7 962
+2%
|
7 770
-2%
|
8 492
+9%
|
8 455
0%
|
8 113
-4%
|
7 510
-7%
|
7 130
-5%
|
5 974
-16%
|
5 874
-2%
|
6 017
+2%
|
5 355
-11%
|
5 871
+10%
|
5 556
-5%
|
5 210
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 421)
|
(7 659)
|
(7 651)
|
(7 819)
|
(7 947)
|
(7 684)
|
(7 793)
|
(7 276)
|
(7 191)
|
(7 123)
|
(6 892)
|
(7 233)
|
(7 466)
|
(7 501)
|
(7 717)
|
(7 851)
|
(8 352)
|
(8 652)
|
(8 816)
|
(9 161)
|
(8 837)
|
(8 678)
|
(8 539)
|
(8 056)
|
(8 067)
|
(7 580)
|
(7 420)
|
(7 638)
|
(7 595)
|
(8 173)
|
(8 117)
|
(7 816)
|
(7 125)
|
(6 751)
|
(5 800)
|
(5 717)
|
(5 901)
|
(5 276)
|
(5 632)
|
(5 307)
|
(4 897)
|
|
Gross Profit |
960
N/A
|
997
+4%
|
989
-1%
|
1 004
+2%
|
989
-2%
|
976
-1%
|
972
0%
|
962
-1%
|
1 020
+6%
|
996
-2%
|
968
-3%
|
959
-1%
|
999
+4%
|
968
-3%
|
977
+1%
|
964
-1%
|
963
0%
|
906
-6%
|
892
-2%
|
857
-4%
|
833
-3%
|
792
-5%
|
712
-10%
|
693
-3%
|
629
-9%
|
411
-35%
|
359
-13%
|
324
-10%
|
176
-46%
|
319
+81%
|
337
+6%
|
297
-12%
|
384
+29%
|
379
-1%
|
175
-54%
|
158
-10%
|
116
-27%
|
79
-32%
|
239
+201%
|
249
+4%
|
313
+26%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(621)
|
(642)
|
(633)
|
(652)
|
(635)
|
(619)
|
(613)
|
(579)
|
(601)
|
(591)
|
(575)
|
(588)
|
(623)
|
(577)
|
(594)
|
(583)
|
(535)
|
(518)
|
(491)
|
(505)
|
(574)
|
(557)
|
(557)
|
(552)
|
(558)
|
(557)
|
(551)
|
(543)
|
(535)
|
(559)
|
(556)
|
(558)
|
(585)
|
(586)
|
(594)
|
(581)
|
(514)
|
(544)
|
(519)
|
(508)
|
(414)
|
|
Selling, General & Administrative |
(610)
|
(620)
|
(616)
|
(636)
|
(514)
|
(603)
|
(598)
|
(566)
|
(490)
|
(569)
|
(557)
|
(570)
|
(503)
|
(579)
|
(581)
|
(567)
|
(463)
|
(546)
|
(551)
|
(553)
|
(487)
|
(500)
|
(477)
|
(471)
|
(472)
|
(493)
|
(480)
|
(473)
|
(468)
|
(483)
|
(490)
|
(500)
|
(473)
|
(494)
|
(497)
|
(488)
|
(465)
|
(465)
|
(444)
|
(441)
|
(387)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
(21)
|
(85)
|
(75)
|
(93)
|
(93)
|
(75)
|
(90)
|
(88)
|
(90)
|
(73)
|
(85)
|
(85)
|
(81)
|
(82)
|
(88)
|
(83)
|
(88)
|
(65)
|
(68)
|
(67)
|
(59)
|
(46)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(54)
|
|
Other Operating Expenses |
(12)
|
(22)
|
(17)
|
(16)
|
(3)
|
(16)
|
(15)
|
(13)
|
(4)
|
(22)
|
(18)
|
(18)
|
(4)
|
2
|
(13)
|
(17)
|
52
|
28
|
61
|
69
|
46
|
18
|
13
|
12
|
45
|
25
|
17
|
20
|
60
|
8
|
19
|
23
|
30
|
(3)
|
(14)
|
(5)
|
83
|
(11)
|
(7)
|
(8)
|
73
|
|
Operating Income |
339
N/A
|
355
+5%
|
356
+0%
|
352
-1%
|
354
+1%
|
357
+1%
|
360
+1%
|
383
+6%
|
419
+9%
|
406
-3%
|
393
-3%
|
371
-6%
|
376
+2%
|
391
+4%
|
383
-2%
|
381
0%
|
428
+12%
|
388
-9%
|
402
+3%
|
352
-12%
|
259
-26%
|
236
-9%
|
156
-34%
|
141
-9%
|
72
-49%
|
(147)
N/A
|
(193)
-31%
|
(219)
-13%
|
(359)
-64%
|
(240)
+33%
|
(219)
+9%
|
(261)
-19%
|
(201)
+23%
|
(207)
-3%
|
(419)
-103%
|
(424)
-1%
|
(398)
+6%
|
(464)
-17%
|
(280)
+40%
|
(259)
+8%
|
(100)
+61%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(12)
|
(10)
|
(21)
|
(9)
|
(12)
|
(17)
|
(10)
|
(14)
|
(15)
|
(14)
|
(22)
|
(4)
|
10
|
9
|
12
|
13
|
16
|
20
|
27
|
29
|
30
|
28
|
27
|
26
|
13
|
13
|
22
|
36
|
32
|
32
|
21
|
4
|
107
|
103
|
103
|
(15)
|
429
|
441
|
442
|
26
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
(1)
|
1
|
0
|
158
|
197
|
244
|
244
|
88
|
54
|
10
|
11
|
31
|
30
|
22
|
23
|
(20)
|
65
|
70
|
130
|
105
|
(58)
|
(59)
|
(123)
|
374
|
7
|
8
|
11
|
11
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
101
|
92
|
82
|
101
|
126
|
121
|
130
|
116
|
86
|
104
|
98
|
88
|
81
|
63
|
79
|
76
|
4
|
2
|
(25)
|
(30)
|
88
|
86
|
87
|
130
|
71
|
70
|
98
|
56
|
129
|
124
|
98
|
96
|
137
|
132
|
187
|
185
|
62
|
59
|
2
|
1
|
130
|
|
Pre-Tax Income |
432
N/A
|
435
+1%
|
428
-2%
|
432
+1%
|
459
+6%
|
466
+1%
|
474
+2%
|
490
+3%
|
499
+2%
|
494
-1%
|
478
-3%
|
437
-8%
|
453
+4%
|
463
+2%
|
471
+2%
|
467
-1%
|
600
+28%
|
603
+0%
|
638
+6%
|
591
-7%
|
465
-21%
|
406
-13%
|
280
-31%
|
309
+10%
|
199
-36%
|
(34)
N/A
|
(60)
-75%
|
(118)
-97%
|
(214)
-81%
|
(19)
+91%
|
(20)
-6%
|
(14)
+29%
|
45
N/A
|
(26)
N/A
|
(189)
-642%
|
(259)
-37%
|
24
N/A
|
31
+31%
|
170
+447%
|
194
+15%
|
67
-66%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(93)
|
(92)
|
(88)
|
(90)
|
(104)
|
(105)
|
(102)
|
(99)
|
(105)
|
(107)
|
(102)
|
(101)
|
(99)
|
(96)
|
(97)
|
(99)
|
(102)
|
(98)
|
(109)
|
(104)
|
(91)
|
(87)
|
(75)
|
(68)
|
(61)
|
(47)
|
(40)
|
(34)
|
(44)
|
(63)
|
(56)
|
(73)
|
(68)
|
(54)
|
(59)
|
(40)
|
(13)
|
(7)
|
2
|
4
|
(35)
|
|
Income from Continuing Operations |
339
|
343
|
340
|
342
|
356
|
361
|
372
|
390
|
394
|
387
|
375
|
336
|
355
|
367
|
374
|
369
|
499
|
506
|
530
|
488
|
374
|
319
|
205
|
241
|
139
|
(81)
|
(100)
|
(152)
|
(259)
|
(82)
|
(76)
|
(88)
|
(24)
|
(79)
|
(249)
|
(299)
|
10
|
24
|
172
|
198
|
32
|
|
Income to Minority Interest |
(39)
|
(39)
|
(35)
|
(30)
|
(35)
|
(39)
|
(41)
|
(53)
|
(52)
|
(48)
|
(53)
|
(41)
|
(47)
|
(52)
|
(50)
|
(50)
|
(53)
|
(61)
|
(51)
|
(51)
|
(48)
|
(33)
|
(29)
|
(24)
|
(12)
|
15
|
19
|
17
|
54
|
39
|
43
|
56
|
35
|
37
|
46
|
45
|
18
|
16
|
(0)
|
(6)
|
(23)
|
|
Net Income (Common) |
300
N/A
|
305
+1%
|
304
0%
|
312
+3%
|
321
+3%
|
322
+0%
|
331
+3%
|
337
+2%
|
342
+1%
|
339
-1%
|
323
-5%
|
295
-8%
|
308
+4%
|
315
+2%
|
324
+3%
|
318
-2%
|
446
+40%
|
444
0%
|
479
+8%
|
437
-9%
|
326
-25%
|
286
-12%
|
176
-38%
|
217
+23%
|
127
-42%
|
(66)
N/A
|
(81)
-23%
|
(135)
-67%
|
(205)
-52%
|
(43)
+79%
|
(33)
+25%
|
(32)
+2%
|
12
N/A
|
(43)
N/A
|
(202)
-374%
|
(254)
-26%
|
29
N/A
|
40
+39%
|
171
+332%
|
192
+12%
|
9
-95%
|
|
EPS (Diluted) |
0.35
N/A
|
0.35
N/A
|
0.35
N/A
|
0.36
+3%
|
0.37
+3%
|
0.37
N/A
|
0.38
+3%
|
0.39
+3%
|
0.4
+3%
|
0.39
-3%
|
0.38
-3%
|
0.35
-8%
|
0.35
N/A
|
0.3
-14%
|
0.31
+3%
|
0.32
+3%
|
0.43
+34%
|
0.43
N/A
|
0.46
+7%
|
0.42
-9%
|
0.32
-24%
|
0.27
-16%
|
0.17
-37%
|
0.21
+24%
|
0.12
-43%
|
-0.06
N/A
|
-0.08
-33%
|
-0.43
-438%
|
-0.2
+53%
|
-0.05
+75%
|
-0.04
+20%
|
-0.03
+25%
|
0.01
N/A
|
-0.04
N/A
|
-0.2
-400%
|
-0.25
-25%
|
0.03
N/A
|
0.04
+33%
|
0.17
+325%
|
0.19
+12%
|
0.01
-95%
|