Chang Chun Eurasia Group Co Ltd
SSE:600697
Income Statement
Earnings Waterfall
Chang Chun Eurasia Group Co Ltd
Revenue
|
6.9B
CNY
|
Cost of Revenue
|
-4.1B
CNY
|
Gross Profit
|
2.8B
CNY
|
Operating Expenses
|
-2.2B
CNY
|
Operating Income
|
582.3m
CNY
|
Other Expenses
|
-668m
CNY
|
Net Income
|
-85.7m
CNY
|
Income Statement
Chang Chun Eurasia Group 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 |
10 036
N/A
|
10 315
+3%
|
10 555
+2%
|
10 915
+3%
|
11 161
+2%
|
11 542
+3%
|
11 886
+3%
|
12 163
+2%
|
12 520
+3%
|
12 905
+3%
|
12 998
+1%
|
13 143
+1%
|
13 140
0%
|
13 024
-1%
|
13 037
+0%
|
13 107
+1%
|
13 422
+2%
|
13 981
+4%
|
14 563
+4%
|
14 912
+2%
|
15 351
+3%
|
15 600
+2%
|
16 031
+3%
|
16 538
+3%
|
16 709
+1%
|
16 727
+0%
|
14 407
-14%
|
10 382
-28%
|
8 317
-20%
|
8 002
-4%
|
6 647
-17%
|
8 438
+27%
|
8 644
+2%
|
8 352
-3%
|
8 249
-1%
|
7 643
-7%
|
7 510
-2%
|
6 920
-8%
|
6 942
+0%
|
7 010
+1%
|
6 942
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8 494)
|
(8 606)
|
(8 851)
|
(9 088)
|
(9 224)
|
(9 349)
|
(9 711)
|
(9 912)
|
(10 202)
|
(10 369)
|
(10 523)
|
(10 596)
|
(10 550)
|
(10 360)
|
(10 436)
|
(10 478)
|
(10 700)
|
(10 864)
|
(11 439)
|
(11 611)
|
(11 933)
|
(12 012)
|
(12 508)
|
(12 916)
|
(13 023)
|
(12 835)
|
(10 931)
|
(7 080)
|
(5 152)
|
(4 906)
|
(3 599)
|
(5 338)
|
(5 502)
|
(5 025)
|
(5 123)
|
(4 831)
|
(4 800)
|
(4 139)
|
(4 319)
|
(4 173)
|
(4 118)
|
|
Gross Profit |
1 542
N/A
|
1 709
+11%
|
1 705
0%
|
1 827
+7%
|
1 937
+6%
|
2 193
+13%
|
2 175
-1%
|
2 251
+4%
|
2 318
+3%
|
2 536
+9%
|
2 475
-2%
|
2 547
+3%
|
2 590
+2%
|
2 664
+3%
|
2 601
-2%
|
2 630
+1%
|
2 723
+4%
|
3 117
+14%
|
3 124
+0%
|
3 301
+6%
|
3 418
+4%
|
3 588
+5%
|
3 523
-2%
|
3 622
+3%
|
3 686
+2%
|
3 893
+6%
|
3 475
-11%
|
3 301
-5%
|
3 165
-4%
|
3 095
-2%
|
3 047
-2%
|
3 100
+2%
|
3 142
+1%
|
3 327
+6%
|
3 126
-6%
|
2 812
-10%
|
2 710
-4%
|
2 781
+3%
|
2 623
-6%
|
2 836
+8%
|
2 823
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 058)
|
(1 175)
|
(1 159)
|
(1 198)
|
(1 256)
|
(1 440)
|
(1 370)
|
(1 428)
|
(1 466)
|
(1 606)
|
(1 522)
|
(1 571)
|
(1 581)
|
(1 666)
|
(1 541)
|
(1 514)
|
(1 558)
|
(1 972)
|
(1 874)
|
(2 024)
|
(2 111)
|
(2 385)
|
(2 233)
|
(2 289)
|
(2 368)
|
(2 657)
|
(2 351)
|
(2 259)
|
(2 189)
|
(2 366)
|
(2 160)
|
(2 257)
|
(2 306)
|
(2 585)
|
(2 337)
|
(2 256)
|
(2 268)
|
(2 462)
|
(2 245)
|
(2 300)
|
(2 241)
|
|
Selling, General & Administrative |
(1 059)
|
(942)
|
(1 158)
|
(1 199)
|
(1 255)
|
(1 124)
|
(1 370)
|
(1 424)
|
(1 462)
|
(1 210)
|
(1 517)
|
(1 568)
|
(1 577)
|
(1 189)
|
(1 539)
|
(1 522)
|
(1 567)
|
(1 412)
|
(1 901)
|
(2 050)
|
(2 151)
|
(1 730)
|
(2 252)
|
(2 303)
|
(2 371)
|
(1 908)
|
(2 370)
|
(2 281)
|
(2 261)
|
(1 690)
|
(2 274)
|
(2 376)
|
(2 377)
|
(1 840)
|
(2 387)
|
(2 305)
|
(2 315)
|
(1 657)
|
(2 241)
|
(2 289)
|
(2 232)
|
|
Depreciation & Amortization |
0
|
(244)
|
0
|
0
|
0
|
(320)
|
0
|
0
|
0
|
(395)
|
0
|
0
|
0
|
(452)
|
0
|
0
|
0
|
(533)
|
0
|
0
|
0
|
(617)
|
0
|
0
|
0
|
(694)
|
0
|
0
|
0
|
(701)
|
0
|
0
|
0
|
(734)
|
0
|
0
|
0
|
(764)
|
0
|
0
|
0
|
|
Other Operating Expenses |
1
|
11
|
(1)
|
1
|
(1)
|
5
|
(0)
|
(4)
|
(4)
|
(1)
|
(5)
|
(4)
|
(4)
|
(25)
|
(2)
|
8
|
10
|
(27)
|
27
|
26
|
40
|
(39)
|
19
|
14
|
3
|
(55)
|
20
|
22
|
72
|
25
|
114
|
120
|
71
|
(11)
|
51
|
50
|
46
|
(41)
|
(4)
|
(11)
|
(9)
|
|
Operating Income |
484
N/A
|
534
+10%
|
545
+2%
|
629
+15%
|
681
+8%
|
754
+11%
|
805
+7%
|
823
+2%
|
853
+4%
|
930
+9%
|
954
+3%
|
975
+2%
|
1 009
+3%
|
998
-1%
|
1 060
+6%
|
1 116
+5%
|
1 165
+4%
|
1 145
-2%
|
1 250
+9%
|
1 276
+2%
|
1 307
+2%
|
1 203
-8%
|
1 291
+7%
|
1 333
+3%
|
1 317
-1%
|
1 235
-6%
|
1 124
-9%
|
1 042
-7%
|
976
-6%
|
729
-25%
|
887
+22%
|
843
-5%
|
835
-1%
|
741
-11%
|
790
+7%
|
556
-30%
|
442
-21%
|
320
-28%
|
378
+18%
|
537
+42%
|
582
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(98)
|
(121)
|
(123)
|
(150)
|
(169)
|
(190)
|
(202)
|
(216)
|
(227)
|
(237)
|
(251)
|
(252)
|
(275)
|
(273)
|
(319)
|
(339)
|
(356)
|
(320)
|
(394)
|
(418)
|
(432)
|
(383)
|
(452)
|
(479)
|
(476)
|
(434)
|
(495)
|
(507)
|
(480)
|
(431)
|
(433)
|
(432)
|
(465)
|
(380)
|
(466)
|
(451)
|
(279)
|
(440)
|
(262)
|
(236)
|
(391)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
3
|
2
|
0
|
13
|
0
|
0
|
(0)
|
10
|
10
|
10
|
0
|
67
|
0
|
0
|
16
|
(0)
|
0
|
0
|
(0)
|
238
|
10
|
10
|
10
|
|
Gain/Loss on Disposition of Assets |
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(11)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
|
Total Other Income |
8
|
29
|
23
|
23
|
31
|
35
|
36
|
54
|
48
|
36
|
31
|
11
|
19
|
44
|
48
|
42
|
30
|
9
|
13
|
19
|
12
|
(2)
|
(11)
|
(16)
|
(7)
|
2
|
(9)
|
(4)
|
(4)
|
3
|
(16)
|
(16)
|
(19)
|
6
|
(2)
|
(2)
|
(7)
|
1
|
(10)
|
(5)
|
(6)
|
|
Pre-Tax Income |
393
N/A
|
435
+11%
|
445
+2%
|
502
+13%
|
543
+8%
|
598
+10%
|
639
+7%
|
661
+3%
|
674
+2%
|
726
+8%
|
734
+1%
|
733
0%
|
751
+2%
|
768
+2%
|
789
+3%
|
818
+4%
|
839
+3%
|
844
+1%
|
871
+3%
|
880
+1%
|
886
+1%
|
820
-7%
|
828
+1%
|
838
+1%
|
835
0%
|
803
-4%
|
631
-21%
|
542
-14%
|
493
-9%
|
348
-29%
|
438
+26%
|
395
-10%
|
368
-7%
|
360
-2%
|
322
-11%
|
103
-68%
|
156
+52%
|
109
-30%
|
116
+6%
|
305
+164%
|
196
-36%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(106)
|
(123)
|
(127)
|
(138)
|
(148)
|
(153)
|
(162)
|
(169)
|
(170)
|
(182)
|
(184)
|
(186)
|
(192)
|
(198)
|
(203)
|
(213)
|
(221)
|
(234)
|
(242)
|
(246)
|
(247)
|
(211)
|
(214)
|
(208)
|
(202)
|
(204)
|
(158)
|
(144)
|
(129)
|
(151)
|
(186)
|
(187)
|
(188)
|
(186)
|
(169)
|
(91)
|
(112)
|
(126)
|
(128)
|
(191)
|
(170)
|
|
Income from Continuing Operations |
288
|
312
|
319
|
364
|
395
|
446
|
478
|
492
|
504
|
544
|
550
|
548
|
560
|
570
|
585
|
605
|
618
|
610
|
629
|
633
|
640
|
610
|
614
|
630
|
633
|
600
|
472
|
398
|
363
|
197
|
252
|
208
|
180
|
174
|
153
|
12
|
44
|
(17)
|
(12)
|
114
|
26
|
|
Income to Minority Interest |
(60)
|
(67)
|
(68)
|
(100)
|
(120)
|
(147)
|
(173)
|
(180)
|
(185)
|
(219)
|
(224)
|
(221)
|
(232)
|
(243)
|
(258)
|
(277)
|
(290)
|
(305)
|
(320)
|
(333)
|
(345)
|
(350)
|
(354)
|
(370)
|
(372)
|
(361)
|
(306)
|
(282)
|
(255)
|
(174)
|
(195)
|
(174)
|
(157)
|
(146)
|
(133)
|
(88)
|
(142)
|
(143)
|
(141)
|
(175)
|
(112)
|
|
Net Income (Common) |
227
N/A
|
245
+8%
|
251
+3%
|
264
+5%
|
276
+4%
|
299
+9%
|
304
+2%
|
312
+2%
|
318
+2%
|
324
+2%
|
325
+0%
|
327
+1%
|
328
+0%
|
327
0%
|
327
+0%
|
328
+0%
|
328
+0%
|
305
-7%
|
309
+1%
|
300
-3%
|
295
-2%
|
260
-12%
|
261
+0%
|
261
+0%
|
260
0%
|
239
-8%
|
166
-31%
|
116
-30%
|
108
-7%
|
22
-80%
|
56
+153%
|
33
-40%
|
24
-29%
|
29
+20%
|
21
-27%
|
(75)
N/A
|
(98)
-31%
|
(159)
-62%
|
(153)
+4%
|
(61)
+60%
|
(86)
-41%
|
|
EPS (Diluted) |
1.43
N/A
|
1.54
+8%
|
1.58
+3%
|
1.66
+5%
|
1.73
+4%
|
1.88
+9%
|
1.9
+1%
|
1.95
+3%
|
1.99
+2%
|
2.04
+3%
|
2.04
N/A
|
2.05
+0%
|
2.06
+0%
|
2.06
N/A
|
2.06
N/A
|
2.09
+1%
|
1.99
-5%
|
1.92
-4%
|
1.95
+2%
|
1.89
-3%
|
1.86
-2%
|
1.63
-12%
|
1.63
N/A
|
1.63
N/A
|
1.63
N/A
|
1.5
-8%
|
1.04
-31%
|
0.73
-30%
|
0.68
-7%
|
0.14
-79%
|
0.35
+150%
|
0.21
-40%
|
0.15
-29%
|
0.18
+20%
|
0.13
-28%
|
-0.47
N/A
|
-0.62
-32%
|
-1
-61%
|
-0.96
+4%
|
-0.38
+60%
|
-0.54
-42%
|