Orient Group Inc
SSE:600811
Income Statement
Earnings Waterfall
Orient Group Inc
Revenue
|
9.1B
CNY
|
Cost of Revenue
|
-9B
CNY
|
Gross Profit
|
135.1m
CNY
|
Operating Expenses
|
-648.3m
CNY
|
Operating Income
|
-513.2m
CNY
|
Other Expenses
|
-494.7m
CNY
|
Net Income
|
-1B
CNY
|
Income Statement
Orient Group Inc
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 |
8 628
N/A
|
8 224
-5%
|
6 791
-17%
|
7 031
+4%
|
6 630
-6%
|
5 756
-13%
|
6 254
+9%
|
5 548
-11%
|
6 200
+12%
|
6 214
+0%
|
6 466
+4%
|
5 972
-8%
|
5 291
-11%
|
6 343
+20%
|
6 163
-3%
|
7 356
+19%
|
7 892
+7%
|
7 962
+1%
|
8 423
+6%
|
8 662
+3%
|
10 579
+22%
|
14 506
+37%
|
14 570
+0%
|
15 792
+8%
|
16 131
+2%
|
13 179
-18%
|
14 092
+7%
|
14 297
+1%
|
14 953
+5%
|
15 473
+3%
|
15 827
+2%
|
15 578
-2%
|
14 815
-5%
|
15 187
+3%
|
15 062
-1%
|
14 353
-5%
|
14 981
+4%
|
12 976
-13%
|
12 284
-5%
|
10 874
-11%
|
9 123
-16%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8 264)
|
(7 925)
|
(6 538)
|
(6 809)
|
(6 418)
|
(5 570)
|
(6 065)
|
(5 344)
|
(6 093)
|
(6 153)
|
(6 406)
|
(5 993)
|
(5 258)
|
(6 245)
|
(6 102)
|
(7 229)
|
(7 732)
|
(7 543)
|
(8 006)
|
(8 177)
|
(9 952)
|
(13 773)
|
(13 816)
|
(15 114)
|
(15 536)
|
(12 945)
|
(13 758)
|
(13 883)
|
(14 490)
|
(15 007)
|
(15 370)
|
(15 172)
|
(14 525)
|
(15 439)
|
(14 879)
|
(14 245)
|
(14 950)
|
(12 921)
|
(12 273)
|
(10 828)
|
(8 988)
|
|
Gross Profit |
364
N/A
|
299
-18%
|
254
-15%
|
223
-12%
|
212
-5%
|
186
-12%
|
189
+2%
|
204
+8%
|
108
-47%
|
61
-43%
|
60
-1%
|
(21)
N/A
|
33
N/A
|
98
+195%
|
61
-37%
|
127
+107%
|
160
+26%
|
419
+162%
|
418
0%
|
486
+16%
|
628
+29%
|
734
+17%
|
754
+3%
|
678
-10%
|
595
-12%
|
234
-61%
|
334
+43%
|
414
+24%
|
463
+12%
|
466
+1%
|
458
-2%
|
406
-11%
|
290
-28%
|
(251)
N/A
|
184
N/A
|
108
-42%
|
31
-71%
|
55
+76%
|
10
-81%
|
46
+347%
|
135
+192%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(348)
|
(335)
|
(354)
|
(315)
|
(349)
|
(493)
|
(434)
|
(389)
|
(235)
|
(370)
|
(97)
|
(133)
|
(304)
|
(415)
|
(458)
|
(306)
|
(281)
|
(560)
|
(243)
|
(447)
|
(495)
|
(784)
|
(890)
|
(932)
|
(990)
|
(894)
|
(679)
|
(658)
|
(600)
|
(690)
|
(421)
|
(419)
|
(340)
|
(1 099)
|
(1 491)
|
(1 398)
|
(1 415)
|
(820)
|
(689)
|
(710)
|
(648)
|
|
Selling, General & Administrative |
(281)
|
(264)
|
(295)
|
(301)
|
(334)
|
(346)
|
(333)
|
(324)
|
(307)
|
(190)
|
(314)
|
(317)
|
(374)
|
(342)
|
(484)
|
(518)
|
(504)
|
(457)
|
(426)
|
(450)
|
(458)
|
(570)
|
(501)
|
(554)
|
(580)
|
(685)
|
(740)
|
(702)
|
(687)
|
(558)
|
(549)
|
(520)
|
(474)
|
(829)
|
(794)
|
(725)
|
(709)
|
(546)
|
(549)
|
(570)
|
(569)
|
|
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
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(7)
|
(7)
|
(6)
|
(4)
|
|
Depreciation & Amortization |
0
|
(31)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(67)
|
(40)
|
(59)
|
(15)
|
(15)
|
(39)
|
(101)
|
(64)
|
72
|
(74)
|
217
|
184
|
70
|
45
|
28
|
213
|
224
|
(61)
|
183
|
4
|
(37)
|
(162)
|
(389)
|
(378)
|
(409)
|
(147)
|
61
|
44
|
87
|
(79)
|
130
|
103
|
137
|
(221)
|
(690)
|
(664)
|
(697)
|
(220)
|
(132)
|
(134)
|
(75)
|
|
Operating Income |
17
N/A
|
(35)
N/A
|
(101)
-187%
|
(93)
+8%
|
(137)
-47%
|
(307)
-125%
|
(245)
+20%
|
(184)
+25%
|
(128)
+31%
|
(309)
-142%
|
(37)
+88%
|
(154)
-318%
|
(271)
-76%
|
(317)
-17%
|
(396)
-25%
|
(180)
+55%
|
(121)
+33%
|
(141)
-17%
|
175
N/A
|
39
-78%
|
133
+239%
|
(51)
N/A
|
(136)
-167%
|
(254)
-86%
|
(395)
-55%
|
(660)
-67%
|
(345)
+48%
|
(244)
+29%
|
(137)
+44%
|
(224)
-64%
|
36
N/A
|
(14)
N/A
|
(50)
-268%
|
(1 351)
-2 584%
|
(1 308)
+3%
|
(1 290)
+1%
|
(1 384)
-7%
|
(765)
+45%
|
(678)
+11%
|
(664)
+2%
|
(513)
+23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 127
|
1 051
|
978
|
1 014
|
1 408
|
1 311
|
1 298
|
1 241
|
526
|
1 126
|
821
|
882
|
1 127
|
968
|
867
|
773
|
693
|
899
|
671
|
843
|
893
|
1 055
|
833
|
731
|
750
|
1 163
|
1 028
|
915
|
817
|
453
|
224
|
219
|
129
|
(206)
|
(461)
|
(567)
|
(651)
|
(326)
|
(489)
|
(747)
|
(682)
|
|
Non-Reccuring Items |
0
|
(15)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
(1)
|
7
|
(0)
|
(1)
|
(1)
|
(335)
|
(0)
|
(0)
|
0
|
94
|
0
|
6
|
8
|
64
|
1
|
1
|
(1)
|
(14)
|
2
|
2
|
6
|
(153)
|
3
|
4
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(1)
|
(371)
|
(371)
|
(371)
|
(371)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
6
|
24
|
35
|
34
|
34
|
17
|
6
|
(26)
|
(21)
|
(25)
|
(27)
|
8
|
3
|
58
|
60
|
55
|
54
|
(3)
|
(7)
|
(5)
|
(5)
|
1
|
(32)
|
(31)
|
(30)
|
(28)
|
(32)
|
(33)
|
(32)
|
(5)
|
(2)
|
(2)
|
(7)
|
(357)
|
(376)
|
(374)
|
(371)
|
(20)
|
1
|
3
|
1
|
|
Pre-Tax Income |
1 150
N/A
|
1 025
-11%
|
913
-11%
|
955
+5%
|
1 305
+37%
|
1 022
-22%
|
1 059
+4%
|
1 031
-3%
|
377
-63%
|
407
+8%
|
385
-5%
|
365
-5%
|
488
+34%
|
686
+41%
|
530
-23%
|
648
+22%
|
625
-4%
|
762
+22%
|
839
+10%
|
877
+5%
|
1 021
+16%
|
670
-34%
|
664
-1%
|
445
-33%
|
325
-27%
|
569
+75%
|
651
+14%
|
644
-1%
|
657
+2%
|
288
-56%
|
260
-10%
|
204
-21%
|
70
-66%
|
(1 927)
N/A
|
(2 143)
-11%
|
(2 230)
-4%
|
(2 400)
-8%
|
(1 264)
+47%
|
(1 163)
+8%
|
(1 404)
-21%
|
(1 194)
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(35)
|
(5)
|
1
|
(1)
|
(2)
|
(18)
|
(19)
|
(19)
|
(21)
|
(10)
|
(12)
|
(8)
|
(2)
|
35
|
37
|
45
|
32
|
(20)
|
(16)
|
(29)
|
(22)
|
(26)
|
(30)
|
(20)
|
(22)
|
(64)
|
(58)
|
(66)
|
(71)
|
(54)
|
(60)
|
(59)
|
(45)
|
94
|
94
|
96
|
90
|
50
|
48
|
48
|
45
|
|
Income from Continuing Operations |
1 115
|
1 020
|
914
|
954
|
1 303
|
1 004
|
1 040
|
1 011
|
356
|
397
|
373
|
357
|
487
|
720
|
568
|
693
|
656
|
743
|
823
|
848
|
999
|
644
|
634
|
426
|
303
|
506
|
593
|
578
|
586
|
234
|
200
|
145
|
25
|
(1 834)
|
(2 049)
|
(2 134)
|
(2 310)
|
(1 214)
|
(1 115)
|
(1 356)
|
(1 149)
|
|
Income to Minority Interest |
34
|
21
|
30
|
38
|
39
|
38
|
34
|
21
|
33
|
153
|
151
|
157
|
115
|
42
|
50
|
41
|
70
|
26
|
27
|
43
|
54
|
12
|
26
|
57
|
53
|
78
|
47
|
11
|
2
|
7
|
(2)
|
(9)
|
5
|
115
|
157
|
190
|
234
|
219
|
205
|
191
|
142
|
|
Net Income (Common) |
1 148
N/A
|
1 041
-9%
|
944
-9%
|
992
+5%
|
1 342
+35%
|
1 042
-22%
|
1 074
+3%
|
1 033
-4%
|
388
-62%
|
549
+41%
|
524
-5%
|
513
-2%
|
601
+17%
|
762
+27%
|
617
-19%
|
734
+19%
|
726
-1%
|
769
+6%
|
850
+11%
|
891
+5%
|
1 053
+18%
|
656
-38%
|
660
+1%
|
482
-27%
|
356
-26%
|
584
+64%
|
641
+10%
|
588
-8%
|
588
0%
|
240
-59%
|
198
-17%
|
136
-31%
|
30
-78%
|
(1 719)
N/A
|
(1 892)
-10%
|
(1 944)
-3%
|
(2 077)
-7%
|
(996)
+52%
|
(911)
+9%
|
(1 165)
-28%
|
(1 008)
+13%
|
|
EPS (Diluted) |
0.53
N/A
|
0.48
-9%
|
0.43
-10%
|
0.46
+7%
|
0.62
+35%
|
0.48
-23%
|
0.5
+4%
|
0.48
-4%
|
0.18
-63%
|
0.25
+39%
|
0.24
-4%
|
0.19
-21%
|
0.16
-16%
|
0.25
+56%
|
0.16
-36%
|
0.26
+63%
|
0.21
-19%
|
0.21
N/A
|
0.22
+5%
|
0.25
+14%
|
0.29
+16%
|
0.18
-38%
|
0.19
+6%
|
0.14
-26%
|
0.1
-29%
|
0.16
+60%
|
0.17
+6%
|
0.16
-6%
|
0.16
N/A
|
0.07
-56%
|
0.06
-14%
|
0.04
-33%
|
0.01
-75%
|
-0.47
N/A
|
-0.52
-11%
|
-0.53
-2%
|
-0.57
-8%
|
-0.27
+53%
|
-0.25
+7%
|
-0.32
-28%
|
-0.28
+13%
|