Shanghai Film Co Ltd
SSE:601595
Income Statement
Earnings Waterfall
Shanghai Film Co Ltd
Revenue
|
712.9m
CNY
|
Cost of Revenue
|
-559.6m
CNY
|
Gross Profit
|
153.3m
CNY
|
Operating Expenses
|
-214.3m
CNY
|
Operating Income
|
-61.1m
CNY
|
Other Expenses
|
12.3m
CNY
|
Net Income
|
-48.8m
CNY
|
Income Statement
Shanghai Film Co Ltd
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 |
977
N/A
|
1 013
+4%
|
1 046
+3%
|
1 024
-2%
|
1 076
+5%
|
1 112
+3%
|
1 122
+1%
|
1 169
+4%
|
1 129
-3%
|
1 125
0%
|
1 056
-6%
|
1 042
-1%
|
1 068
+3%
|
1 038
-3%
|
1 107
+7%
|
868
-22%
|
618
-29%
|
434
-30%
|
309
-29%
|
486
+57%
|
643
+32%
|
699
+9%
|
731
+5%
|
666
-9%
|
530
-20%
|
493
-7%
|
368
-25%
|
389
+6%
|
551
+42%
|
713
+29%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(663)
|
(694)
|
(720)
|
(740)
|
(782)
|
(824)
|
(820)
|
(866)
|
(863)
|
(890)
|
(889)
|
(901)
|
(926)
|
(906)
|
(915)
|
(819)
|
(695)
|
(568)
|
(318)
|
(364)
|
(408)
|
(455)
|
(657)
|
(633)
|
(569)
|
(525)
|
(408)
|
(402)
|
(469)
|
(560)
|
|
Gross Profit |
314
N/A
|
319
+1%
|
326
+2%
|
284
-13%
|
294
+3%
|
289
-2%
|
303
+5%
|
303
+0%
|
266
-12%
|
236
-11%
|
167
-29%
|
141
-16%
|
143
+1%
|
132
-8%
|
191
+45%
|
48
-75%
|
(78)
N/A
|
(135)
-73%
|
(9)
+94%
|
122
N/A
|
235
+92%
|
243
+4%
|
74
-70%
|
33
-55%
|
(39)
N/A
|
(32)
+17%
|
(39)
-22%
|
(13)
+67%
|
82
N/A
|
153
+88%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(115)
|
(107)
|
(122)
|
(109)
|
(104)
|
(109)
|
(112)
|
(114)
|
(123)
|
(115)
|
(141)
|
(119)
|
(116)
|
(114)
|
(97)
|
(87)
|
(154)
|
(148)
|
(312)
|
(478)
|
(394)
|
(386)
|
(70)
|
(81)
|
(185)
|
(170)
|
(55)
|
(274)
|
(200)
|
(214)
|
|
Selling, General & Administrative |
(114)
|
(107)
|
(113)
|
(107)
|
(112)
|
(120)
|
(129)
|
(134)
|
(142)
|
(139)
|
(164)
|
(129)
|
(119)
|
(114)
|
(127)
|
(117)
|
(134)
|
(138)
|
(282)
|
(343)
|
(310)
|
(294)
|
(86)
|
(87)
|
(128)
|
(113)
|
(74)
|
(74)
|
(61)
|
(74)
|
|
Depreciation & Amortization |
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(1)
|
0
|
(1)
|
(2)
|
8
|
11
|
26
|
20
|
20
|
23
|
30
|
10
|
4
|
(0)
|
35
|
31
|
(20)
|
(10)
|
33
|
(136)
|
(84)
|
(93)
|
20
|
6
|
(57)
|
(57)
|
23
|
(200)
|
(139)
|
(140)
|
|
Operating Income |
199
N/A
|
212
+6%
|
204
-4%
|
176
-14%
|
190
+8%
|
180
-5%
|
191
+6%
|
189
-1%
|
143
-24%
|
120
-16%
|
26
-79%
|
22
-14%
|
27
+22%
|
17
-36%
|
94
+440%
|
(39)
N/A
|
(231)
-492%
|
(282)
-22%
|
(321)
-14%
|
(356)
-11%
|
(159)
+55%
|
(143)
+10%
|
4
N/A
|
(48)
N/A
|
(224)
-370%
|
(202)
+10%
|
(94)
+54%
|
(287)
-205%
|
(118)
+59%
|
(61)
+48%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
33
|
28
|
28
|
30
|
31
|
37
|
27
|
119
|
104
|
117
|
33
|
255
|
258
|
279
|
68
|
50
|
37
|
2
|
38
|
24
|
26
|
17
|
(7)
|
23
|
17
|
18
|
(41)
|
(35)
|
3
|
15
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
215
|
0
|
0
|
0
|
(5)
|
0
|
(0)
|
(4)
|
(204)
|
(4)
|
(3)
|
0
|
25
|
30
|
30
|
36
|
(208)
|
28
|
32
|
33
|
|
Gain/Loss on Disposition of Assets |
1
|
0
|
(1)
|
(1)
|
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
|
|
Total Other Income |
29
|
33
|
51
|
51
|
40
|
33
|
3
|
(0)
|
2
|
2
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(5)
|
(16)
|
(49)
|
(51)
|
(47)
|
(6)
|
(9)
|
(9)
|
(3)
|
7
|
3
|
3
|
(3)
|
|
Pre-Tax Income |
262
N/A
|
273
+4%
|
281
+3%
|
256
-9%
|
260
+2%
|
248
-5%
|
311
+25%
|
308
-1%
|
250
-19%
|
240
-4%
|
274
+14%
|
277
+1%
|
285
+3%
|
296
+4%
|
157
-47%
|
9
-94%
|
(197)
N/A
|
(289)
-47%
|
(503)
-74%
|
(385)
+23%
|
(187)
+51%
|
(172)
+8%
|
17
N/A
|
(5)
N/A
|
(185)
-3 854%
|
(151)
+18%
|
(335)
-123%
|
(290)
+13%
|
(80)
+72%
|
(16)
+80%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(39)
|
(43)
|
(43)
|
(37)
|
(41)
|
(38)
|
(57)
|
(58)
|
(46)
|
(40)
|
(43)
|
(43)
|
(45)
|
(46)
|
(30)
|
(9)
|
(2)
|
8
|
30
|
14
|
4
|
(1)
|
(3)
|
(0)
|
(6)
|
(12)
|
(12)
|
(16)
|
(12)
|
(16)
|
|
Income from Continuing Operations |
223
|
229
|
238
|
218
|
219
|
211
|
254
|
250
|
204
|
199
|
231
|
234
|
240
|
249
|
127
|
1
|
(199)
|
(281)
|
(473)
|
(371)
|
(183)
|
(173)
|
14
|
(5)
|
(191)
|
(162)
|
(347)
|
(306)
|
(92)
|
(33)
|
|
Income to Minority Interest |
(8)
|
(5)
|
(2)
|
1
|
2
|
2
|
3
|
2
|
5
|
4
|
4
|
4
|
4
|
7
|
10
|
20
|
28
|
30
|
41
|
33
|
27
|
27
|
8
|
8
|
14
|
8
|
12
|
8
|
(9)
|
(16)
|
|
Net Income (Common) |
215
N/A
|
224
+4%
|
236
+5%
|
219
-7%
|
220
+1%
|
213
-3%
|
257
+21%
|
252
-2%
|
209
-17%
|
204
-3%
|
235
+15%
|
239
+2%
|
245
+3%
|
256
+5%
|
137
-46%
|
20
-85%
|
(171)
N/A
|
(251)
-47%
|
(431)
-72%
|
(338)
+22%
|
(156)
+54%
|
(145)
+7%
|
22
N/A
|
3
-86%
|
(177)
N/A
|
(154)
+13%
|
(335)
-117%
|
(298)
+11%
|
(101)
+66%
|
(49)
+52%
|
|
EPS (Diluted) |
0.64
N/A
|
0.57
-11%
|
0.63
+11%
|
0.48
-24%
|
0.48
N/A
|
0.48
N/A
|
0.57
+19%
|
0.57
N/A
|
0.48
-16%
|
0.46
-4%
|
0.52
+13%
|
0.53
+2%
|
0.54
+2%
|
0.57
+6%
|
0.31
-46%
|
0.04
-87%
|
-0.39
N/A
|
-0.67
-72%
|
-0.96
-43%
|
-0.77
+20%
|
-0.36
+53%
|
-0.33
+8%
|
0.05
N/A
|
0.01
-80%
|
-0.4
N/A
|
-0.34
+15%
|
-0.75
-121%
|
-0.66
+12%
|
-0.22
+67%
|
-0.11
+50%
|