Jiangsu Tianmu Lake Tourism Co Ltd
SSE:603136
Income Statement
Earnings Waterfall
Jiangsu Tianmu Lake Tourism Co Ltd
Revenue
|
461.2m
CNY
|
Cost of Revenue
|
-208.6m
CNY
|
Gross Profit
|
252.6m
CNY
|
Operating Expenses
|
-78.7m
CNY
|
Operating Income
|
173.9m
CNY
|
Other Expenses
|
-62m
CNY
|
Net Income
|
111.8m
CNY
|
Income Statement
Jiangsu Tianmu Lake Tourism Co Ltd
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||
Revenue |
434
N/A
|
452
+4%
|
461
+2%
|
463
+0%
|
466
+1%
|
477
+2%
|
489
+3%
|
488
0%
|
490
+0%
|
509
+4%
|
503
-1%
|
436
-13%
|
384
-12%
|
340
-11%
|
374
+10%
|
431
+15%
|
501
+16%
|
468
-7%
|
419
-11%
|
397
-5%
|
280
-29%
|
344
+23%
|
369
+7%
|
433
+17%
|
563
+30%
|
601
+7%
|
461
-23%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(158)
|
(167)
|
(167)
|
(178)
|
(185)
|
(185)
|
(186)
|
(191)
|
(190)
|
(192)
|
(175)
|
(176)
|
(170)
|
(172)
|
(177)
|
(198)
|
(212)
|
(225)
|
(209)
|
(218)
|
(211)
|
(221)
|
(235)
|
(250)
|
(271)
|
(278)
|
(209)
|
|
Gross Profit |
276
N/A
|
284
+3%
|
293
+3%
|
285
-3%
|
281
-1%
|
293
+4%
|
304
+4%
|
297
-2%
|
300
+1%
|
317
+6%
|
329
+4%
|
260
-21%
|
214
-18%
|
169
-21%
|
197
+17%
|
233
+18%
|
289
+24%
|
243
-16%
|
209
-14%
|
178
-15%
|
69
-61%
|
123
+78%
|
133
+8%
|
183
+37%
|
292
+60%
|
322
+10%
|
253
-22%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(130)
|
(135)
|
(145)
|
(134)
|
(131)
|
(133)
|
(146)
|
(145)
|
(143)
|
(135)
|
(148)
|
(130)
|
(123)
|
(113)
|
(108)
|
(113)
|
(116)
|
(124)
|
(129)
|
(122)
|
(119)
|
(113)
|
(109)
|
(108)
|
(112)
|
(116)
|
(79)
|
|
Selling, General & Administrative |
(130)
|
(137)
|
(125)
|
(141)
|
(138)
|
(140)
|
(137)
|
(147)
|
(145)
|
(138)
|
(133)
|
(135)
|
(133)
|
(129)
|
(117)
|
(136)
|
(135)
|
(138)
|
(117)
|
(128)
|
(124)
|
(120)
|
(101)
|
(121)
|
(125)
|
(129)
|
(85)
|
|
Depreciation & Amortization |
0
|
0
|
(22)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
1
|
1
|
2
|
7
|
7
|
7
|
7
|
2
|
3
|
3
|
2
|
5
|
10
|
16
|
24
|
24
|
19
|
14
|
6
|
6
|
5
|
7
|
11
|
13
|
13
|
13
|
7
|
|
Operating Income |
146
N/A
|
149
+2%
|
149
0%
|
151
+1%
|
150
0%
|
160
+6%
|
158
-1%
|
152
-4%
|
157
+3%
|
182
+16%
|
181
-1%
|
130
-28%
|
90
-31%
|
56
-38%
|
89
+60%
|
121
+35%
|
172
+43%
|
119
-31%
|
80
-33%
|
56
-30%
|
(50)
N/A
|
10
N/A
|
25
+140%
|
74
+201%
|
181
+144%
|
206
+14%
|
174
-15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(22)
|
(20)
|
(17)
|
(14)
|
(13)
|
(2)
|
1
|
3
|
9
|
6
|
9
|
8
|
5
|
2
|
(2)
|
(7)
|
(4)
|
(1)
|
3
|
7
|
5
|
4
|
3
|
5
|
5
|
6
|
6
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
4
|
4
|
4
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Gain/Loss on Disposition of Assets |
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
Pre-Tax Income |
124
N/A
|
128
+3%
|
130
+2%
|
135
+4%
|
136
+1%
|
157
+15%
|
158
+1%
|
154
-2%
|
165
+7%
|
188
+13%
|
189
+1%
|
138
-27%
|
94
-32%
|
56
-40%
|
87
+54%
|
113
+30%
|
168
+48%
|
118
-30%
|
86
-27%
|
67
-22%
|
(41)
N/A
|
18
N/A
|
26
+48%
|
78
+194%
|
184
+137%
|
210
+14%
|
180
-15%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(31)
|
(31)
|
(33)
|
(34)
|
(34)
|
(39)
|
(40)
|
(39)
|
(42)
|
(47)
|
(47)
|
0
|
(27)
|
(14)
|
(22)
|
0
|
(41)
|
(32)
|
(26)
|
(26)
|
(6)
|
(6)
|
(5)
|
(12)
|
(33)
|
(53)
|
(48)
|
|
Income from Continuing Operations |
93
|
96
|
98
|
101
|
102
|
118
|
118
|
115
|
124
|
141
|
142
|
96
|
67
|
42
|
65
|
92
|
127
|
85
|
61
|
41
|
(47)
|
11
|
21
|
65
|
151
|
157
|
132
|
|
Income to Minority Interest |
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(17)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(14)
|
(8)
|
(6)
|
(10)
|
(15)
|
(19)
|
(14)
|
(9)
|
(7)
|
2
|
(1)
|
(1)
|
(4)
|
(15)
|
(19)
|
(20)
|
|
Net Income (Common) |
79
N/A
|
83
+5%
|
85
+2%
|
88
+4%
|
89
+1%
|
101
+13%
|
103
+2%
|
101
-3%
|
108
+7%
|
124
+14%
|
124
+0%
|
82
-33%
|
59
-28%
|
37
-39%
|
55
+50%
|
77
+40%
|
108
+41%
|
71
-34%
|
52
-27%
|
35
-33%
|
(45)
N/A
|
10
N/A
|
20
+102%
|
61
+200%
|
136
+124%
|
138
+1%
|
112
-19%
|
|
EPS (Diluted) |
0.91
N/A
|
0.95
+4%
|
0.73
-23%
|
0.76
+4%
|
0.76
N/A
|
0.86
+13%
|
0.89
+3%
|
0.86
-3%
|
0.92
+7%
|
1.06
+15%
|
1.07
+1%
|
0.71
-34%
|
0.52
-27%
|
0.32
-38%
|
0.47
+47%
|
0.66
+40%
|
0.58
-12%
|
0.36
-38%
|
0.28
-22%
|
0.19
-32%
|
-0.24
N/A
|
0.05
N/A
|
0.11
+120%
|
0.33
+200%
|
0.73
+121%
|
0.74
+1%
|
0.6
-19%
|