Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
Income Statement
Earnings Waterfall
Shanghai Lily & Beauty Cosmetics Co Ltd
Revenue
|
2.8B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
844.1m
CNY
|
Operating Expenses
|
-824.2m
CNY
|
Operating Income
|
19.9m
CNY
|
Other Expenses
|
9.7m
CNY
|
Net Income
|
29.5m
CNY
|
Income Statement
Shanghai Lily & Beauty Cosmetics Co Ltd
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 |
1 805
N/A
|
2 464
+37%
|
4 600
+87%
|
4 701
+2%
|
4 651
-1%
|
4 637
0%
|
4 155
-10%
|
4 115
-1%
|
3 856
-6%
|
3 752
-3%
|
3 242
-14%
|
3 141
-3%
|
3 123
-1%
|
3 074
-2%
|
2 762
-10%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(1 122)
|
(1 514)
|
(3 035)
|
(3 012)
|
(2 934)
|
(2 893)
|
(2 701)
|
(2 680)
|
(2 653)
|
(2 709)
|
(2 522)
|
(2 310)
|
(2 266)
|
(2 205)
|
(1 918)
|
|
Gross Profit |
683
N/A
|
950
+39%
|
1 565
+65%
|
1 690
+8%
|
1 717
+2%
|
1 744
+2%
|
1 454
-17%
|
1 435
-1%
|
1 203
-16%
|
1 043
-13%
|
719
-31%
|
830
+15%
|
857
+3%
|
869
+1%
|
844
-3%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(494)
|
(711)
|
(1 125)
|
(1 246)
|
(1 217)
|
(1 243)
|
(927)
|
(947)
|
(926)
|
(888)
|
(898)
|
(1 060)
|
(1 073)
|
(1 055)
|
(824)
|
|
Selling, General & Administrative |
(495)
|
(703)
|
(1 146)
|
(1 170)
|
(1 148)
|
(1 175)
|
(958)
|
(926)
|
(863)
|
(824)
|
(909)
|
(916)
|
(901)
|
(845)
|
(800)
|
|
Research & Development |
(4)
|
(6)
|
(12)
|
(13)
|
(14)
|
(17)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
0
|
(10)
|
|
Depreciation & Amortization |
0
|
0
|
(4)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(19)
|
|
Other Operating Expenses |
6
|
(2)
|
37
|
(63)
|
(56)
|
(51)
|
54
|
(10)
|
(52)
|
(54)
|
41
|
(134)
|
(160)
|
(210)
|
5
|
|
Operating Income |
189
N/A
|
239
+26%
|
440
+84%
|
443
+1%
|
500
+13%
|
500
+0%
|
528
+5%
|
488
-7%
|
277
-43%
|
155
-44%
|
(179)
N/A
|
(229)
-28%
|
(216)
+6%
|
(186)
+14%
|
20
N/A
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
4
|
8
|
4
|
4
|
20
|
35
|
16
|
13
|
2
|
(9)
|
14
|
13
|
10
|
7
|
24
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
Pre-Tax Income |
192
N/A
|
246
+28%
|
443
+80%
|
447
+1%
|
519
+16%
|
534
+3%
|
541
+1%
|
498
-8%
|
277
-44%
|
144
-48%
|
(172)
N/A
|
(218)
-27%
|
(207)
+5%
|
(180)
+13%
|
44
N/A
|
|
Net Income | ||||||||||||||||
Tax Provision |
(44)
|
(57)
|
(105)
|
(106)
|
(125)
|
(124)
|
(131)
|
(120)
|
(67)
|
(36)
|
28
|
37
|
32
|
24
|
(16)
|
|
Income from Continuing Operations |
148
|
189
|
338
|
341
|
395
|
409
|
410
|
378
|
211
|
108
|
(143)
|
(181)
|
(175)
|
(156)
|
27
|
|
Income to Minority Interest |
2
|
2
|
2
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
3
|
4
|
4
|
6
|
4
|
2
|
|
Net Income (Common) |
150
N/A
|
192
+28%
|
340
+77%
|
342
+1%
|
395
+15%
|
409
+4%
|
411
+0%
|
379
-8%
|
212
-44%
|
111
-48%
|
(139)
N/A
|
(176)
-27%
|
(169)
+4%
|
(153)
+10%
|
30
N/A
|
|
EPS (Diluted) |
0.42
N/A
|
0.47
+12%
|
0.92
+96%
|
0.85
-8%
|
0.98
+15%
|
1.02
+4%
|
1.03
+1%
|
0.89
-14%
|
0.56
-37%
|
0.3
-46%
|
-0.35
N/A
|
-0.44
-26%
|
-0.42
+5%
|
-0.36
+14%
|
0.07
N/A
|