Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
Income Statement
Earnings Waterfall
Shenzhen Overseas Chinese Town Co Ltd
Revenue
|
55.7B
CNY
|
Cost of Revenue
|
-50.8B
CNY
|
Gross Profit
|
4.9B
CNY
|
Operating Expenses
|
-5.5B
CNY
|
Operating Income
|
-626.1m
CNY
|
Other Expenses
|
-5.7B
CNY
|
Net Income
|
-6.3B
CNY
|
Income Statement
Shenzhen Overseas Chinese Town Co Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
28 157
N/A
|
29 985
+6%
|
31 135
+4%
|
30 115
-3%
|
30 718
+2%
|
29 178
-5%
|
27 284
-6%
|
28 961
+6%
|
32 236
+11%
|
33 587
+4%
|
33 535
0%
|
33 850
+1%
|
35 481
+5%
|
36 136
+2%
|
37 810
+5%
|
35 800
-5%
|
42 341
+18%
|
42 525
+0%
|
43 271
+2%
|
47 523
+10%
|
48 156
+1%
|
49 738
+3%
|
51 092
+3%
|
53 467
+5%
|
60 025
+12%
|
58 923
-2%
|
59 479
+1%
|
63 558
+7%
|
81 868
+29%
|
83 598
+2%
|
87 775
+5%
|
97 920
+12%
|
102 584
+5%
|
101 510
-1%
|
95 965
-5%
|
82 420
-14%
|
76 767
-7%
|
76 211
-1%
|
79 810
+5%
|
79 246
-1%
|
55 744
-30%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(18 357)
|
(19 626)
|
(20 507)
|
(19 829)
|
(14 651)
|
(18 775)
|
(17 770)
|
(19 147)
|
(16 601)
|
(22 525)
|
(22 648)
|
(22 721)
|
(17 173)
|
(23 658)
|
(24 714)
|
(23 451)
|
(28 524)
|
(28 611)
|
(29 060)
|
(30 537)
|
(28 621)
|
(30 494)
|
(30 920)
|
(33 767)
|
(38 130)
|
(38 422)
|
(39 908)
|
(42 160)
|
(55 204)
|
(57 157)
|
(61 410)
|
(71 731)
|
(82 790)
|
(81 961)
|
(77 819)
|
(68 657)
|
(74 213)
|
(63 431)
|
(66 789)
|
(65 553)
|
(50 841)
|
|
Gross Profit |
9 799
N/A
|
10 358
+6%
|
10 628
+3%
|
10 286
-3%
|
16 067
+56%
|
10 403
-35%
|
9 513
-9%
|
9 813
+3%
|
15 635
+59%
|
11 061
-29%
|
10 886
-2%
|
11 128
+2%
|
18 308
+65%
|
12 477
-32%
|
13 096
+5%
|
12 348
-6%
|
13 818
+12%
|
13 913
+1%
|
14 209
+2%
|
16 985
+20%
|
19 535
+15%
|
19 243
-1%
|
20 172
+5%
|
19 700
-2%
|
21 896
+11%
|
20 501
-6%
|
19 570
-5%
|
21 397
+9%
|
26 664
+25%
|
26 439
-1%
|
26 365
0%
|
26 188
-1%
|
19 793
-24%
|
19 548
-1%
|
18 146
-7%
|
13 763
-24%
|
2 554
-81%
|
12 780
+400%
|
13 021
+2%
|
13 693
+5%
|
4 903
-64%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 246)
|
(3 317)
|
(3 320)
|
(3 312)
|
(8 393)
|
(3 161)
|
(3 047)
|
(3 081)
|
(8 349)
|
(3 455)
|
(3 523)
|
(3 561)
|
(9 509)
|
(3 371)
|
(3 329)
|
(3 269)
|
(3 073)
|
(4 394)
|
(4 359)
|
(4 439)
|
(4 297)
|
(4 079)
|
(4 385)
|
(4 587)
|
(3 818)
|
(4 629)
|
(4 568)
|
(4 682)
|
(4 808)
|
(6 133)
|
(6 006)
|
(6 410)
|
(6 546)
|
(7 862)
|
(8 066)
|
(7 475)
|
(6 337)
|
(18 289)
|
(18 616)
|
(20 658)
|
(5 529)
|
|
Selling, General & Administrative |
(3 083)
|
(3 143)
|
(3 137)
|
(3 175)
|
(8 068)
|
(3 067)
|
(2 993)
|
(3 027)
|
(7 926)
|
(3 388)
|
(3 442)
|
(3 458)
|
(9 007)
|
(3 242)
|
(3 217)
|
(3 175)
|
(3 798)
|
(3 720)
|
(3 687)
|
(3 798)
|
(4 431)
|
(4 121)
|
(4 453)
|
(4 659)
|
(5 127)
|
(4 755)
|
(4 755)
|
(4 878)
|
(6 281)
|
(5 925)
|
(6 043)
|
(6 582)
|
(6 888)
|
(6 577)
|
(6 467)
|
(5 764)
|
(6 367)
|
(5 843)
|
(5 755)
|
(5 840)
|
(5 217)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(287)
|
0
|
0
|
0
|
(363)
|
0
|
0
|
0
|
(346)
|
0
|
0
|
0
|
(395)
|
0
|
0
|
0
|
(372)
|
0
|
0
|
0
|
(360)
|
0
|
0
|
0
|
(349)
|
0
|
0
|
0
|
(415)
|
0
|
0
|
0
|
(486)
|
0
|
0
|
0
|
(430)
|
|
Other Operating Expenses |
(164)
|
(175)
|
(184)
|
(136)
|
(38)
|
(92)
|
(53)
|
(53)
|
(60)
|
(66)
|
(80)
|
(102)
|
(157)
|
(128)
|
(111)
|
(93)
|
1 134
|
(674)
|
(672)
|
(641)
|
505
|
44
|
70
|
72
|
1 669
|
126
|
186
|
195
|
1 822
|
(207)
|
38
|
171
|
757
|
(1 284)
|
(1 598)
|
(1 710)
|
516
|
(12 445)
|
(12 861)
|
(14 818)
|
118
|
|
Operating Income |
6 552
N/A
|
7 040
+7%
|
7 307
+4%
|
6 974
-5%
|
7 674
+10%
|
7 242
-6%
|
6 466
-11%
|
6 733
+4%
|
7 286
+8%
|
7 607
+4%
|
7 365
-3%
|
7 568
+3%
|
8 799
+16%
|
9 107
+4%
|
9 767
+7%
|
9 080
-7%
|
10 744
+18%
|
9 520
-11%
|
9 852
+3%
|
12 547
+27%
|
15 238
+21%
|
15 164
0%
|
15 787
+4%
|
15 113
-4%
|
18 077
+20%
|
15 873
-12%
|
15 003
-5%
|
16 716
+11%
|
21 856
+31%
|
20 308
-7%
|
20 360
+0%
|
19 779
-3%
|
13 247
-33%
|
11 687
-12%
|
10 080
-14%
|
6 289
-38%
|
(3 782)
N/A
|
(5 509)
-46%
|
(5 595)
-2%
|
(6 965)
-24%
|
(626)
+91%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(70)
|
(175)
|
(488)
|
(504)
|
(550)
|
(212)
|
(53)
|
36
|
(375)
|
(522)
|
(351)
|
(569)
|
(149)
|
(333)
|
(904)
|
1 792
|
(1 279)
|
2 992
|
3 072
|
507
|
(1 387)
|
151
|
14
|
1 709
|
(895)
|
2 845
|
3 036
|
972
|
(1 738)
|
1 526
|
1 577
|
1 958
|
(2 730)
|
(1 899)
|
(1 690)
|
(1 791)
|
(5 036)
|
(5 055)
|
(6 133)
|
(7 456)
|
(4 722)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
226
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
2 701
|
3
|
3
|
3
|
1 163
|
0
|
0
|
0
|
2 034
|
0
|
0
|
0
|
1 636
|
0
|
44
|
44
|
(147)
|
2
|
(42)
|
(39)
|
(1 186)
|
5
|
14
|
12
|
(263)
|
|
Gain/Loss on Disposition of Assets |
(3)
|
0
|
(6)
|
(9)
|
(3)
|
(3)
|
(2)
|
0
|
(4)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(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 |
430
|
426
|
412
|
410
|
460
|
465
|
468
|
468
|
447
|
445
|
446
|
463
|
890
|
893
|
890
|
858
|
654
|
605
|
611
|
615
|
350
|
348
|
336
|
341
|
4
|
(17)
|
5
|
47
|
143
|
150
|
106
|
146
|
121
|
53
|
101
|
39
|
120
|
102
|
65
|
(75)
|
(149)
|
|
Pre-Tax Income |
6 909
N/A
|
7 291
+6%
|
7 224
-1%
|
6 870
-5%
|
7 807
+14%
|
7 491
-4%
|
6 880
-8%
|
7 238
+5%
|
7 332
+1%
|
7 523
+3%
|
7 452
-1%
|
7 455
+0%
|
9 457
+27%
|
9 665
+2%
|
9 754
+1%
|
11 731
+20%
|
12 820
+9%
|
13 121
+2%
|
13 538
+3%
|
13 672
+1%
|
15 364
+12%
|
15 663
+2%
|
16 136
+3%
|
17 161
+6%
|
19 219
+12%
|
18 699
-3%
|
18 043
-4%
|
17 735
-2%
|
21 898
+23%
|
21 983
+0%
|
22 086
+0%
|
21 926
-1%
|
10 491
-52%
|
9 842
-6%
|
8 449
-14%
|
4 498
-47%
|
(9 885)
N/A
|
(10 457)
-6%
|
(11 650)
-11%
|
(14 484)
-24%
|
(5 760)
+60%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 952)
|
(2 020)
|
(2 066)
|
(1 977)
|
(2 216)
|
(2 130)
|
(1 876)
|
(1 955)
|
(2 088)
|
(2 191)
|
(2 099)
|
(1 933)
|
(2 146)
|
(2 181)
|
(2 349)
|
(2 731)
|
(3 502)
|
(3 584)
|
(3 724)
|
(3 801)
|
(4 097)
|
(4 177)
|
(4 252)
|
(4 452)
|
(4 877)
|
(4 832)
|
(4 562)
|
(4 781)
|
(6 175)
|
(6 104)
|
(6 053)
|
(6 171)
|
(3 339)
|
(3 172)
|
(2 913)
|
(1 929)
|
(2 882)
|
(2 854)
|
(3 247)
|
(3 234)
|
(2 675)
|
|
Income from Continuing Operations |
4 956
|
5 271
|
5 158
|
4 894
|
5 591
|
5 362
|
5 005
|
5 283
|
5 243
|
5 332
|
5 353
|
5 521
|
7 311
|
7 483
|
7 404
|
9 000
|
9 318
|
9 538
|
9 815
|
9 871
|
11 267
|
11 485
|
11 884
|
12 710
|
14 342
|
13 868
|
13 481
|
12 954
|
15 723
|
15 879
|
16 033
|
15 755
|
7 152
|
6 670
|
5 536
|
2 569
|
(12 766)
|
(13 311)
|
(14 897)
|
(17 717)
|
(8 435)
|
|
Income to Minority Interest |
(548)
|
(683)
|
(655)
|
(575)
|
(816)
|
(735)
|
(727)
|
(829)
|
(603)
|
(606)
|
(547)
|
(455)
|
(423)
|
(438)
|
(361)
|
(297)
|
(675)
|
(531)
|
(892)
|
(869)
|
(692)
|
(833)
|
(514)
|
(1 228)
|
(2 002)
|
(1 888)
|
(1 814)
|
(1 365)
|
(3 038)
|
(3 131)
|
(3 900)
|
(4 897)
|
(3 353)
|
(3 596)
|
(3 216)
|
(2 063)
|
1 862
|
1 927
|
2 580
|
3 339
|
1 943
|
|
Net Income (Common) |
4 408
N/A
|
4 588
+4%
|
4 503
-2%
|
4 317
-4%
|
4 774
+11%
|
4 624
-3%
|
4 275
-8%
|
4 452
+4%
|
4 641
+4%
|
4 725
+2%
|
4 806
+2%
|
5 066
+5%
|
6 888
+36%
|
7 044
+2%
|
7 042
0%
|
8 702
+24%
|
8 643
-1%
|
9 007
+4%
|
8 923
-1%
|
9 002
+1%
|
10 643
+18%
|
10 721
+1%
|
11 439
+7%
|
11 551
+1%
|
12 340
+7%
|
11 981
-3%
|
11 669
-3%
|
11 591
-1%
|
12 685
+9%
|
12 749
+1%
|
12 132
-5%
|
10 857
-11%
|
3 799
-65%
|
3 074
-19%
|
2 321
-25%
|
507
-78%
|
(10 690)
N/A
|
(11 160)
-4%
|
(12 175)
-9%
|
(14 160)
-16%
|
(6 338)
+55%
|
|
EPS (Diluted) |
0.61
N/A
|
0.63
+3%
|
0.62
-2%
|
0.59
-5%
|
0.66
+12%
|
0.63
-5%
|
0.58
-8%
|
0.61
+5%
|
0.64
+5%
|
0.57
-11%
|
0.58
+2%
|
0.61
+5%
|
0.84
+38%
|
0.85
+1%
|
0.85
N/A
|
1.06
+25%
|
1.05
-1%
|
1.11
+6%
|
1.1
-1%
|
1.11
+1%
|
1.28
+15%
|
1.29
+1%
|
1.38
+7%
|
1.39
+1%
|
1.5
+8%
|
1.46
-3%
|
1.42
-3%
|
1.43
+1%
|
1.56
+9%
|
1.6
+3%
|
1.52
-5%
|
1.35
-11%
|
0.47
-65%
|
0.38
-19%
|
0.29
-24%
|
0.06
-79%
|
-1.33
N/A
|
-1.39
-5%
|
-1.51
-9%
|
-1.76
-17%
|
-0.79
+55%
|