Sgis Songshan Co Ltd
SZSE:000717
Income Statement
Earnings Waterfall
Sgis Songshan Co Ltd
Revenue
|
41.7B
CNY
|
Cost of Revenue
|
-41.5B
CNY
|
Gross Profit
|
155.7m
CNY
|
Operating Expenses
|
-940.2m
CNY
|
Operating Income
|
-784.6m
CNY
|
Other Expenses
|
52m
CNY
|
Net Income
|
-732.6m
CNY
|
Income Statement
Sgis Songshan Co Ltd
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 |
19 059
N/A
|
19 171
+1%
|
19 704
+3%
|
20 298
+3%
|
20 025
-1%
|
19 497
-3%
|
17 121
-12%
|
14 890
-13%
|
13 129
-12%
|
11 145
-15%
|
10 900
-2%
|
11 399
+5%
|
12 059
+6%
|
13 973
+16%
|
16 927
+21%
|
18 991
+12%
|
22 427
+18%
|
25 115
+12%
|
25 706
+2%
|
26 434
+3%
|
26 604
+1%
|
27 112
+2%
|
27 902
+3%
|
28 780
+3%
|
29 393
+2%
|
29 143
-1%
|
28 843
-1%
|
29 981
+4%
|
30 058
+0%
|
31 556
+5%
|
33 166
+5%
|
37 843
+14%
|
42 574
+13%
|
45 482
+7%
|
44 546
-2%
|
42 489
-5%
|
39 305
-7%
|
39 304
0%
|
41 433
+5%
|
41 058
-1%
|
41 700
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(18 531)
|
(18 541)
|
(19 328)
|
(20 079)
|
(19 951)
|
(19 811)
|
(17 586)
|
(15 455)
|
(14 288)
|
(12 581)
|
(12 150)
|
(12 268)
|
(12 150)
|
(13 368)
|
(15 965)
|
(17 363)
|
(19 560)
|
(21 495)
|
(21 435)
|
(21 785)
|
(22 071)
|
(22 362)
|
(23 627)
|
(24 959)
|
(26 443)
|
(25 610)
|
(25 427)
|
(26 553)
|
(26 250)
|
(27 711)
|
(29 414)
|
(33 557)
|
(38 342)
|
(41 235)
|
(40 746)
|
(39 475)
|
(37 690)
|
(39 348)
|
(41 705)
|
(41 629)
|
(41 544)
|
|
Gross Profit |
528
N/A
|
630
+19%
|
377
-40%
|
219
-42%
|
74
-66%
|
(315)
N/A
|
(465)
-48%
|
(565)
-21%
|
(1 159)
-105%
|
(1 436)
-24%
|
(1 251)
+13%
|
(870)
+30%
|
(91)
+90%
|
604
N/A
|
962
+59%
|
1 628
+69%
|
2 867
+76%
|
3 620
+26%
|
4 272
+18%
|
4 649
+9%
|
4 533
-2%
|
4 750
+5%
|
4 275
-10%
|
3 821
-11%
|
2 950
-23%
|
3 533
+20%
|
3 416
-3%
|
3 428
+0%
|
3 808
+11%
|
3 845
+1%
|
3 753
-2%
|
4 286
+14%
|
4 232
-1%
|
4 247
+0%
|
3 800
-11%
|
3 014
-21%
|
1 615
-46%
|
(44)
N/A
|
(272)
-513%
|
(570)
-110%
|
156
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(432)
|
(377)
|
(377)
|
(490)
|
(550)
|
(514)
|
(548)
|
(529)
|
(527)
|
(407)
|
(401)
|
(320)
|
(276)
|
(303)
|
(61)
|
(264)
|
(258)
|
(406)
|
(416)
|
(405)
|
(661)
|
(1 141)
|
(1 120)
|
(1 019)
|
(816)
|
(1 511)
|
(1 374)
|
(1 397)
|
(1 738)
|
(1 550)
|
(1 431)
|
(1 545)
|
(1 478)
|
(1 948)
|
(1 875)
|
(1 948)
|
(1 894)
|
(1 239)
|
(1 139)
|
(1 008)
|
(940)
|
|
Selling, General & Administrative |
(391)
|
(297)
|
(361)
|
(415)
|
(472)
|
(427)
|
(389)
|
(367)
|
(369)
|
(323)
|
(332)
|
(314)
|
(269)
|
(261)
|
(227)
|
(320)
|
(368)
|
(425)
|
(391)
|
(499)
|
(607)
|
(527)
|
(434)
|
(203)
|
(44)
|
(558)
|
(466)
|
(499)
|
(502)
|
(492)
|
(396)
|
(406)
|
(405)
|
(477)
|
(394)
|
(397)
|
(379)
|
(412)
|
(394)
|
(390)
|
(407)
|
|
Research & Development |
0
|
(36)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
(27)
|
(7)
|
(33)
|
0
|
(79)
|
(574)
|
(660)
|
(750)
|
(742)
|
(982)
|
(1 023)
|
(1 055)
|
(1 371)
|
(1 027)
|
(1 064)
|
(1 189)
|
(1 123)
|
(1 363)
|
(1 461)
|
(1 469)
|
(1 498)
|
(741)
|
(708)
|
(660)
|
(514)
|
|
Depreciation & Amortization |
0
|
(32)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(41)
|
(13)
|
(16)
|
(76)
|
(78)
|
(18)
|
(159)
|
(163)
|
(158)
|
(12)
|
(69)
|
(6)
|
(6)
|
(15)
|
165
|
56
|
136
|
59
|
8
|
94
|
25
|
26
|
(25)
|
(66)
|
(31)
|
104
|
115
|
156
|
135
|
46
|
28
|
50
|
50
|
11
|
(20)
|
(82)
|
(16)
|
33
|
(38)
|
43
|
(19)
|
|
Operating Income |
96
N/A
|
253
+164%
|
(0)
N/A
|
(272)
-67 850%
|
(476)
-75%
|
(828)
-74%
|
(1 013)
-22%
|
(1 094)
-8%
|
(1 686)
-54%
|
(1 844)
-9%
|
(1 652)
+10%
|
(1 190)
+28%
|
(366)
+69%
|
302
N/A
|
901
+198%
|
1 365
+52%
|
2 609
+91%
|
3 214
+23%
|
3 856
+20%
|
4 244
+10%
|
3 873
-9%
|
3 610
-7%
|
3 155
-13%
|
2 802
-11%
|
2 134
-24%
|
2 022
-5%
|
2 043
+1%
|
2 031
-1%
|
2 070
+2%
|
2 294
+11%
|
2 321
+1%
|
2 741
+18%
|
2 754
+0%
|
2 299
-17%
|
1 924
-16%
|
1 066
-45%
|
(279)
N/A
|
(1 283)
-360%
|
(1 412)
-10%
|
(1 578)
-12%
|
(785)
+50%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(293)
|
(247)
|
(343)
|
(468)
|
(474)
|
(498)
|
(475)
|
(438)
|
(645)
|
(696)
|
(712)
|
(721)
|
(536)
|
(526)
|
(482)
|
(479)
|
(458)
|
(345)
|
(306)
|
(221)
|
(201)
|
(196)
|
(194)
|
(74)
|
(54)
|
(141)
|
(74)
|
(141)
|
(109)
|
(59)
|
(17)
|
0
|
8
|
35
|
(12)
|
(74)
|
(119)
|
(148)
|
(143)
|
(111)
|
(101)
|
|
Non-Reccuring Items |
0
|
(5)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
239
|
0
|
0
|
0
|
(269)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
60
|
0
|
(10)
|
0
|
1
|
0
|
(22)
|
(22)
|
(75)
|
(26)
|
(27)
|
(27)
|
(127)
|
9
|
9
|
9
|
|
Gain/Loss on Disposition of Assets |
0
|
69
|
0
|
0
|
(31)
|
(33)
|
(34)
|
(34)
|
0
|
(21)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
|
Total Other Income |
(13)
|
67
|
125
|
106
|
107
|
20
|
21
|
45
|
33
|
73
|
57
|
54
|
64
|
197
|
82
|
114
|
(146)
|
(21)
|
(290)
|
(349)
|
(101)
|
(4)
|
(99)
|
(93)
|
(84)
|
1
|
0
|
(8)
|
(9)
|
(13)
|
(13)
|
(4)
|
(6)
|
3
|
3
|
22
|
24
|
3
|
(113)
|
(94)
|
(93)
|
|
Pre-Tax Income |
(210)
N/A
|
136
N/A
|
(219)
N/A
|
(634)
-189%
|
(874)
-38%
|
(1 385)
-58%
|
(1 501)
-8%
|
(1 521)
-1%
|
(2 298)
-51%
|
(2 508)
-9%
|
(2 308)
+8%
|
(1 857)
+20%
|
(838)
+55%
|
101
N/A
|
501
+396%
|
999
+100%
|
2 004
+101%
|
2 579
+29%
|
3 260
+26%
|
3 675
+13%
|
3 571
-3%
|
3 306
-7%
|
2 863
-13%
|
2 635
-8%
|
1 997
-24%
|
1 942
-3%
|
1 969
+1%
|
1 872
-5%
|
1 952
+4%
|
2 223
+14%
|
2 291
+3%
|
2 715
+18%
|
2 733
+1%
|
2 261
-17%
|
1 889
-16%
|
988
-48%
|
(401)
N/A
|
(1 537)
-283%
|
(1 659)
-8%
|
(1 775)
-7%
|
(970)
+45%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(133)
|
(35)
|
(29)
|
(12)
|
4
|
(4)
|
(4)
|
(11)
|
(11)
|
(88)
|
(88)
|
(87)
|
(87)
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(25)
|
0
|
0
|
(78)
|
(158)
|
(118)
|
(180)
|
(233)
|
(206)
|
(362)
|
(386)
|
(418)
|
(425)
|
(339)
|
(274)
|
(110)
|
(6)
|
239
|
259
|
266
|
237
|
|
Income from Continuing Operations |
(343)
|
101
|
(248)
|
(646)
|
(870)
|
(1 388)
|
(1 505)
|
(1 533)
|
(2 308)
|
(2 596)
|
(2 396)
|
(1 944)
|
(925)
|
101
|
501
|
999
|
2 004
|
2 579
|
3 260
|
3 667
|
3 546
|
3 306
|
2 863
|
2 557
|
1 839
|
1 824
|
1 790
|
1 640
|
1 746
|
1 861
|
1 906
|
2 297
|
2 308
|
1 922
|
1 614
|
877
|
(407)
|
(1 298)
|
(1 400)
|
(1 509)
|
(733)
|
|
Net Income (Common) |
(343)
N/A
|
101
N/A
|
(248)
N/A
|
(646)
-161%
|
(870)
-35%
|
(1 388)
-60%
|
(1 505)
-8%
|
(1 533)
-2%
|
(2 308)
-51%
|
(2 596)
-12%
|
(2 396)
+8%
|
(1 944)
+19%
|
(925)
+52%
|
101
N/A
|
501
+396%
|
999
+100%
|
2 004
+101%
|
2 579
+29%
|
3 260
+26%
|
3 667
+12%
|
3 546
-3%
|
3 306
-7%
|
2 863
-13%
|
2 557
-11%
|
1 839
-28%
|
1 824
-1%
|
1 790
-2%
|
1 640
-8%
|
1 746
+7%
|
1 861
+7%
|
1 906
+2%
|
2 297
+21%
|
2 308
+0%
|
1 922
-17%
|
1 614
-16%
|
877
-46%
|
(407)
N/A
|
(1 298)
-219%
|
(1 400)
-8%
|
(1 509)
-8%
|
(733)
+51%
|
|
EPS (Diluted) |
-0.14
N/A
|
0.05
N/A
|
-0.1
N/A
|
-0.26
-160%
|
-0.35
-35%
|
-0.57
-63%
|
-0.62
-9%
|
-0.64
-3%
|
-0.96
-50%
|
-1.07
-11%
|
-1
+7%
|
-0.81
+19%
|
-0.39
+52%
|
0.04
N/A
|
0.21
+425%
|
0.42
+100%
|
0.83
+98%
|
1.07
+29%
|
1.35
+26%
|
1.51
+12%
|
1.46
-3%
|
1.37
-6%
|
1.18
-14%
|
1.06
-10%
|
0.77
-27%
|
0.75
-3%
|
0.74
-1%
|
0.68
-8%
|
0.72
+6%
|
0.77
+7%
|
0.79
+3%
|
0.95
+20%
|
0.95
N/A
|
0.79
-17%
|
0.67
-15%
|
0.36
-46%
|
-0.17
N/A
|
-0.54
-218%
|
-0.58
-7%
|
-0.62
-7%
|
-0.3
+52%
|