Risesun Real Estate Development Co Ltd
SZSE:002146
Income Statement
Earnings Waterfall
Risesun Real Estate Development Co Ltd
Revenue
|
41.9B
CNY
|
Cost of Revenue
|
-38.8B
CNY
|
Gross Profit
|
3.1B
CNY
|
Operating Expenses
|
-13.2B
CNY
|
Operating Income
|
-10.1B
CNY
|
Other Expenses
|
-3.1B
CNY
|
Net Income
|
-13.2B
CNY
|
Income Statement
Risesun Real Estate Development 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 |
17 265
N/A
|
19 171
+11%
|
20 005
+4%
|
21 718
+9%
|
21 981
+1%
|
23 119
+5%
|
22 942
-1%
|
22 105
-4%
|
22 997
+4%
|
23 446
+2%
|
24 465
+4%
|
25 678
+5%
|
27 226
+6%
|
30 622
+12%
|
31 685
+3%
|
32 650
+3%
|
33 598
+3%
|
38 704
+15%
|
40 578
+5%
|
44 676
+10%
|
47 571
+6%
|
56 368
+18%
|
56 042
-1%
|
61 341
+9%
|
64 653
+5%
|
70 912
+10%
|
72 462
+2%
|
72 705
+0%
|
75 735
+4%
|
71 511
-6%
|
75 203
+5%
|
79 582
+6%
|
73 768
-7%
|
47 244
-36%
|
39 160
-17%
|
27 522
-30%
|
25 251
-8%
|
31 793
+26%
|
34 100
+7%
|
40 111
+18%
|
41 869
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(12 543)
|
(13 816)
|
(14 603)
|
(16 052)
|
(16 333)
|
(17 059)
|
(17 131)
|
(16 702)
|
(17 452)
|
(18 483)
|
(19 476)
|
(20 254)
|
(21 446)
|
(22 826)
|
(23 770)
|
(24 558)
|
(25 402)
|
(28 455)
|
(29 977)
|
(32 730)
|
(34 327)
|
(40 924)
|
(41 033)
|
(45 213)
|
(47 481)
|
(51 666)
|
(53 213)
|
(52 891)
|
(56 476)
|
(54 005)
|
(57 655)
|
(62 056)
|
(57 974)
|
(43 368)
|
(34 921)
|
(27 793)
|
(26 392)
|
(38 812)
|
(33 726)
|
(37 417)
|
(38 797)
|
|
Gross Profit |
4 722
N/A
|
5 355
+13%
|
5 402
+1%
|
5 666
+5%
|
5 648
0%
|
6 060
+7%
|
5 811
-4%
|
5 403
-7%
|
5 545
+3%
|
4 963
-10%
|
4 989
+1%
|
5 423
+9%
|
5 779
+7%
|
7 796
+35%
|
7 914
+2%
|
8 092
+2%
|
8 196
+1%
|
10 249
+25%
|
10 601
+3%
|
11 946
+13%
|
13 244
+11%
|
15 444
+17%
|
15 008
-3%
|
16 127
+7%
|
17 171
+6%
|
19 246
+12%
|
19 248
+0%
|
19 813
+3%
|
19 257
-3%
|
17 506
-9%
|
17 546
+0%
|
17 524
0%
|
15 794
-10%
|
3 876
-75%
|
4 239
+9%
|
(270)
N/A
|
(1 141)
-322%
|
(7 018)
-515%
|
374
N/A
|
2 693
+621%
|
3 072
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 027)
|
(1 260)
|
(1 153)
|
(1 267)
|
(1 225)
|
(1 489)
|
(1 297)
|
(1 260)
|
(1 367)
|
(1 606)
|
(1 536)
|
(1 647)
|
(1 742)
|
(2 119)
|
(1 981)
|
(1 898)
|
(2 140)
|
(2 835)
|
(2 866)
|
(3 087)
|
(3 358)
|
(4 165)
|
(4 041)
|
(4 466)
|
(4 731)
|
(5 390)
|
(4 726)
|
(4 979)
|
(5 119)
|
(5 998)
|
(5 679)
|
(5 859)
|
(5 723)
|
(6 397)
|
(8 861)
|
(8 902)
|
(8 595)
|
(7 926)
|
(14 061)
|
(13 358)
|
(13 178)
|
|
Selling, General & Administrative |
(990)
|
(1 214)
|
(1 109)
|
(1 207)
|
(1 170)
|
(1 407)
|
(1 216)
|
(1 175)
|
(1 284)
|
(1 410)
|
(1 478)
|
(1 578)
|
(1 684)
|
(1 956)
|
(1 887)
|
(2 037)
|
(2 262)
|
(3 064)
|
(2 913)
|
(3 123)
|
(3 351)
|
(3 961)
|
(3 824)
|
(4 122)
|
(4 459)
|
(4 888)
|
(4 665)
|
(4 855)
|
(4 987)
|
(5 488)
|
(5 556)
|
(5 694)
|
(5 564)
|
(5 860)
|
(5 311)
|
(5 012)
|
(4 711)
|
(7 188)
|
(7 082)
|
(6 749)
|
(6 543)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(13)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(172)
|
0
|
0
|
0
|
(141)
|
0
|
0
|
0
|
(188)
|
0
|
0
|
0
|
(248)
|
0
|
0
|
0
|
(336)
|
0
|
0
|
0
|
(429)
|
0
|
0
|
0
|
(434)
|
0
|
0
|
0
|
(580)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(36)
|
(34)
|
(43)
|
(61)
|
(55)
|
(60)
|
(81)
|
(84)
|
(83)
|
(24)
|
(57)
|
(68)
|
(58)
|
(21)
|
(95)
|
138
|
122
|
417
|
48
|
37
|
10
|
45
|
(192)
|
(344)
|
(272)
|
(167)
|
(60)
|
(123)
|
(131)
|
(82)
|
(122)
|
(163)
|
(157)
|
(103)
|
(3 549)
|
(3 889)
|
(3 884)
|
(159)
|
(6 979)
|
(6 609)
|
(6 635)
|
|
Operating Income |
3 694
N/A
|
4 095
+11%
|
4 249
+4%
|
4 398
+4%
|
4 424
+1%
|
4 571
+3%
|
4 514
-1%
|
4 143
-8%
|
4 177
+1%
|
3 357
-20%
|
3 452
+3%
|
3 775
+9%
|
4 036
+7%
|
5 677
+41%
|
5 933
+5%
|
6 194
+4%
|
6 056
-2%
|
7 414
+22%
|
7 735
+4%
|
8 859
+15%
|
9 886
+12%
|
11 279
+14%
|
10 968
-3%
|
11 663
+6%
|
12 442
+7%
|
13 856
+11%
|
14 524
+5%
|
14 836
+2%
|
14 141
-5%
|
11 509
-19%
|
11 869
+3%
|
11 666
-2%
|
10 071
-14%
|
(2 521)
N/A
|
(4 622)
-83%
|
(9 172)
-98%
|
(9 736)
-6%
|
(14 944)
-53%
|
(13 687)
+8%
|
(10 665)
+22%
|
(10 105)
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(38)
|
(15)
|
(51)
|
(70)
|
(117)
|
(80)
|
(137)
|
(167)
|
(196)
|
(152)
|
(190)
|
(98)
|
(47)
|
(37)
|
6
|
(58)
|
336
|
152
|
281
|
307
|
(209)
|
(243)
|
(122)
|
(343)
|
(458)
|
(624)
|
(795)
|
(1 033)
|
(939)
|
(604)
|
(813)
|
(953)
|
(848)
|
(1 436)
|
(1 876)
|
(1 078)
|
(1 707)
|
(2 842)
|
(2 899)
|
(3 885)
|
(3 744)
|
|
Non-Reccuring Items |
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
5
|
5
|
5
|
201
|
1
|
1
|
2
|
33
|
2
|
(6)
|
(7)
|
65
|
(8)
|
0
|
(1)
|
146
|
(1)
|
(1)
|
1
|
(65)
|
2
|
0
|
1
|
188
|
10
|
11
|
40
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
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
|
0
|
0
|
0
|
0
|
|
Total Other Income |
14
|
25
|
27
|
34
|
42
|
15
|
13
|
11
|
19
|
68
|
76
|
76
|
83
|
79
|
79
|
340
|
324
|
256
|
239
|
(42)
|
(52)
|
(126)
|
(34)
|
(210)
|
(253)
|
(246)
|
(412)
|
(411)
|
(341)
|
(373)
|
(304)
|
(109)
|
(155)
|
(172)
|
(174)
|
(243)
|
(283)
|
(217)
|
(214)
|
(187)
|
(140)
|
|
Pre-Tax Income |
3 670
N/A
|
4 104
+12%
|
4 224
+3%
|
4 362
+3%
|
4 348
0%
|
4 505
+4%
|
4 390
-3%
|
3 987
-9%
|
4 001
+0%
|
3 275
-18%
|
3 335
+2%
|
3 754
+13%
|
4 073
+8%
|
5 721
+40%
|
6 023
+5%
|
6 481
+8%
|
6 721
+4%
|
8 023
+19%
|
8 256
+3%
|
9 125
+11%
|
9 626
+5%
|
10 943
+14%
|
10 813
-1%
|
11 102
+3%
|
11 723
+6%
|
13 051
+11%
|
13 308
+2%
|
13 392
+1%
|
12 861
-4%
|
10 678
-17%
|
10 752
+1%
|
10 605
-1%
|
9 069
-14%
|
(4 193)
N/A
|
(6 670)
-59%
|
(10 493)
-57%
|
(11 725)
-12%
|
(17 815)
-52%
|
(16 789)
+6%
|
(14 725)
+12%
|
(13 949)
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(852)
|
(984)
|
(1 012)
|
(1 000)
|
(986)
|
(1 050)
|
(1 018)
|
(892)
|
(957)
|
(719)
|
(740)
|
(920)
|
(986)
|
(1 348)
|
(1 479)
|
(1 601)
|
(1 649)
|
(1 943)
|
(2 001)
|
(2 134)
|
(2 358)
|
(2 666)
|
(2 520)
|
(2 703)
|
(2 812)
|
(3 464)
|
(3 601)
|
(3 796)
|
(3 769)
|
(2 904)
|
(2 921)
|
(2 818)
|
(2 138)
|
(809)
|
(355)
|
424
|
398
|
(622)
|
(939)
|
(956)
|
(1 020)
|
|
Income from Continuing Operations |
2 818
|
3 120
|
3 212
|
3 362
|
3 362
|
3 455
|
3 371
|
3 094
|
3 043
|
2 556
|
2 594
|
2 832
|
3 085
|
4 372
|
4 543
|
4 880
|
5 071
|
6 079
|
6 254
|
6 990
|
7 268
|
8 277
|
8 294
|
8 400
|
8 912
|
9 587
|
9 708
|
9 597
|
9 093
|
7 774
|
7 832
|
7 787
|
6 932
|
(5 003)
|
(7 026)
|
(10 068)
|
(11 327)
|
(18 436)
|
(17 728)
|
(15 681)
|
(14 969)
|
|
Income to Minority Interest |
(223)
|
(214)
|
(230)
|
(194)
|
(150)
|
(224)
|
(217)
|
(208)
|
(197)
|
(145)
|
(149)
|
(154)
|
(173)
|
(224)
|
(268)
|
(349)
|
(307)
|
(319)
|
(351)
|
(667)
|
(558)
|
(712)
|
(547)
|
(137)
|
(198)
|
(467)
|
(487)
|
(475)
|
(455)
|
(272)
|
(314)
|
(698)
|
(732)
|
47
|
173
|
327
|
277
|
2 125
|
1 775
|
1 731
|
1 780
|
|
Net Income (Common) |
2 594
N/A
|
2 906
+12%
|
2 982
+3%
|
3 168
+6%
|
3 212
+1%
|
3 232
+1%
|
3 154
-2%
|
2 886
-8%
|
2 846
-1%
|
2 411
-15%
|
2 445
+1%
|
2 678
+10%
|
2 911
+9%
|
4 148
+42%
|
4 274
+3%
|
4 530
+6%
|
4 765
+5%
|
5 761
+21%
|
5 904
+2%
|
6 323
+7%
|
6 709
+6%
|
7 565
+13%
|
7 746
+2%
|
8 263
+7%
|
8 714
+5%
|
9 120
+5%
|
9 221
+1%
|
9 122
-1%
|
8 638
-5%
|
7 501
-13%
|
7 518
+0%
|
7 089
-6%
|
6 199
-13%
|
(4 955)
N/A
|
(6 853)
-38%
|
(9 741)
-42%
|
(11 050)
-13%
|
(16 311)
-48%
|
(15 953)
+2%
|
(13 950)
+13%
|
(13 189)
+5%
|
|
EPS (Diluted) |
0.68
N/A
|
0.77
+13%
|
0.78
+1%
|
0.84
+8%
|
0.85
+1%
|
0.85
N/A
|
0.84
-1%
|
0.76
-10%
|
0.75
-1%
|
0.63
-16%
|
0.56
-11%
|
0.61
+9%
|
0.66
+8%
|
0.95
+44%
|
0.98
+3%
|
1.04
+6%
|
1.09
+5%
|
1.32
+21%
|
1.35
+2%
|
1.45
+7%
|
1.54
+6%
|
1.74
+13%
|
1.78
+2%
|
1.9
+7%
|
2.01
+6%
|
2.1
+4%
|
2.13
+1%
|
2.1
-1%
|
1.99
-5%
|
1.73
-13%
|
1.73
N/A
|
1.64
-5%
|
1.43
-13%
|
-1.14
N/A
|
-1.58
-39%
|
-2.24
-42%
|
-2.54
-13%
|
-3.75
-48%
|
-3.67
+2%
|
-3.21
+13%
|
-3.03
+6%
|