Shenzhen Leaguer Co Ltd
SZSE:002243
Income Statement
Earnings Waterfall
Shenzhen Leaguer Co Ltd
Revenue
|
2.5B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
607.7m
CNY
|
Operating Expenses
|
-424.6m
CNY
|
Operating Income
|
183m
CNY
|
Other Expenses
|
146.1m
CNY
|
Net Income
|
329.1m
CNY
|
Income Statement
Shenzhen Leaguer 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 |
1 136
N/A
|
1 147
+1%
|
1 100
-4%
|
1 068
-3%
|
1 063
0%
|
1 020
-4%
|
1 029
+1%
|
1 030
+0%
|
1 021
-1%
|
1 044
+2%
|
1 051
+1%
|
1 045
-1%
|
1 057
+1%
|
1 075
+2%
|
1 116
+4%
|
1 197
+7%
|
1 235
+3%
|
1 262
+2%
|
1 292
+2%
|
1 341
+4%
|
2 278
+70%
|
2 394
+5%
|
2 594
+8%
|
2 763
+7%
|
2 154
-22%
|
2 062
-4%
|
2 037
-1%
|
2 064
+1%
|
2 184
+6%
|
2 281
+4%
|
2 375
+4%
|
2 429
+2%
|
3 009
+24%
|
3 062
+2%
|
3 123
+2%
|
3 051
-2%
|
2 618
-14%
|
2 710
+4%
|
2 616
-3%
|
2 675
+2%
|
2 516
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(920)
|
(947)
|
(926)
|
(920)
|
(924)
|
(897)
|
(896)
|
(889)
|
(848)
|
(865)
|
(862)
|
(845)
|
(847)
|
(873)
|
(897)
|
(965)
|
(959)
|
(999)
|
(1 033)
|
(1 064)
|
(1 493)
|
(1 631)
|
(1 728)
|
(1 803)
|
(1 369)
|
(1 368)
|
(1 341)
|
(1 320)
|
(1 398)
|
(1 544)
|
(1 606)
|
(1 710)
|
(1 987)
|
(2 085)
|
(2 176)
|
(2 154)
|
(1 896)
|
(1 991)
|
(1 955)
|
(2 011)
|
(1 908)
|
|
Gross Profit |
216
N/A
|
200
-7%
|
174
-13%
|
147
-15%
|
139
-6%
|
123
-11%
|
133
+8%
|
141
+6%
|
173
+23%
|
180
+4%
|
189
+5%
|
200
+6%
|
209
+5%
|
202
-3%
|
219
+8%
|
232
+6%
|
276
+19%
|
263
-5%
|
259
-2%
|
277
+7%
|
785
+184%
|
763
-3%
|
866
+13%
|
960
+11%
|
785
-18%
|
694
-12%
|
696
+0%
|
744
+7%
|
786
+6%
|
737
-6%
|
769
+4%
|
719
-7%
|
1 021
+42%
|
977
-4%
|
947
-3%
|
897
-5%
|
722
-20%
|
719
0%
|
661
-8%
|
664
+0%
|
608
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(137)
|
(141)
|
(142)
|
(147)
|
(173)
|
(176)
|
(178)
|
(175)
|
(173)
|
(159)
|
(167)
|
(177)
|
(185)
|
(169)
|
(166)
|
(166)
|
(200)
|
(182)
|
(187)
|
(196)
|
(402)
|
(362)
|
(393)
|
(426)
|
(407)
|
(357)
|
(369)
|
(378)
|
(441)
|
(385)
|
(385)
|
(377)
|
(483)
|
(442)
|
(482)
|
(498)
|
(445)
|
(519)
|
(490)
|
(486)
|
(425)
|
|
Selling, General & Administrative |
(135)
|
(139)
|
(141)
|
(146)
|
(163)
|
(176)
|
(177)
|
(174)
|
(153)
|
(159)
|
(166)
|
(177)
|
(123)
|
(168)
|
(169)
|
(170)
|
(140)
|
(170)
|
(175)
|
(164)
|
(369)
|
(321)
|
(348)
|
(399)
|
(406)
|
(352)
|
(354)
|
(356)
|
(411)
|
(343)
|
(347)
|
(357)
|
(448)
|
(421)
|
(444)
|
(441)
|
(433)
|
(443)
|
(428)
|
(410)
|
(417)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
(41)
|
(77)
|
(70)
|
(90)
|
(95)
|
(84)
|
(96)
|
(99)
|
(99)
|
(97)
|
(109)
|
(108)
|
(114)
|
(112)
|
(126)
|
(135)
|
(142)
|
(134)
|
(150)
|
(153)
|
(151)
|
(135)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(42)
|
|
Other Operating Expenses |
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
4
|
4
|
14
|
(11)
|
(12)
|
9
|
51
|
29
|
45
|
69
|
92
|
91
|
85
|
78
|
77
|
66
|
70
|
95
|
85
|
104
|
97
|
85
|
161
|
73
|
91
|
75
|
169
|
|
Operating Income |
79
N/A
|
60
-24%
|
32
-46%
|
0
-99%
|
(35)
N/A
|
(53)
-53%
|
(45)
+16%
|
(34)
+24%
|
0
N/A
|
20
+20 000%
|
21
+5%
|
23
+10%
|
24
+3%
|
33
+39%
|
54
+61%
|
66
+23%
|
76
+15%
|
82
+7%
|
72
-12%
|
81
+13%
|
384
+374%
|
401
+5%
|
472
+18%
|
534
+13%
|
378
-29%
|
336
-11%
|
327
-3%
|
367
+12%
|
345
-6%
|
352
+2%
|
385
+9%
|
343
-11%
|
538
+57%
|
536
0%
|
465
-13%
|
400
-14%
|
276
-31%
|
199
-28%
|
171
-14%
|
178
+4%
|
183
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(16)
|
(10)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(4)
|
4
|
3
|
7
|
3
|
5
|
3
|
(2)
|
(5)
|
(9)
|
(9)
|
(1)
|
6
|
81
|
183
|
192
|
282
|
264
|
210
|
241
|
202
|
342
|
346
|
379
|
498
|
394
|
380
|
341
|
221
|
329
|
469
|
621
|
616
|
137
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(5)
|
1
|
1
|
1
|
2
|
(1)
|
(1)
|
(2)
|
17
|
(7)
|
(6)
|
(6)
|
6
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(4)
|
0
|
(4)
|
(4)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
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 |
7
|
7
|
10
|
10
|
8
|
4
|
7
|
11
|
12
|
13
|
13
|
12
|
12
|
12
|
7
|
2
|
(1)
|
(8)
|
(5)
|
(3)
|
(0)
|
(3)
|
(4)
|
(2)
|
2
|
(2)
|
6
|
3
|
22
|
21
|
14
|
11
|
(4)
|
(4)
|
(4)
|
(1)
|
1
|
0
|
1
|
2
|
3
|
|
Pre-Tax Income |
69
N/A
|
56
-19%
|
34
-39%
|
2
-95%
|
(41)
N/A
|
(59)
-43%
|
(52)
+13%
|
(31)
+41%
|
16
N/A
|
35
+124%
|
40
+14%
|
37
-7%
|
40
+6%
|
47
+19%
|
57
+22%
|
61
+6%
|
62
+2%
|
65
+5%
|
66
+2%
|
84
+27%
|
466
+456%
|
581
+25%
|
661
+14%
|
814
+23%
|
644
-21%
|
545
-15%
|
574
+5%
|
572
0%
|
704
+23%
|
719
+2%
|
778
+8%
|
852
+9%
|
930
+9%
|
912
-2%
|
801
-12%
|
618
-23%
|
624
+1%
|
662
+6%
|
786
+19%
|
789
+0%
|
329
-58%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(5)
|
(4)
|
(1)
|
5
|
6
|
4
|
2
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(7)
|
(5)
|
(5)
|
(8)
|
(8)
|
(9)
|
(11)
|
(82)
|
(90)
|
(117)
|
(131)
|
(91)
|
(85)
|
(74)
|
(86)
|
(77)
|
(80)
|
(94)
|
(104)
|
(147)
|
(143)
|
(114)
|
(77)
|
(104)
|
(107)
|
(130)
|
(129)
|
(28)
|
|
Income from Continuing Operations |
63
|
51
|
30
|
0
|
(36)
|
(53)
|
(48)
|
(29)
|
13
|
31
|
36
|
34
|
34
|
41
|
53
|
56
|
54
|
57
|
57
|
73
|
384
|
491
|
544
|
684
|
553
|
459
|
501
|
487
|
627
|
640
|
684
|
749
|
783
|
769
|
687
|
542
|
520
|
555
|
657
|
660
|
301
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(6)
|
(5)
|
(6)
|
(8)
|
(9)
|
(11)
|
(12)
|
(10)
|
(9)
|
(9)
|
(8)
|
(39)
|
(42)
|
(41)
|
(46)
|
(19)
|
(6)
|
(10)
|
(10)
|
(39)
|
(50)
|
(54)
|
(82)
|
(152)
|
(142)
|
(128)
|
(95)
|
(103)
|
(123)
|
(131)
|
(138)
|
28
|
|
Net Income (Common) |
61
N/A
|
49
-19%
|
29
-42%
|
(1)
N/A
|
(36)
-4 450%
|
(54)
-49%
|
(50)
+7%
|
(33)
+36%
|
8
N/A
|
25
+234%
|
30
+19%
|
28
-8%
|
26
-5%
|
31
+19%
|
42
+33%
|
43
+3%
|
45
+3%
|
48
+8%
|
48
+0%
|
64
+33%
|
345
+436%
|
449
+30%
|
503
+12%
|
638
+27%
|
534
-16%
|
453
-15%
|
490
+8%
|
477
-3%
|
588
+23%
|
590
+0%
|
630
+7%
|
667
+6%
|
631
-5%
|
627
-1%
|
559
-11%
|
446
-20%
|
417
-7%
|
432
+4%
|
525
+22%
|
522
-1%
|
329
-37%
|
|
EPS (Diluted) |
0.16
N/A
|
0.14
-13%
|
0.08
-43%
|
0
N/A
|
-0.1
N/A
|
-0.15
-50%
|
-0.14
+7%
|
-0.09
+36%
|
0.02
N/A
|
0.07
+250%
|
0.09
+29%
|
0.08
-11%
|
0.07
-13%
|
0.09
+29%
|
0.12
+33%
|
0.12
N/A
|
0.12
N/A
|
0.13
+8%
|
0.13
N/A
|
0.18
+38%
|
0.94
+422%
|
1.24
+32%
|
1.38
+11%
|
1.75
+27%
|
0.46
-74%
|
0.38
-17%
|
0.4
+5%
|
0.4
N/A
|
0.5
+25%
|
0.48
-4%
|
0.52
+8%
|
0.55
+6%
|
0.52
-5%
|
0.52
N/A
|
0.46
-12%
|
0.37
-20%
|
0.34
-8%
|
0.36
+6%
|
0.43
+19%
|
0.43
N/A
|
0.27
-37%
|