COFCO Capital Holdings Co Ltd
SZSE:002423
Income Statement
Earnings Waterfall
COFCO Capital Holdings Co Ltd
Revenue
|
25.5B
CNY
|
Cost of Revenue
|
-21.2B
CNY
|
Gross Profit
|
4.2B
CNY
|
Operating Expenses
|
-2.8B
CNY
|
Operating Income
|
1.4B
CNY
|
Other Expenses
|
-120.5m
CNY
|
Net Income
|
1.3B
CNY
|
Income Statement
COFCO Capital Holdings Co Ltd
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 324
N/A
|
1 348
+2%
|
1 251
-7%
|
1 219
-3%
|
1 213
-1%
|
1 139
-6%
|
1 077
-5%
|
954
-11%
|
882
-8%
|
862
-2%
|
846
-2%
|
874
+3%
|
856
-2%
|
907
+6%
|
974
+7%
|
973
0%
|
4 018
+313%
|
6 127
+52%
|
8 576
+40%
|
11 221
+31%
|
11 614
+4%
|
12 184
+5%
|
12 385
+2%
|
12 477
+1%
|
12 753
+2%
|
13 050
+2%
|
14 524
+11%
|
15 716
+8%
|
18 539
+18%
|
20 746
+12%
|
22 193
+7%
|
21 124
-5%
|
20 576
-3%
|
18 922
-8%
|
17 249
-9%
|
18 671
+8%
|
19 973
+7%
|
23 033
+15%
|
24 441
+6%
|
23 589
-3%
|
25 458
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 160)
|
(1 178)
|
(1 100)
|
(1 055)
|
(1 058)
|
(992)
|
(962)
|
(936)
|
(884)
|
(865)
|
(830)
|
(792)
|
(792)
|
(872)
|
(949)
|
(928)
|
(3 098)
|
(4 796)
|
(6 602)
|
(7 328)
|
(8 476)
|
(9 166)
|
(9 167)
|
(8 456)
|
(9 559)
|
(9 456)
|
(10 161)
|
(11 224)
|
(13 724)
|
(15 685)
|
(17 498)
|
(16 819)
|
(16 308)
|
(14 599)
|
(13 077)
|
(16 043)
|
(16 071)
|
(18 547)
|
(20 620)
|
(19 897)
|
(21 239)
|
|
Gross Profit |
164
N/A
|
169
+3%
|
150
-11%
|
164
+9%
|
155
-6%
|
146
-6%
|
115
-21%
|
18
-84%
|
(3)
N/A
|
(3)
-15%
|
16
N/A
|
82
+419%
|
64
-22%
|
35
-46%
|
25
-28%
|
45
+79%
|
920
+1 943%
|
1 330
+45%
|
1 974
+48%
|
3 892
+97%
|
3 139
-19%
|
3 018
-4%
|
3 218
+7%
|
4 021
+25%
|
3 194
-21%
|
3 594
+13%
|
4 363
+21%
|
4 493
+3%
|
4 814
+7%
|
5 061
+5%
|
4 696
-7%
|
4 304
-8%
|
4 268
-1%
|
4 323
+1%
|
4 172
-3%
|
2 628
-37%
|
3 902
+48%
|
4 486
+15%
|
3 821
-15%
|
3 693
-3%
|
4 219
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(228)
|
(231)
|
(213)
|
(211)
|
(213)
|
(210)
|
(223)
|
(237)
|
(242)
|
(247)
|
(240)
|
(190)
|
(168)
|
(156)
|
(151)
|
(223)
|
(649)
|
(669)
|
(1 098)
|
(2 155)
|
(2 541)
|
(2 349)
|
(2 420)
|
(3 244)
|
(2 162)
|
(3 001)
|
(3 163)
|
(3 141)
|
(3 171)
|
(3 053)
|
(2 942)
|
(2 388)
|
(2 291)
|
(2 210)
|
(2 066)
|
(2 336)
|
(2 364)
|
(2 555)
|
(2 651)
|
(2 765)
|
(2 825)
|
|
Selling, General & Administrative |
(221)
|
(226)
|
(209)
|
(153)
|
(203)
|
(201)
|
(213)
|
(164)
|
(221)
|
(223)
|
(218)
|
(136)
|
(157)
|
(146)
|
(145)
|
(173)
|
(616)
|
(1 433)
|
(1 924)
|
(2 081)
|
(2 583)
|
(3 072)
|
(3 077)
|
(3 150)
|
(3 617)
|
(2 979)
|
(3 140)
|
(3 007)
|
(3 149)
|
(3 030)
|
(2 924)
|
(2 116)
|
(2 274)
|
(2 195)
|
(2 046)
|
(2 053)
|
(2 342)
|
(2 536)
|
(2 637)
|
(2 436)
|
(2 779)
|
|
Research & Development |
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(48)
|
(0)
|
0
|
(12)
|
(37)
|
(24)
|
0
|
(13)
|
(22)
|
(21)
|
(23)
|
(24)
|
(23)
|
(25)
|
(26)
|
(27)
|
(23)
|
(22)
|
(19)
|
(17)
|
(24)
|
(27)
|
0
|
(32)
|
(37)
|
(36)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(255)
|
0
|
0
|
0
|
(262)
|
0
|
0
|
0
|
(280)
|
0
|
|
Other Operating Expenses |
(7)
|
(6)
|
(4)
|
(1)
|
(11)
|
(9)
|
(10)
|
(2)
|
(20)
|
(24)
|
(22)
|
(2)
|
(13)
|
(11)
|
(8)
|
5
|
(33)
|
764
|
839
|
31
|
66
|
723
|
670
|
0
|
1 476
|
1
|
2
|
2
|
3
|
3
|
9
|
7
|
4
|
3
|
(2)
|
3
|
5
|
(19)
|
18
|
(13)
|
(11)
|
|
Operating Income |
(63)
N/A
|
(62)
+2%
|
(63)
-2%
|
(48)
+24%
|
(59)
-22%
|
(64)
-8%
|
(108)
-71%
|
(219)
-102%
|
(244)
-11%
|
(250)
-2%
|
(224)
+10%
|
(108)
+52%
|
(104)
+4%
|
(121)
-16%
|
(126)
-4%
|
(178)
-41%
|
271
N/A
|
661
+144%
|
876
+32%
|
1 738
+98%
|
598
-66%
|
669
+12%
|
798
+19%
|
777
-3%
|
1 032
+33%
|
593
-43%
|
1 200
+102%
|
1 351
+13%
|
1 643
+22%
|
2 007
+22%
|
1 754
-13%
|
1 916
+9%
|
1 976
+3%
|
2 113
+7%
|
2 107
0%
|
292
-86%
|
1 538
+427%
|
1 931
+26%
|
1 170
-39%
|
927
-21%
|
1 394
+50%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(9)
|
(7)
|
(8)
|
(3)
|
(10)
|
(12)
|
(10)
|
(18)
|
(26)
|
(36)
|
33
|
26
|
11
|
12
|
(50)
|
133
|
249
|
310
|
190
|
568
|
387
|
393
|
548
|
(37)
|
807
|
566
|
602
|
368
|
(102)
|
(96)
|
252
|
(691)
|
(428)
|
(991)
|
697
|
916
|
248
|
1 042
|
932
|
883
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
(0)
|
(1)
|
(784)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
174
|
280
|
283
|
223
|
57
|
(41)
|
22
|
(75)
|
(104)
|
(54)
|
11
|
23
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
2
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
108
|
110
|
110
|
14
|
16
|
14
|
30
|
27
|
39
|
38
|
21
|
80
|
66
|
64
|
62
|
0
|
1
|
12
|
18
|
17
|
15
|
1
|
(6)
|
(3)
|
(2)
|
(2)
|
(0)
|
(3)
|
(0)
|
3
|
(13)
|
(5)
|
(8)
|
(12)
|
3
|
(7)
|
(7)
|
(6)
|
(8)
|
(11)
|
(11)
|
|
Pre-Tax Income |
28
N/A
|
39
+39%
|
39
+1%
|
(45)
N/A
|
(46)
-2%
|
(60)
-31%
|
(90)
-50%
|
(214)
-138%
|
(223)
-4%
|
(238)
-7%
|
(239)
0%
|
5
N/A
|
(12)
N/A
|
(46)
-275%
|
(52)
-15%
|
(258)
-392%
|
405
N/A
|
921
+128%
|
1 203
+31%
|
1 161
-4%
|
1 179
+2%
|
1 055
-10%
|
1 183
+12%
|
1 320
+12%
|
991
-25%
|
1 396
+41%
|
1 765
+26%
|
1 949
+10%
|
2 010
+3%
|
2 083
+4%
|
1 925
-8%
|
2 446
+27%
|
1 500
-39%
|
1 730
+15%
|
1 077
-38%
|
1 004
-7%
|
2 371
+136%
|
2 069
-13%
|
2 149
+4%
|
1 859
-14%
|
2 289
+23%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(15)
|
(15)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(176)
|
(301)
|
(264)
|
(379)
|
(355)
|
(174)
|
(294)
|
(158)
|
(45)
|
(240)
|
(345)
|
(330)
|
(343)
|
(325)
|
(217)
|
(385)
|
(208)
|
(217)
|
24
|
95
|
(342)
|
(235)
|
(312)
|
(375)
|
(149)
|
|
Income from Continuing Operations |
14
|
24
|
24
|
(47)
|
(48)
|
(61)
|
(91)
|
(213)
|
(222)
|
(238)
|
(239)
|
5
|
(12)
|
(46)
|
(52)
|
(258)
|
229
|
620
|
940
|
783
|
824
|
881
|
889
|
1 162
|
946
|
1 156
|
1 420
|
1 619
|
1 667
|
1 758
|
1 708
|
2 061
|
1 292
|
1 513
|
1 101
|
1 099
|
2 029
|
1 834
|
1 837
|
1 484
|
2 141
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(112)
|
(198)
|
(323)
|
(273)
|
(334)
|
(403)
|
(416)
|
(510)
|
(417)
|
(458)
|
(525)
|
(565)
|
(604)
|
(608)
|
(579)
|
(689)
|
(464)
|
(551)
|
(417)
|
(502)
|
(714)
|
(699)
|
(616)
|
(463)
|
(867)
|
|
Net Income (Common) |
14
N/A
|
24
+80%
|
24
-1%
|
(47)
N/A
|
(48)
-2%
|
(61)
-27%
|
(91)
-49%
|
(213)
-135%
|
(222)
-4%
|
(238)
-7%
|
(239)
0%
|
5
N/A
|
(12)
N/A
|
(46)
-275%
|
(52)
-15%
|
(258)
-392%
|
117
N/A
|
423
+261%
|
617
+46%
|
510
-17%
|
490
-4%
|
478
-2%
|
473
-1%
|
652
+38%
|
529
-19%
|
698
+32%
|
895
+28%
|
1 054
+18%
|
1 063
+1%
|
1 150
+8%
|
1 129
-2%
|
1 372
+22%
|
828
-40%
|
962
+16%
|
684
-29%
|
597
-13%
|
1 315
+120%
|
1 135
-14%
|
1 221
+8%
|
1 021
-16%
|
1 273
+25%
|
|
EPS (Diluted) |
0.03
N/A
|
0.05
+67%
|
0.05
N/A
|
-0.1
N/A
|
-0.1
N/A
|
-0.12
-20%
|
-0.18
-50%
|
-0.42
-133%
|
-0.44
-5%
|
-0.47
-7%
|
-0.47
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.09
-350%
|
-0.1
-11%
|
-0.51
-410%
|
0.05
N/A
|
0.18
+260%
|
0.26
+44%
|
0.22
-15%
|
0.22
N/A
|
0.21
-5%
|
0.21
N/A
|
0.28
+33%
|
0.22
-21%
|
0.29
+32%
|
0.38
+31%
|
0.46
+21%
|
0.46
N/A
|
0.5
+9%
|
0.49
-2%
|
0.6
+22%
|
0.36
-40%
|
0.42
+17%
|
0.3
-29%
|
0.26
-13%
|
0.57
+119%
|
0.49
-14%
|
0.53
+8%
|
0.44
-17%
|
0.55
+25%
|