Chacha Food Co Ltd
SZSE:002557
Income Statement
Earnings Waterfall
Chacha Food Co Ltd
Revenue
|
7.3B
CNY
|
Cost of Revenue
|
-5.4B
CNY
|
Gross Profit
|
1.9B
CNY
|
Operating Expenses
|
-1B
CNY
|
Operating Income
|
890.4m
CNY
|
Other Expenses
|
-25.1m
CNY
|
Net Income
|
865.3m
CNY
|
Income Statement
Chacha Food 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 |
2 999
N/A
|
3 109
+4%
|
3 137
+1%
|
3 113
-1%
|
3 237
+4%
|
3 253
+0%
|
3 286
+1%
|
3 311
+1%
|
3 411
+3%
|
3 463
+2%
|
3 453
0%
|
3 513
+2%
|
3 452
-2%
|
3 457
+0%
|
3 491
+1%
|
3 603
+3%
|
3 830
+6%
|
3 877
+1%
|
4 002
+3%
|
4 197
+5%
|
4 210
+0%
|
4 310
+2%
|
4 507
+5%
|
4 837
+7%
|
4 944
+2%
|
5 145
+4%
|
5 269
+2%
|
5 289
+0%
|
5 521
+4%
|
5 376
-3%
|
5 521
+3%
|
5 985
+8%
|
6 038
+1%
|
6 282
+4%
|
6 486
+3%
|
6 883
+6%
|
6 787
-1%
|
6 891
+2%
|
6 978
+1%
|
6 806
-2%
|
7 292
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 179)
|
(2 238)
|
(2 214)
|
(2 151)
|
(2 253)
|
(2 235)
|
(2 232)
|
(2 236)
|
(2 323)
|
(2 373)
|
(2 394)
|
(2 422)
|
(2 429)
|
(2 446)
|
(2 477)
|
(2 525)
|
(2 749)
|
(2 781)
|
(2 829)
|
(2 889)
|
(2 930)
|
(2 969)
|
(3 083)
|
(3 229)
|
(3 364)
|
(3 510)
|
(3 590)
|
(3 603)
|
(3 828)
|
(3 748)
|
(3 900)
|
(4 073)
|
(4 162)
|
(4 370)
|
(4 505)
|
(4 683)
|
(4 704)
|
(4 871)
|
(5 030)
|
(4 985)
|
(5 354)
|
|
Gross Profit |
820
N/A
|
871
+6%
|
923
+6%
|
962
+4%
|
984
+2%
|
1 017
+3%
|
1 054
+4%
|
1 076
+2%
|
1 087
+1%
|
1 090
+0%
|
1 060
-3%
|
1 091
+3%
|
1 023
-6%
|
1 011
-1%
|
1 014
+0%
|
1 078
+6%
|
1 082
+0%
|
1 097
+1%
|
1 174
+7%
|
1 308
+11%
|
1 280
-2%
|
1 340
+5%
|
1 424
+6%
|
1 609
+13%
|
1 580
-2%
|
1 635
+3%
|
1 679
+3%
|
1 687
+0%
|
1 694
+0%
|
1 628
-4%
|
1 621
0%
|
1 913
+18%
|
1 876
-2%
|
1 912
+2%
|
1 981
+4%
|
2 200
+11%
|
2 083
-5%
|
2 020
-3%
|
1 948
-4%
|
1 821
-7%
|
1 938
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(578)
|
(617)
|
(622)
|
(642)
|
(660)
|
(668)
|
(672)
|
(673)
|
(678)
|
(667)
|
(667)
|
(698)
|
(660)
|
(666)
|
(682)
|
(742)
|
(784)
|
(786)
|
(823)
|
(855)
|
(823)
|
(848)
|
(890)
|
(988)
|
(902)
|
(918)
|
(863)
|
(836)
|
(789)
|
(747)
|
(742)
|
(965)
|
(910)
|
(946)
|
(1 010)
|
(1 150)
|
(1 116)
|
(1 117)
|
(1 095)
|
(1 015)
|
(1 047)
|
|
Selling, General & Administrative |
(577)
|
(616)
|
(621)
|
(595)
|
(635)
|
(633)
|
(638)
|
(616)
|
(651)
|
(650)
|
(648)
|
(639)
|
(658)
|
(665)
|
(680)
|
(690)
|
(724)
|
(732)
|
(756)
|
(798)
|
(802)
|
(814)
|
(867)
|
(918)
|
(874)
|
(897)
|
(836)
|
(754)
|
(760)
|
(710)
|
(709)
|
(876)
|
(875)
|
(910)
|
(973)
|
(1 049)
|
(1 061)
|
(1 064)
|
(1 040)
|
(900)
|
(997)
|
|
Research & Development |
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
(6)
|
(21)
|
0
|
0
|
(4)
|
(23)
|
(20)
|
(29)
|
(30)
|
(29)
|
(34)
|
(28)
|
(35)
|
(35)
|
(37)
|
(45)
|
(41)
|
(43)
|
(44)
|
(45)
|
(47)
|
(52)
|
(66)
|
(64)
|
(66)
|
(63)
|
(63)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(62)
|
0
|
|
Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(25)
|
(35)
|
(33)
|
(1)
|
(27)
|
(17)
|
(19)
|
(1)
|
(2)
|
(1)
|
4
|
6
|
(60)
|
(54)
|
(63)
|
4
|
(1)
|
(6)
|
7
|
6
|
7
|
7
|
7
|
6
|
7
|
8
|
8
|
8
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
13
|
|
Operating Income |
242
N/A
|
255
+5%
|
301
+18%
|
321
+6%
|
324
+1%
|
349
+8%
|
383
+10%
|
403
+5%
|
410
+2%
|
423
+3%
|
393
-7%
|
393
0%
|
363
-8%
|
345
-5%
|
332
-4%
|
336
+1%
|
297
-12%
|
311
+4%
|
351
+13%
|
452
+29%
|
457
+1%
|
492
+8%
|
534
+8%
|
620
+16%
|
678
+9%
|
716
+6%
|
815
+14%
|
851
+4%
|
905
+6%
|
881
-3%
|
879
0%
|
947
+8%
|
966
+2%
|
966
+0%
|
972
+1%
|
1 050
+8%
|
967
-8%
|
903
-7%
|
853
-6%
|
806
-5%
|
890
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
49
|
51
|
48
|
52
|
48
|
57
|
56
|
57
|
66
|
55
|
53
|
40
|
36
|
33
|
30
|
31
|
29
|
42
|
49
|
73
|
104
|
99
|
107
|
86
|
88
|
94
|
93
|
72
|
67
|
62
|
71
|
81
|
80
|
90
|
85
|
71
|
85
|
70
|
87
|
90
|
99
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
6
|
1
|
1
|
1
|
(14)
|
1
|
1
|
0
|
(6)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(2)
|
0
|
|
Gain/Loss on Disposition of Assets |
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(6)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
37
|
42
|
20
|
28
|
24
|
17
|
28
|
38
|
40
|
48
|
48
|
39
|
46
|
56
|
58
|
52
|
100
|
93
|
82
|
41
|
38
|
28
|
41
|
86
|
60
|
75
|
59
|
80
|
83
|
96
|
124
|
101
|
103
|
112
|
88
|
100
|
118
|
108
|
103
|
100
|
81
|
|
Pre-Tax Income |
323
N/A
|
342
+6%
|
366
+7%
|
376
+3%
|
394
+5%
|
418
+6%
|
461
+10%
|
474
+3%
|
510
+8%
|
523
+3%
|
494
-5%
|
470
-5%
|
445
-5%
|
434
-2%
|
420
-3%
|
417
-1%
|
427
+2%
|
445
+4%
|
482
+8%
|
573
+19%
|
600
+5%
|
621
+3%
|
683
+10%
|
778
+14%
|
827
+6%
|
886
+7%
|
967
+9%
|
997
+3%
|
1 055
+6%
|
1 039
-2%
|
1 074
+3%
|
1 127
+5%
|
1 149
+2%
|
1 168
+2%
|
1 144
-2%
|
1 221
+7%
|
1 171
-4%
|
1 080
-8%
|
1 042
-4%
|
994
-5%
|
1 071
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(69)
|
(75)
|
(78)
|
(84)
|
(92)
|
(94)
|
(110)
|
(109)
|
(117)
|
(124)
|
(117)
|
(111)
|
(104)
|
(102)
|
(99)
|
(96)
|
(96)
|
(95)
|
(91)
|
(131)
|
(129)
|
(134)
|
(147)
|
(163)
|
(178)
|
(197)
|
(224)
|
(192)
|
(201)
|
(201)
|
(204)
|
(197)
|
(209)
|
(215)
|
(182)
|
(242)
|
(223)
|
(186)
|
(185)
|
(191)
|
(205)
|
|
Income from Continuing Operations |
254
|
268
|
288
|
292
|
302
|
324
|
351
|
365
|
393
|
398
|
377
|
359
|
340
|
332
|
321
|
322
|
331
|
350
|
391
|
442
|
471
|
487
|
536
|
616
|
649
|
689
|
744
|
805
|
854
|
838
|
871
|
930
|
940
|
953
|
962
|
978
|
949
|
894
|
857
|
803
|
866
|
|
Income to Minority Interest |
1
|
1
|
(1)
|
1
|
0
|
2
|
0
|
(1)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(5)
|
(9)
|
(8)
|
(5)
|
(6)
|
0
|
2
|
2
|
2
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(0)
|
(1)
|
|
Net Income (Common) |
255
N/A
|
269
+5%
|
288
+7%
|
294
+2%
|
303
+3%
|
325
+8%
|
352
+8%
|
364
+4%
|
390
+7%
|
393
+1%
|
371
-5%
|
354
-5%
|
338
-5%
|
329
-2%
|
318
-3%
|
319
+0%
|
326
+2%
|
343
+5%
|
386
+13%
|
433
+12%
|
463
+7%
|
481
+4%
|
530
+10%
|
616
+16%
|
651
+6%
|
691
+6%
|
745
+8%
|
805
+8%
|
854
+6%
|
837
-2%
|
870
+4%
|
929
+7%
|
939
+1%
|
952
+1%
|
961
+1%
|
976
+2%
|
946
-3%
|
892
-6%
|
855
-4%
|
803
-6%
|
865
+8%
|
|
EPS (Diluted) |
0.5
N/A
|
0.53
+6%
|
0.57
+8%
|
0.58
+2%
|
0.6
+3%
|
0.64
+7%
|
0.69
+8%
|
0.72
+4%
|
0.77
+7%
|
0.78
+1%
|
0.74
-5%
|
0.7
-5%
|
0.67
-4%
|
0.65
-3%
|
0.62
-5%
|
0.63
+2%
|
0.64
+2%
|
0.67
+5%
|
0.76
+13%
|
0.85
+12%
|
0.91
+7%
|
0.95
+4%
|
1.05
+11%
|
1.22
+16%
|
1.29
+6%
|
1.37
+6%
|
1.47
+7%
|
1.6
+9%
|
1.7
+6%
|
1.67
-2%
|
1.74
+4%
|
1.8
+3%
|
1.86
+3%
|
1.74
-6%
|
2.04
+17%
|
1.91
-6%
|
1.87
-2%
|
1.72
-8%
|
1.68
-2%
|
1.58
-6%
|
1.7
+8%
|