Keli Motor Group Co Ltd
SZSE:002892
Income Statement
Earnings Waterfall
Keli Motor Group Co Ltd
Revenue
|
1.3B
CNY
|
Cost of Revenue
|
-1B
CNY
|
Gross Profit
|
223.5m
CNY
|
Operating Expenses
|
-160.6m
CNY
|
Operating Income
|
62.9m
CNY
|
Other Expenses
|
-1.1m
CNY
|
Net Income
|
61.8m
CNY
|
Income Statement
Keli Motor Group Co Ltd
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 |
542
N/A
|
555
+2%
|
592
+7%
|
609
+3%
|
629
+3%
|
683
+9%
|
721
+5%
|
761
+6%
|
803
+5%
|
831
+4%
|
851
+2%
|
836
-2%
|
838
+0%
|
895
+7%
|
993
+11%
|
1 115
+12%
|
1 267
+14%
|
2 031
+60%
|
1 435
-29%
|
2 102
+47%
|
2 062
-2%
|
1 269
-38%
|
1 183
-7%
|
1 186
+0%
|
1 186
+0%
|
1 261
+6%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(394)
|
(407)
|
(442)
|
(466)
|
(496)
|
(542)
|
(565)
|
(593)
|
(623)
|
(641)
|
(653)
|
(645)
|
(636)
|
(679)
|
(781)
|
(895)
|
(1 035)
|
(1 676)
|
(1 167)
|
(1 717)
|
(1 685)
|
(1 044)
|
(985)
|
(983)
|
(982)
|
(1 038)
|
|
Gross Profit |
149
N/A
|
148
-1%
|
149
+1%
|
143
-4%
|
134
-7%
|
141
+6%
|
156
+10%
|
168
+8%
|
180
+7%
|
190
+6%
|
198
+4%
|
191
-3%
|
202
+6%
|
216
+7%
|
212
-2%
|
220
+4%
|
231
+5%
|
356
+54%
|
267
-25%
|
385
+44%
|
376
-2%
|
225
-40%
|
199
-12%
|
203
+2%
|
204
+0%
|
224
+10%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(69)
|
(72)
|
(75)
|
(75)
|
(79)
|
(82)
|
(88)
|
(87)
|
(92)
|
(99)
|
(107)
|
(101)
|
(103)
|
(108)
|
(101)
|
(105)
|
(117)
|
(186)
|
(151)
|
(220)
|
(219)
|
(158)
|
(159)
|
(156)
|
(154)
|
(161)
|
|
Selling, General & Administrative |
(66)
|
(62)
|
(52)
|
(60)
|
(65)
|
(67)
|
(59)
|
(63)
|
(61)
|
(66)
|
(75)
|
(67)
|
(67)
|
(72)
|
(59)
|
(59)
|
(67)
|
(106)
|
(92)
|
(132)
|
(129)
|
(88)
|
(89)
|
(95)
|
(98)
|
(106)
|
|
Research & Development |
0
|
(7)
|
(20)
|
0
|
0
|
(13)
|
(27)
|
(24)
|
(32)
|
(34)
|
(29)
|
(32)
|
(35)
|
(38)
|
(40)
|
(51)
|
(54)
|
(82)
|
(51)
|
(86)
|
(88)
|
(65)
|
(57)
|
(64)
|
(64)
|
(65)
|
|
Depreciation & Amortization |
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(3)
|
(3)
|
2
|
(15)
|
(15)
|
(2)
|
3
|
0
|
1
|
1
|
2
|
(2)
|
(2)
|
1
|
4
|
4
|
3
|
2
|
2
|
(2)
|
(2)
|
(5)
|
3
|
2
|
7
|
10
|
|
Operating Income |
80
N/A
|
76
-5%
|
74
-2%
|
68
-9%
|
54
-20%
|
59
+9%
|
68
+15%
|
81
+19%
|
88
+9%
|
91
+4%
|
91
-1%
|
90
0%
|
99
+10%
|
108
+9%
|
111
+2%
|
115
+4%
|
114
-1%
|
170
+49%
|
116
-31%
|
165
+42%
|
157
-5%
|
68
-57%
|
40
-41%
|
47
+16%
|
50
+7%
|
63
+26%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(4)
|
(2)
|
(1)
|
6
|
8
|
10
|
14
|
10
|
11
|
10
|
3
|
2
|
4
|
3
|
4
|
(2)
|
(8)
|
(4)
|
(11)
|
26
|
12
|
38
|
65
|
(4)
|
0
|
|
Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
|
Total Other Income |
2
|
3
|
5
|
5
|
5
|
4
|
1
|
1
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(2)
|
(4)
|
(4)
|
(4)
|
(1)
|
|
Pre-Tax Income |
79
N/A
|
75
-5%
|
77
+2%
|
71
-7%
|
65
-8%
|
71
+9%
|
79
+11%
|
95
+21%
|
97
+3%
|
101
+4%
|
100
-1%
|
93
-8%
|
101
+9%
|
110
+10%
|
112
+2%
|
118
+5%
|
111
-6%
|
162
+46%
|
113
-30%
|
155
+37%
|
184
+19%
|
78
-57%
|
75
-4%
|
107
+43%
|
42
-61%
|
63
+51%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
(11)
|
(10)
|
(11)
|
(10)
|
(9)
|
(11)
|
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(14)
|
(14)
|
(14)
|
(12)
|
(15)
|
(10)
|
(14)
|
(19)
|
(7)
|
(7)
|
(9)
|
(1)
|
(4)
|
|
Income from Continuing Operations |
68
|
65
|
65
|
61
|
56
|
61
|
70
|
84
|
86
|
90
|
88
|
82
|
88
|
97
|
98
|
104
|
99
|
147
|
103
|
140
|
165
|
71
|
68
|
98
|
40
|
59
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
5
|
5
|
4
|
3
|
|
Net Income (Common) |
68
N/A
|
65
-5%
|
65
+0%
|
61
-7%
|
56
-8%
|
61
+9%
|
70
+15%
|
84
+20%
|
86
+3%
|
90
+4%
|
88
-2%
|
82
-7%
|
88
+8%
|
97
+9%
|
98
+2%
|
104
+5%
|
99
-5%
|
147
+49%
|
103
-30%
|
141
+38%
|
167
+18%
|
75
-55%
|
73
-2%
|
103
+40%
|
44
-57%
|
62
+41%
|
|
EPS (Diluted) |
0.4
N/A
|
0.53
+33%
|
0.46
-13%
|
0.42
-9%
|
0.38
-10%
|
0.42
+11%
|
0.49
+17%
|
0.59
+20%
|
0.61
+3%
|
0.64
+5%
|
0.62
-3%
|
0.58
-6%
|
0.62
+7%
|
0.68
+10%
|
0.69
+1%
|
0.73
+6%
|
0.19
-74%
|
0.46
+142%
|
0.23
-50%
|
0.44
+91%
|
0.52
+18%
|
0.16
-69%
|
0.16
N/A
|
0.22
+38%
|
0.1
-55%
|
0.14
+40%
|