Monalisa Group Co Ltd
SZSE:002918
Income Statement
Earnings Waterfall
Monalisa Group Co Ltd
Revenue
|
6.1B
CNY
|
Cost of Revenue
|
-4.4B
CNY
|
Gross Profit
|
1.7B
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
505.2m
CNY
|
Other Expenses
|
-183.6m
CNY
|
Net Income
|
321.6m
CNY
|
Income Statement
Monalisa Group Co Ltd
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 |
2 817
N/A
|
2 890
+3%
|
2 918
+1%
|
3 060
+5%
|
3 107
+2%
|
3 208
+3%
|
3 275
+2%
|
3 403
+4%
|
3 606
+6%
|
3 804
+5%
|
3 685
-3%
|
3 987
+8%
|
4 464
+12%
|
4 864
+9%
|
5 376
+11%
|
6 157
+15%
|
6 455
+5%
|
6 987
+8%
|
7 054
+1%
|
6 831
-3%
|
6 753
-1%
|
6 229
-8%
|
6 266
+1%
|
6 214
-1%
|
6 080
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(1 826)
|
(1 855)
|
(1 898)
|
(2 001)
|
(2 014)
|
(2 029)
|
(2 089)
|
(2 155)
|
(2 283)
|
(2 339)
|
(2 265)
|
(2 502)
|
(2 832)
|
(3 192)
|
(3 630)
|
(4 140)
|
(4 440)
|
(4 986)
|
(5 164)
|
(5 236)
|
(5 238)
|
(4 799)
|
(4 778)
|
(4 603)
|
(4 417)
|
|
Gross Profit |
991
N/A
|
1 035
+4%
|
1 020
-1%
|
1 059
+4%
|
1 092
+3%
|
1 180
+8%
|
1 186
+1%
|
1 248
+5%
|
1 323
+6%
|
1 465
+11%
|
1 420
-3%
|
1 485
+5%
|
1 633
+10%
|
1 671
+2%
|
1 746
+4%
|
2 016
+15%
|
2 015
0%
|
2 001
-1%
|
1 890
-6%
|
1 594
-16%
|
1 515
-5%
|
1 430
-6%
|
1 489
+4%
|
1 612
+8%
|
1 662
+3%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(611)
|
(647)
|
(646)
|
(655)
|
(682)
|
(749)
|
(735)
|
(782)
|
(844)
|
(943)
|
(923)
|
(912)
|
(1 012)
|
(986)
|
(1 052)
|
(1 228)
|
(1 267)
|
(1 557)
|
(1 572)
|
(2 030)
|
(1 954)
|
(1 778)
|
(1 720)
|
(1 175)
|
(1 157)
|
|
Selling, General & Administrative |
(590)
|
(557)
|
(578)
|
(602)
|
(615)
|
(661)
|
(663)
|
(680)
|
(731)
|
(829)
|
(837)
|
(815)
|
(885)
|
(821)
|
(879)
|
(1 008)
|
(1 047)
|
(1 272)
|
(1 279)
|
(1 738)
|
(1 665)
|
(1 512)
|
(1 494)
|
(998)
|
(978)
|
|
Research & Development |
(25)
|
(109)
|
0
|
0
|
(78)
|
(117)
|
(93)
|
(129)
|
(134)
|
(141)
|
(141)
|
(144)
|
(163)
|
(182)
|
(203)
|
(241)
|
(249)
|
(254)
|
(278)
|
(279)
|
(265)
|
(222)
|
(220)
|
(206)
|
(207)
|
|
Depreciation & Amortization |
0
|
(12)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
|
Other Operating Expenses |
4
|
31
|
(68)
|
(53)
|
10
|
43
|
21
|
27
|
22
|
43
|
55
|
47
|
36
|
38
|
31
|
21
|
29
|
33
|
(15)
|
(14)
|
(25)
|
38
|
(6)
|
28
|
29
|
|
Operating Income |
380
N/A
|
388
+2%
|
374
-4%
|
403
+8%
|
410
+2%
|
431
+5%
|
451
+5%
|
465
+3%
|
479
+3%
|
523
+9%
|
496
-5%
|
573
+15%
|
620
+8%
|
685
+11%
|
695
+1%
|
788
+14%
|
748
-5%
|
444
-41%
|
318
-28%
|
(436)
N/A
|
(439)
-1%
|
(348)
+21%
|
(231)
+34%
|
436
N/A
|
505
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
(19)
|
(19)
|
(18)
|
(18)
|
(14)
|
(11)
|
(15)
|
(12)
|
(7)
|
(10)
|
(3)
|
(11)
|
(21)
|
(24)
|
(33)
|
(45)
|
(58)
|
(81)
|
(92)
|
(99)
|
(106)
|
(103)
|
(116)
|
(115)
|
(116)
|
|
Non-Reccuring Items |
4
|
(10)
|
0
|
(10)
|
(6)
|
(2)
|
(2)
|
1
|
(3)
|
(4)
|
(2)
|
(5)
|
(7)
|
(8)
|
(3)
|
(0)
|
4
|
3
|
(1)
|
2
|
2
|
4
|
3
|
(0)
|
(0)
|
|
Total Other Income |
25
|
(6)
|
1
|
(7)
|
(4)
|
2
|
(1)
|
2
|
0
|
(1)
|
(4)
|
(4)
|
(2)
|
(2)
|
1
|
4
|
2
|
5
|
6
|
4
|
6
|
4
|
1
|
2
|
2
|
|
Pre-Tax Income |
390
N/A
|
354
-9%
|
357
+1%
|
369
+3%
|
387
+5%
|
420
+8%
|
433
+3%
|
456
+5%
|
470
+3%
|
509
+8%
|
488
-4%
|
554
+13%
|
590
+6%
|
651
+10%
|
659
+1%
|
746
+13%
|
697
-7%
|
371
-47%
|
231
-38%
|
(528)
N/A
|
(537)
-2%
|
(443)
+17%
|
(343)
+23%
|
323
N/A
|
391
+21%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(58)
|
(52)
|
(51)
|
(56)
|
(54)
|
(57)
|
(64)
|
(62)
|
(71)
|
(76)
|
(69)
|
(70)
|
(82)
|
(85)
|
(86)
|
(101)
|
(73)
|
(47)
|
(34)
|
64
|
73
|
96
|
90
|
8
|
(11)
|
|
Income from Continuing Operations |
332
|
302
|
307
|
313
|
333
|
362
|
369
|
394
|
398
|
433
|
419
|
484
|
508
|
566
|
573
|
645
|
623
|
324
|
197
|
(464)
|
(464)
|
(347)
|
(253)
|
331
|
380
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(13)
|
(19)
|
(9)
|
(3)
|
10
|
(7)
|
(35)
|
(47)
|
(61)
|
(59)
|
|
Net Income (Common) |
332
N/A
|
302
-9%
|
307
+2%
|
313
+2%
|
333
+6%
|
362
+9%
|
369
+2%
|
394
+7%
|
398
+1%
|
433
+9%
|
419
-3%
|
484
+16%
|
508
+5%
|
566
+12%
|
574
+1%
|
632
+10%
|
605
-4%
|
315
-48%
|
194
-38%
|
(454)
N/A
|
(471)
-4%
|
(381)
+19%
|
(301)
+21%
|
271
N/A
|
322
+19%
|
|
EPS (Diluted) |
1.11
N/A
|
1
-10%
|
0.76
-24%
|
0.77
+1%
|
0.82
+6%
|
0.9
+10%
|
0.92
+2%
|
0.98
+7%
|
1
+2%
|
1.07
+7%
|
1.05
-2%
|
1.2
+14%
|
1.25
+4%
|
1.39
+11%
|
1.42
+2%
|
1.53
+8%
|
1.49
-3%
|
0.77
-48%
|
0.48
-38%
|
-1.11
N/A
|
-1.15
-4%
|
-0.92
+20%
|
-0.73
+21%
|
0.65
N/A
|
0.77
+18%
|