Lontrue Co Ltd
SZSE:300175
Income Statement
Earnings Waterfall
Lontrue Co Ltd
Revenue
|
212.3m
CNY
|
Cost of Revenue
|
-181.8m
CNY
|
Gross Profit
|
30.5m
CNY
|
Operating Expenses
|
-75.4m
CNY
|
Operating Income
|
-44.8m
CNY
|
Other Expenses
|
15.9m
CNY
|
Net Income
|
-28.9m
CNY
|
Income Statement
Lontrue Co Ltd
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
590
N/A
|
602
+2%
|
573
-5%
|
710
+24%
|
810
+14%
|
809
0%
|
859
+6%
|
726
-15%
|
731
+1%
|
847
+16%
|
842
0%
|
807
-4%
|
740
-8%
|
589
-20%
|
494
-16%
|
445
-10%
|
431
-3%
|
380
-12%
|
373
-2%
|
379
+2%
|
323
-15%
|
349
+8%
|
413
+18%
|
445
+8%
|
439
-1%
|
567
+29%
|
493
-13%
|
540
+9%
|
560
+4%
|
298
-47%
|
295
-1%
|
184
-38%
|
140
-24%
|
247
+76%
|
232
-6%
|
228
-1%
|
226
-1%
|
216
-5%
|
215
0%
|
213
-1%
|
212
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(509)
|
(511)
|
(488)
|
(586)
|
(646)
|
(669)
|
(716)
|
(618)
|
(653)
|
(725)
|
(715)
|
(691)
|
(624)
|
(518)
|
(450)
|
(413)
|
(402)
|
(343)
|
(340)
|
(338)
|
(287)
|
(301)
|
(330)
|
(336)
|
(327)
|
(442)
|
(398)
|
(456)
|
(476)
|
(259)
|
(260)
|
(169)
|
(132)
|
(210)
|
(200)
|
(199)
|
(198)
|
(194)
|
(188)
|
(184)
|
(182)
|
|
Gross Profit |
82
N/A
|
91
+11%
|
84
-8%
|
124
+47%
|
164
+33%
|
140
-15%
|
143
+2%
|
108
-24%
|
78
-28%
|
122
+57%
|
127
+5%
|
116
-9%
|
116
0%
|
71
-38%
|
44
-38%
|
33
-26%
|
29
-11%
|
37
+29%
|
33
-11%
|
42
+26%
|
36
-13%
|
48
+34%
|
83
+71%
|
109
+32%
|
112
+2%
|
126
+12%
|
95
-24%
|
84
-12%
|
85
+1%
|
39
-54%
|
35
-9%
|
15
-58%
|
8
-43%
|
37
+347%
|
32
-14%
|
29
-7%
|
28
-5%
|
22
-22%
|
27
+26%
|
29
+6%
|
31
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(63)
|
(66)
|
(61)
|
(61)
|
(55)
|
(47)
|
(45)
|
(42)
|
(48)
|
(52)
|
(56)
|
(49)
|
(45)
|
(35)
|
(23)
|
(34)
|
4
|
(50)
|
(31)
|
(40)
|
(42)
|
(45)
|
(58)
|
(74)
|
(80)
|
(110)
|
(129)
|
(134)
|
(139)
|
(395)
|
(441)
|
(442)
|
(433)
|
(103)
|
(149)
|
(147)
|
(142)
|
(57)
|
(64)
|
(76)
|
(75)
|
|
Selling, General & Administrative |
(62)
|
(62)
|
(61)
|
(55)
|
(51)
|
(42)
|
(41)
|
(42)
|
(44)
|
(47)
|
(49)
|
(45)
|
(42)
|
(30)
|
(26)
|
(30)
|
(28)
|
(46)
|
(35)
|
(32)
|
(34)
|
(41)
|
(43)
|
(64)
|
(69)
|
(90)
|
(98)
|
(104)
|
(110)
|
(141)
|
(192)
|
(193)
|
(185)
|
(80)
|
(94)
|
(89)
|
(84)
|
(55)
|
(54)
|
(66)
|
(63)
|
|
Research & Development |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(5)
|
(8)
|
(10)
|
(11)
|
(11)
|
0
|
(7)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(1)
|
0
|
(6)
|
(4)
|
(1)
|
(5)
|
(0)
|
(4)
|
(1)
|
(7)
|
(4)
|
(3)
|
(0)
|
3
|
(4)
|
33
|
(1)
|
5
|
(7)
|
(9)
|
(1)
|
(10)
|
(2)
|
(2)
|
4
|
(21)
|
(30)
|
(23)
|
(189)
|
(246)
|
(249)
|
(248)
|
(4)
|
(55)
|
(58)
|
(58)
|
2
|
(10)
|
(10)
|
(13)
|
|
Operating Income |
19
N/A
|
25
+34%
|
24
-6%
|
63
+165%
|
110
+75%
|
93
-15%
|
97
+4%
|
66
-33%
|
30
-55%
|
70
+134%
|
72
+3%
|
67
-6%
|
71
+6%
|
37
-48%
|
21
-44%
|
(1)
N/A
|
33
N/A
|
(13)
N/A
|
2
N/A
|
2
-17%
|
(6)
N/A
|
3
N/A
|
25
+681%
|
35
+39%
|
31
-10%
|
16
-49%
|
(34)
N/A
|
(51)
-48%
|
(55)
-8%
|
(356)
-553%
|
(406)
-14%
|
(427)
-5%
|
(425)
+1%
|
(66)
+84%
|
(117)
-78%
|
(117)
+0%
|
(114)
+3%
|
(35)
+69%
|
(37)
-4%
|
(48)
-29%
|
(45)
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(6)
|
(9)
|
(8)
|
(10)
|
(16)
|
(18)
|
(25)
|
(29)
|
(31)
|
(35)
|
(25)
|
(22)
|
(15)
|
55
|
51
|
53
|
57
|
(9)
|
6
|
60
|
72
|
104
|
60
|
12
|
(5)
|
(33)
|
(11)
|
(22)
|
(16)
|
(26)
|
(17)
|
(11)
|
(1)
|
(0)
|
(1)
|
1
|
6
|
8
|
10
|
11
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
37
|
36
|
0
|
15
|
0
|
15
|
15
|
5
|
0
|
0
|
0
|
(25)
|
0
|
0
|
3
|
(60)
|
2
|
4
|
2
|
(9)
|
0
|
(0)
|
2
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
2
|
0
|
0
|
5
|
9
|
12
|
12
|
16
|
10
|
0
|
1
|
(8)
|
12
|
2
|
2
|
1
|
(19)
|
1
|
(16)
|
(16)
|
(16)
|
(1)
|
(1)
|
(1)
|
(0)
|
55
|
55
|
72
|
72
|
172
|
170
|
144
|
144
|
(3)
|
(3)
|
6
|
6
|
(0)
|
0
|
(1)
|
(1)
|
|
Pre-Tax Income |
15
N/A
|
19
+25%
|
15
-18%
|
60
+290%
|
108
+82%
|
89
-18%
|
92
+3%
|
57
-38%
|
11
-80%
|
39
+246%
|
37
-5%
|
34
-8%
|
61
+80%
|
44
-28%
|
114
+159%
|
88
-23%
|
67
-23%
|
60
-11%
|
(23)
N/A
|
6
N/A
|
52
+780%
|
79
+52%
|
128
+62%
|
94
-26%
|
43
-54%
|
42
-4%
|
(12)
N/A
|
10
N/A
|
(2)
N/A
|
(264)
-11 895%
|
(261)
+1%
|
(296)
-13%
|
(289)
+2%
|
(78)
+73%
|
(121)
-54%
|
(112)
+7%
|
(105)
+6%
|
(30)
+71%
|
(30)
+1%
|
(38)
-27%
|
(34)
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(6)
|
(5)
|
(26)
|
(26)
|
(21)
|
(20)
|
0
|
(5)
|
(18)
|
(21)
|
(32)
|
(20)
|
(9)
|
(15)
|
(6)
|
(17)
|
(17)
|
3
|
3
|
7
|
8
|
2
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
15
|
18
|
14
|
59
|
108
|
88
|
91
|
57
|
11
|
38
|
36
|
33
|
55
|
39
|
88
|
62
|
47
|
40
|
(22)
|
1
|
34
|
58
|
97
|
74
|
34
|
26
|
(18)
|
(7)
|
(19)
|
(261)
|
(258)
|
(289)
|
(281)
|
(77)
|
(126)
|
(117)
|
(111)
|
(35)
|
(35)
|
(39)
|
(36)
|
|
Income to Minority Interest |
0
|
0
|
(0)
|
(3)
|
(4)
|
(1)
|
(3)
|
1
|
3
|
(2)
|
(3)
|
(9)
|
(14)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
0
|
12
|
23
|
32
|
37
|
77
|
73
|
74
|
66
|
24
|
34
|
32
|
32
|
7
|
7
|
8
|
7
|
|
Net Income (Common) |
15
N/A
|
18
+18%
|
14
-21%
|
56
+303%
|
104
+85%
|
88
-15%
|
88
+1%
|
58
-35%
|
13
-77%
|
36
+174%
|
33
-9%
|
24
-26%
|
42
+73%
|
28
-32%
|
81
+185%
|
59
-27%
|
48
-18%
|
40
-18%
|
(22)
N/A
|
1
N/A
|
34
+4 150%
|
59
+72%
|
93
+59%
|
70
-25%
|
35
-51%
|
38
+11%
|
6
-85%
|
25
+337%
|
18
-27%
|
(185)
N/A
|
(185)
0%
|
(215)
-16%
|
(216)
0%
|
(52)
+76%
|
(91)
-74%
|
(85)
+6%
|
(79)
+7%
|
(28)
+65%
|
(27)
+1%
|
(31)
-15%
|
(29)
+8%
|
|
EPS (Diluted) |
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.13
+225%
|
0.23
+77%
|
0.19
-17%
|
0.19
N/A
|
0.12
-37%
|
0.03
-75%
|
0.08
+167%
|
0.07
-13%
|
0.05
-29%
|
0.08
+60%
|
0.06
-25%
|
0.16
+167%
|
0.12
-25%
|
0.1
-17%
|
0.08
-20%
|
-0.04
N/A
|
0.01
N/A
|
0.08
+700%
|
0.12
+50%
|
0.2
+67%
|
0.15
-25%
|
0.08
-47%
|
0.08
N/A
|
0.01
-88%
|
0.05
+400%
|
0.03
-40%
|
-0.39
N/A
|
-0.4
-3%
|
-0.47
-18%
|
-0.47
N/A
|
-0.11
+77%
|
-0.19
-73%
|
-0.18
+5%
|
-0.17
+6%
|
-0.06
+65%
|
-0.06
N/A
|
-0.07
-17%
|
-0.06
+14%
|