Ourpalm Co Ltd
SZSE:300315
Income Statement
Earnings Waterfall
Ourpalm Co Ltd
Revenue
|
971m
CNY
|
Cost of Revenue
|
-228.7m
CNY
|
Gross Profit
|
742.4m
CNY
|
Operating Expenses
|
-815.9m
CNY
|
Operating Income
|
-73.5m
CNY
|
Other Expenses
|
199.2m
CNY
|
Net Income
|
125.6m
CNY
|
Income Statement
Ourpalm 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 |
311
N/A
|
381
+23%
|
459
+21%
|
592
+29%
|
697
+18%
|
775
+11%
|
858
+11%
|
893
+4%
|
939
+5%
|
1 124
+20%
|
1 415
+26%
|
1 621
+15%
|
1 755
+8%
|
1 855
+6%
|
1 803
-3%
|
1 727
-4%
|
1 778
+3%
|
1 768
-1%
|
1 795
+1%
|
2 086
+16%
|
2 071
-1%
|
1 970
-5%
|
1 843
-6%
|
1 522
-17%
|
1 590
+4%
|
1 617
+2%
|
1 670
+3%
|
1 847
+11%
|
1 782
-4%
|
1 789
+0%
|
1 733
-3%
|
1 682
-3%
|
1 602
-5%
|
1 472
-8%
|
1 448
-2%
|
1 301
-10%
|
1 239
-5%
|
1 213
-2%
|
1 130
-7%
|
1 023
-9%
|
971
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(162)
|
(184)
|
(219)
|
(273)
|
(300)
|
(303)
|
(319)
|
(317)
|
(345)
|
(433)
|
(558)
|
(639)
|
(690)
|
(813)
|
(795)
|
(772)
|
(804)
|
(726)
|
(765)
|
(847)
|
(851)
|
(763)
|
(697)
|
(623)
|
(648)
|
(710)
|
(686)
|
(655)
|
(554)
|
(499)
|
(499)
|
(499)
|
(486)
|
(367)
|
(339)
|
(276)
|
(225)
|
(256)
|
(240)
|
(223)
|
(229)
|
|
Gross Profit |
149
N/A
|
197
+32%
|
241
+22%
|
319
+33%
|
397
+25%
|
472
+19%
|
539
+14%
|
576
+7%
|
594
+3%
|
690
+16%
|
857
+24%
|
982
+15%
|
1 065
+8%
|
1 041
-2%
|
1 008
-3%
|
955
-5%
|
974
+2%
|
1 043
+7%
|
1 030
-1%
|
1 238
+20%
|
1 220
-2%
|
1 207
-1%
|
1 146
-5%
|
899
-22%
|
942
+5%
|
907
-4%
|
984
+8%
|
1 192
+21%
|
1 227
+3%
|
1 291
+5%
|
1 234
-4%
|
1 183
-4%
|
1 116
-6%
|
1 105
-1%
|
1 109
+0%
|
1 025
-8%
|
1 014
-1%
|
957
-6%
|
890
-7%
|
800
-10%
|
742
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(46)
|
(59)
|
(74)
|
(109)
|
(140)
|
(173)
|
(191)
|
(193)
|
(189)
|
(221)
|
(250)
|
(276)
|
(311)
|
(382)
|
(569)
|
(615)
|
(658)
|
(525)
|
(1 048)
|
(1 087)
|
(1 069)
|
(663)
|
(4 279)
|
(4 216)
|
(4 227)
|
(537)
|
(739)
|
(820)
|
(966)
|
(966)
|
(1 297)
|
(1 374)
|
(1 310)
|
(1 040)
|
(2 419)
|
(2 373)
|
(2 386)
|
(868)
|
(862)
|
(808)
|
(816)
|
|
Selling, General & Administrative |
(46)
|
(41)
|
(71)
|
(106)
|
(137)
|
(97)
|
(191)
|
(194)
|
(189)
|
(118)
|
(234)
|
(258)
|
(293)
|
(137)
|
(389)
|
(303)
|
(253)
|
(162)
|
(99)
|
(151)
|
(154)
|
(216)
|
(163)
|
(157)
|
(154)
|
(171)
|
(281)
|
(341)
|
(474)
|
(503)
|
(474)
|
(511)
|
(423)
|
(493)
|
(502)
|
(483)
|
(532)
|
(477)
|
(444)
|
(418)
|
(441)
|
|
Research & Development |
0
|
(16)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(237)
|
0
|
0
|
(96)
|
(374)
|
(325)
|
(447)
|
(431)
|
(460)
|
(456)
|
(406)
|
(415)
|
(379)
|
(396)
|
(421)
|
(435)
|
(473)
|
(503)
|
(536)
|
(560)
|
(541)
|
(563)
|
(531)
|
(490)
|
(381)
|
(353)
|
(326)
|
(311)
|
|
Depreciation & Amortization |
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
(0)
|
(16)
|
(18)
|
(18)
|
(0)
|
(180)
|
(312)
|
(309)
|
20
|
(624)
|
(488)
|
(484)
|
23
|
(3 660)
|
(3 652)
|
(3 657)
|
16
|
(63)
|
(59)
|
(56)
|
21
|
(320)
|
(327)
|
(326)
|
15
|
(1 354)
|
(1 359)
|
(1 364)
|
7
|
(65)
|
(64)
|
(64)
|
|
Operating Income |
103
N/A
|
138
+34%
|
167
+21%
|
210
+26%
|
258
+23%
|
300
+16%
|
348
+16%
|
383
+10%
|
406
+6%
|
469
+16%
|
607
+29%
|
706
+16%
|
754
+7%
|
659
-13%
|
439
-33%
|
340
-22%
|
316
-7%
|
518
+64%
|
(18)
N/A
|
152
N/A
|
151
-1%
|
544
+261%
|
(3 132)
N/A
|
(3 316)
-6%
|
(3 284)
+1%
|
370
N/A
|
245
-34%
|
372
+51%
|
261
-30%
|
324
+24%
|
(62)
N/A
|
(191)
-205%
|
(194)
-2%
|
65
N/A
|
(1 310)
N/A
|
(1 348)
-3%
|
(1 372)
-2%
|
89
N/A
|
28
-68%
|
(9)
N/A
|
(74)
-754%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
31
|
23
|
25
|
25
|
21
|
47
|
44
|
38
|
38
|
56
|
51
|
55
|
39
|
74
|
62
|
90
|
117
|
245
|
238
|
229
|
232
|
72
|
163
|
64
|
15
|
77
|
11
|
315
|
309
|
410
|
431
|
225
|
262
|
102
|
60
|
50
|
80
|
92
|
133
|
193
|
206
|
|
Non-Reccuring Items |
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(194)
|
0
|
(0)
|
(0)
|
(531)
|
0
|
0
|
0
|
(3 662)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(343)
|
0
|
(0)
|
(0)
|
(1 374)
|
(0)
|
(0)
|
(0)
|
(72)
|
1
|
1
|
1
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
6
|
13
|
11
|
14
|
22
|
22
|
22
|
27
|
23
|
24
|
24
|
23
|
22
|
31
|
28
|
22
|
17
|
2
|
(25)
|
(25)
|
(25)
|
(6)
|
(25)
|
(26)
|
(28)
|
(3)
|
(8)
|
(6)
|
2
|
8
|
12
|
11
|
6
|
1
|
(5)
|
(5)
|
(5)
|
10
|
10
|
11
|
12
|
|
Pre-Tax Income |
140
N/A
|
173
+23%
|
202
+17%
|
248
+23%
|
301
+21%
|
369
+23%
|
414
+12%
|
448
+8%
|
466
+4%
|
536
+15%
|
682
+27%
|
783
+15%
|
815
+4%
|
569
-30%
|
529
-7%
|
451
-15%
|
449
0%
|
234
-48%
|
195
-17%
|
356
+82%
|
357
+1%
|
(3 051)
N/A
|
(2 995)
+2%
|
(3 278)
-9%
|
(3 297)
-1%
|
361
N/A
|
248
-31%
|
681
+174%
|
572
-16%
|
399
-30%
|
381
-5%
|
46
-88%
|
75
+64%
|
(1 206)
N/A
|
(1 256)
-4%
|
(1 303)
-4%
|
(1 297)
+0%
|
118
N/A
|
172
+45%
|
196
+14%
|
145
-26%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(18)
|
(19)
|
(23)
|
(24)
|
(23)
|
(18)
|
(22)
|
(32)
|
(39)
|
(34)
|
(28)
|
(20)
|
(10)
|
(12)
|
(40)
|
(55)
|
(74)
|
59
|
72
|
78
|
85
|
(44)
|
(59)
|
(31)
|
(20)
|
(1)
|
19
|
(89)
|
(72)
|
(87)
|
(79)
|
12
|
0
|
(38)
|
(40)
|
(41)
|
(46)
|
(22)
|
(28)
|
(32)
|
(19)
|
|
Income from Continuing Operations |
123
|
154
|
180
|
224
|
278
|
351
|
392
|
416
|
427
|
501
|
654
|
763
|
805
|
557
|
489
|
396
|
375
|
292
|
267
|
434
|
442
|
(3 095)
|
(3 053)
|
(3 308)
|
(3 318)
|
360
|
267
|
592
|
500
|
312
|
302
|
58
|
75
|
(1 245)
|
(1 296)
|
(1 344)
|
(1 343)
|
96
|
144
|
164
|
126
|
|
Income to Minority Interest |
0
|
0
|
0
|
(5)
|
(13)
|
(20)
|
(26)
|
(27)
|
(28)
|
(31)
|
(40)
|
(43)
|
(47)
|
(49)
|
(39)
|
(39)
|
(32)
|
(28)
|
(34)
|
(57)
|
(56)
|
(55)
|
(42)
|
(11)
|
(4)
|
4
|
4
|
4
|
3
|
5
|
4
|
3
|
2
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
Net Income (Common) |
123
N/A
|
154
+25%
|
180
+17%
|
219
+22%
|
265
+21%
|
331
+25%
|
366
+11%
|
389
+6%
|
399
+3%
|
470
+18%
|
614
+30%
|
720
+17%
|
758
+5%
|
509
-33%
|
449
-12%
|
357
-20%
|
343
-4%
|
264
-23%
|
234
-11%
|
377
+61%
|
386
+2%
|
(3 150)
N/A
|
(3 095)
+2%
|
(3 319)
-7%
|
(3 321)
0%
|
364
N/A
|
271
-25%
|
596
+120%
|
503
-16%
|
317
-37%
|
306
-4%
|
61
-80%
|
77
+27%
|
(1 245)
N/A
|
(1 296)
-4%
|
(1 344)
-4%
|
(1 343)
+0%
|
96
N/A
|
144
+49%
|
164
+14%
|
126
-23%
|
|
EPS (Diluted) |
0.06
N/A
|
0.08
+33%
|
0.08
N/A
|
0.1
+25%
|
0.12
+20%
|
0.14
+17%
|
0.15
+7%
|
0.16
+7%
|
0.16
N/A
|
0.19
+19%
|
0.24
+26%
|
0.27
+13%
|
0.28
+4%
|
0.18
-36%
|
0.16
-11%
|
0.13
-19%
|
0.13
N/A
|
0.1
-23%
|
0.09
-10%
|
0.14
+56%
|
0.14
N/A
|
-1.14
N/A
|
-1.12
+2%
|
-1.2
-7%
|
-1.2
N/A
|
0.13
N/A
|
0.1
-23%
|
0.22
+120%
|
0.18
-18%
|
0.12
-33%
|
0.1
-17%
|
0.01
-90%
|
0.02
+100%
|
-0.46
N/A
|
-0.47
-2%
|
-0.49
-4%
|
-0.49
N/A
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.05
-17%
|