COL Digital Publishing Group Co Ltd
SZSE:300364
Income Statement
Earnings Waterfall
COL Digital Publishing Group Co Ltd
Revenue
|
1.3B
CNY
|
Cost of Revenue
|
-729.7m
CNY
|
Gross Profit
|
560.6m
CNY
|
Operating Expenses
|
-969.1m
CNY
|
Operating Income
|
-408.4m
CNY
|
Other Expenses
|
172m
CNY
|
Net Income
|
-236.5m
CNY
|
Income Statement
COL Digital Publishing Group Co Ltd
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 |
270
N/A
|
287
+6%
|
294
+3%
|
327
+11%
|
390
+20%
|
414
+6%
|
488
+18%
|
531
+9%
|
602
+13%
|
634
+5%
|
672
+6%
|
709
+6%
|
717
+1%
|
755
+5%
|
844
+12%
|
954
+13%
|
886
-7%
|
896
+1%
|
804
-10%
|
676
-16%
|
705
+4%
|
718
+2%
|
778
+8%
|
848
+9%
|
976
+15%
|
1 027
+5%
|
1 090
+6%
|
1 184
+9%
|
1 189
+0%
|
1 201
+1%
|
1 144
-5%
|
1 247
+9%
|
1 180
-5%
|
1 237
+5%
|
1 347
+9%
|
1 290
-4%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(145)
|
(151)
|
(147)
|
(163)
|
(206)
|
(219)
|
(254)
|
(268)
|
(311)
|
(329)
|
(334)
|
(348)
|
(360)
|
(401)
|
(457)
|
(515)
|
(533)
|
(532)
|
(515)
|
(447)
|
(403)
|
(389)
|
(339)
|
(336)
|
(364)
|
(357)
|
(373)
|
(420)
|
(347)
|
(390)
|
(448)
|
(549)
|
(591)
|
(638)
|
(712)
|
(730)
|
|
Gross Profit |
124
N/A
|
136
+10%
|
147
+8%
|
163
+11%
|
184
+13%
|
195
+6%
|
234
+20%
|
264
+13%
|
291
+10%
|
305
+5%
|
337
+10%
|
362
+7%
|
357
-1%
|
354
-1%
|
386
+9%
|
439
+14%
|
352
-20%
|
365
+4%
|
289
-21%
|
230
-21%
|
302
+32%
|
329
+9%
|
439
+34%
|
511
+16%
|
612
+20%
|
670
+10%
|
717
+7%
|
764
+6%
|
842
+10%
|
811
-4%
|
696
-14%
|
698
+0%
|
588
-16%
|
599
+2%
|
635
+6%
|
561
-12%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(90)
|
(105)
|
(113)
|
(124)
|
(168)
|
(175)
|
(205)
|
(241)
|
(272)
|
(292)
|
(310)
|
(311)
|
(300)
|
(323)
|
(389)
|
(478)
|
(457)
|
(2 394)
|
(2 390)
|
(2 364)
|
(754)
|
(909)
|
(933)
|
(956)
|
(645)
|
(681)
|
(683)
|
(688)
|
(698)
|
(696)
|
(660)
|
(746)
|
(932)
|
(1 009)
|
(1 076)
|
(969)
|
|
Selling, General & Administrative |
(57)
|
(103)
|
(111)
|
(123)
|
(103)
|
(172)
|
(202)
|
(239)
|
(175)
|
(288)
|
(306)
|
(313)
|
(256)
|
(345)
|
(411)
|
(472)
|
(501)
|
(530)
|
(509)
|
(493)
|
(687)
|
(538)
|
(570)
|
(587)
|
(573)
|
(611)
|
(595)
|
(587)
|
(590)
|
(555)
|
(517)
|
(605)
|
(672)
|
(735)
|
(812)
|
(719)
|
|
Research & Development |
(32)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
(23)
|
(83)
|
(65)
|
(85)
|
(75)
|
(67)
|
(71)
|
(64)
|
(69)
|
(67)
|
(78)
|
(97)
|
(110)
|
(114)
|
(121)
|
(122)
|
(124)
|
(133)
|
(128)
|
(117)
|
(101)
|
|
Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(0)
|
(2)
|
(3)
|
(2)
|
(0)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
2
|
38
|
21
|
22
|
18
|
144
|
(1 799)
|
(1 796)
|
(1 796)
|
15
|
(300)
|
(299)
|
(300)
|
7
|
8
|
9
|
9
|
18
|
(19)
|
(20)
|
(18)
|
(118)
|
(145)
|
(147)
|
(149)
|
|
Operating Income |
34
N/A
|
31
-9%
|
34
+10%
|
39
+13%
|
16
-59%
|
20
+28%
|
29
+42%
|
22
-22%
|
19
-15%
|
14
-27%
|
28
+100%
|
51
+85%
|
57
+11%
|
31
-46%
|
(3)
N/A
|
(38)
-1 432%
|
(105)
-174%
|
(2 030)
-1 831%
|
(2 101)
-4%
|
(2 134)
-2%
|
(452)
+79%
|
(580)
-28%
|
(494)
+15%
|
(445)
+10%
|
(33)
+92%
|
(11)
+69%
|
34
N/A
|
75
+118%
|
144
+91%
|
115
-20%
|
36
-69%
|
(48)
N/A
|
(344)
-611%
|
(410)
-19%
|
(441)
-8%
|
(408)
+7%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
6
|
5
|
2
|
1
|
3
|
3
|
3
|
(4)
|
(1)
|
11
|
6
|
18
|
37
|
39
|
129
|
125
|
279
|
460
|
372
|
377
|
36
|
82
|
90
|
106
|
19
|
48
|
59
|
37
|
46
|
54
|
1
|
(20)
|
11
|
30
|
111
|
139
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 696)
|
0
|
(0)
|
(0)
|
(166)
|
0
|
(0)
|
0
|
73
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(28)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
14
|
15
|
17
|
16
|
14
|
13
|
6
|
22
|
35
|
35
|
36
|
20
|
(0)
|
2
|
(1)
|
(2)
|
7
|
7
|
7
|
10
|
(5)
|
(4)
|
(2)
|
(5)
|
3
|
3
|
1
|
4
|
5
|
6
|
8
|
5
|
2
|
(0)
|
(1)
|
37
|
|
Pre-Tax Income |
54
N/A
|
51
-4%
|
53
+4%
|
56
+4%
|
35
-36%
|
36
+3%
|
38
+4%
|
41
+8%
|
53
+32%
|
59
+10%
|
70
+19%
|
89
+27%
|
93
+5%
|
71
-24%
|
125
+77%
|
85
-32%
|
(1 515)
N/A
|
(1 563)
-3%
|
(1 723)
-10%
|
(1 747)
-1%
|
(586)
+66%
|
(503)
+14%
|
(406)
+19%
|
(343)
+16%
|
61
N/A
|
41
-34%
|
95
+134%
|
117
+23%
|
174
+50%
|
175
+1%
|
45
-74%
|
(63)
N/A
|
(360)
-468%
|
(380)
-6%
|
(331)
+13%
|
(233)
+30%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(8)
|
(8)
|
(8)
|
(10)
|
(6)
|
(6)
|
(8)
|
(11)
|
(17)
|
(17)
|
(21)
|
(25)
|
(12)
|
(12)
|
(12)
|
2
|
10
|
11
|
19
|
14
|
(13)
|
(12)
|
(13)
|
(14)
|
(3)
|
(8)
|
(20)
|
(22)
|
(30)
|
(27)
|
(10)
|
(6)
|
1
|
2
|
(3)
|
(1)
|
|
Income from Continuing Operations |
46
|
44
|
45
|
46
|
29
|
30
|
30
|
29
|
37
|
42
|
49
|
63
|
81
|
58
|
113
|
87
|
(1 505)
|
(1 552)
|
(1 705)
|
(1 733)
|
(599)
|
(515)
|
(419)
|
(357)
|
58
|
33
|
75
|
95
|
145
|
148
|
35
|
(70)
|
(359)
|
(378)
|
(335)
|
(234)
|
|
Income to Minority Interest |
0
|
0
|
0
|
1
|
2
|
2
|
2
|
3
|
(2)
|
(1)
|
(0)
|
(3)
|
(4)
|
(3)
|
(5)
|
(8)
|
(4)
|
(6)
|
(8)
|
(6)
|
(4)
|
(4)
|
(7)
|
(8)
|
(9)
|
(15)
|
(24)
|
(35)
|
(46)
|
(39)
|
(25)
|
(12)
|
(3)
|
(5)
|
(4)
|
(2)
|
|
Net Income (Common) |
46
N/A
|
44
-6%
|
45
+4%
|
47
+3%
|
31
-33%
|
32
+2%
|
32
+1%
|
33
+1%
|
35
+8%
|
41
+16%
|
49
+20%
|
60
+23%
|
78
+29%
|
55
-29%
|
108
+95%
|
79
-27%
|
(1 509)
N/A
|
(1 558)
-3%
|
(1 712)
-10%
|
(1 739)
-2%
|
(603)
+65%
|
(519)
+14%
|
(427)
+18%
|
(365)
+15%
|
49
N/A
|
18
-63%
|
51
+180%
|
60
+17%
|
99
+65%
|
109
+11%
|
11
-90%
|
(82)
N/A
|
(362)
-343%
|
(383)
-6%
|
(339)
+12%
|
(236)
+30%
|
|
EPS (Diluted) |
0.1
N/A
|
0.07
-30%
|
0.07
N/A
|
0.07
N/A
|
0.05
-29%
|
0.06
+20%
|
0.08
+33%
|
0.04
-50%
|
0.05
+25%
|
0.05
N/A
|
0.07
+40%
|
0.08
+14%
|
0.11
+38%
|
0.08
-27%
|
0.15
+88%
|
0.11
-27%
|
-1.99
N/A
|
-2.01
-1%
|
-2.21
-10%
|
-2.24
-1%
|
-0.79
+65%
|
-0.71
+10%
|
-0.58
+18%
|
-0.5
+14%
|
0.07
N/A
|
0.02
-71%
|
0.06
+200%
|
0.08
+33%
|
0.14
+75%
|
0.15
+7%
|
0.01
-93%
|
-0.11
N/A
|
-0.49
-345%
|
-0.52
-6%
|
-0.46
+12%
|
-0.32
+30%
|