China Dive Co Ltd
SZSE:300526
Income Statement
Earnings Waterfall
China Dive Co Ltd
Revenue
|
132.5m
CNY
|
Cost of Revenue
|
-130.4m
CNY
|
Gross Profit
|
2.1m
CNY
|
Operating Expenses
|
-65m
CNY
|
Operating Income
|
-63m
CNY
|
Other Expenses
|
56.5m
CNY
|
Net Income
|
-6.4m
CNY
|
Income Statement
China Dive Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Revenue |
373
N/A
|
376
+1%
|
371
-1%
|
372
+0%
|
379
+2%
|
387
+2%
|
385
-1%
|
399
+4%
|
405
+2%
|
402
-1%
|
401
0%
|
400
0%
|
427
+7%
|
446
+5%
|
509
+14%
|
452
-11%
|
381
-16%
|
312
-18%
|
171
-45%
|
131
-23%
|
80
-39%
|
42
-47%
|
26
-39%
|
25
-4%
|
36
+46%
|
52
+43%
|
118
+128%
|
132
+12%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
(250)
|
(256)
|
(261)
|
(263)
|
(264)
|
(269)
|
(266)
|
(280)
|
(282)
|
(276)
|
(273)
|
(277)
|
(301)
|
(315)
|
(351)
|
(331)
|
(303)
|
(268)
|
(208)
|
(131)
|
(71)
|
(34)
|
(18)
|
(20)
|
(31)
|
(44)
|
(115)
|
(130)
|
|
Gross Profit |
123
N/A
|
120
-2%
|
110
-9%
|
109
-1%
|
115
+5%
|
118
+3%
|
118
+0%
|
119
+1%
|
124
+4%
|
126
+2%
|
128
+2%
|
123
-4%
|
125
+2%
|
131
+4%
|
157
+20%
|
122
-23%
|
78
-36%
|
44
-43%
|
(37)
N/A
|
1
N/A
|
9
+1 141%
|
8
-9%
|
8
-4%
|
4
-41%
|
5
+18%
|
8
+54%
|
3
-63%
|
2
-32%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(57)
|
(59)
|
(62)
|
(61)
|
(63)
|
(62)
|
(68)
|
(63)
|
(65)
|
(68)
|
(73)
|
(75)
|
(80)
|
(85)
|
(109)
|
(101)
|
(99)
|
(159)
|
(120)
|
(225)
|
(223)
|
(152)
|
(66)
|
(119)
|
(110)
|
(118)
|
(57)
|
(65)
|
|
Selling, General & Administrative |
(52)
|
(52)
|
(41)
|
(57)
|
(64)
|
(65)
|
(47)
|
(64)
|
(57)
|
(54)
|
(47)
|
(52)
|
(57)
|
(59)
|
(65)
|
(66)
|
(75)
|
(112)
|
(103)
|
(116)
|
(110)
|
(69)
|
(38)
|
(58)
|
(53)
|
(58)
|
(35)
|
(54)
|
|
Research & Development |
(5)
|
0
|
(20)
|
0
|
0
|
0
|
(21)
|
0
|
(10)
|
(15)
|
(21)
|
(27)
|
(25)
|
(28)
|
(30)
|
(27)
|
(20)
|
(12)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(6)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(18)
|
0
|
|
Other Operating Expenses |
(1)
|
(6)
|
(1)
|
(2)
|
2
|
3
|
1
|
1
|
2
|
2
|
(1)
|
4
|
2
|
2
|
(1)
|
(8)
|
(5)
|
(35)
|
3
|
(107)
|
(112)
|
(82)
|
1
|
(60)
|
(56)
|
(56)
|
1
|
(5)
|
|
Operating Income |
66
N/A
|
62
-6%
|
48
-21%
|
49
+0%
|
52
+7%
|
56
+7%
|
50
-10%
|
57
+13%
|
59
+4%
|
59
N/A
|
56
-5%
|
48
-13%
|
46
-6%
|
46
+0%
|
48
+6%
|
21
-57%
|
(21)
N/A
|
(115)
-455%
|
(157)
-37%
|
(224)
-43%
|
(214)
+4%
|
(144)
+33%
|
(58)
+60%
|
(115)
-97%
|
(105)
+8%
|
(110)
-5%
|
(54)
+51%
|
(63)
-17%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
(18)
|
(14)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(17)
|
(23)
|
(28)
|
(26)
|
(26)
|
(22)
|
(16)
|
(12)
|
(6)
|
44
|
48
|
(8)
|
44
|
(3)
|
(9)
|
(11)
|
(13)
|
(13)
|
(13)
|
(8)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(16)
|
(2)
|
0
|
0
|
(59)
|
15
|
12
|
78
|
49
|
67
|
|
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
|
|
Total Other Income |
4
|
4
|
1
|
1
|
5
|
8
|
14
|
13
|
9
|
7
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
(9)
|
(4)
|
(4)
|
(7)
|
0
|
(14)
|
(23)
|
(10)
|
(14)
|
(1)
|
(19)
|
|
Pre-Tax Income |
52
N/A
|
52
0%
|
41
-21%
|
41
0%
|
47
+17%
|
54
+14%
|
53
-2%
|
53
-1%
|
46
-13%
|
39
-15%
|
28
-27%
|
22
-21%
|
24
+8%
|
28
+18%
|
35
+23%
|
15
-58%
|
23
+57%
|
(75)
N/A
|
(185)
-146%
|
(185)
+0%
|
(224)
-21%
|
(153)
+32%
|
(143)
+7%
|
(135)
+5%
|
(115)
+15%
|
(59)
+49%
|
(14)
+77%
|
(19)
-43%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
(8)
|
(8)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(10)
|
(8)
|
(8)
|
(5)
|
(6)
|
(5)
|
(5)
|
(14)
|
(12)
|
(13)
|
(11)
|
(1)
|
(0)
|
2
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
|
Income from Continuing Operations |
44
|
43
|
36
|
36
|
40
|
46
|
43
|
42
|
37
|
31
|
23
|
17
|
19
|
23
|
21
|
2
|
9
|
(86)
|
(186)
|
(185)
|
(222)
|
(153)
|
(143)
|
(135)
|
(115)
|
(59)
|
(12)
|
(18)
|
|
Income to Minority Interest |
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
|
9
|
12
|
|
Net Income (Common) |
44
N/A
|
43
-2%
|
36
-18%
|
36
+1%
|
40
+13%
|
46
+13%
|
43
-5%
|
42
-3%
|
37
-13%
|
31
-17%
|
23
-26%
|
17
-27%
|
19
+13%
|
23
+23%
|
21
-9%
|
2
-89%
|
9
+327%
|
(86)
N/A
|
(186)
-116%
|
(185)
+0%
|
(222)
-20%
|
(153)
+31%
|
(143)
+6%
|
(135)
+5%
|
(115)
+15%
|
(56)
+52%
|
(4)
+93%
|
(6)
-73%
|
|
EPS (Diluted) |
0.29
N/A
|
0.21
-28%
|
0.2
-5%
|
0.19
-5%
|
0.2
+5%
|
0.22
+10%
|
0.21
-5%
|
0.21
N/A
|
0.18
-14%
|
0.15
-17%
|
0.11
-27%
|
0.08
-27%
|
0.1
+25%
|
0.13
+30%
|
0.08
-38%
|
0
N/A
|
0.04
N/A
|
-0.42
N/A
|
-0.91
-117%
|
-0.91
N/A
|
-1.09
-20%
|
-0.75
+31%
|
-0.7
+7%
|
-0.66
+6%
|
-0.56
+15%
|
-0.27
+52%
|
-0.02
+93%
|
-0.03
-50%
|