Laopu Gold Co Ltd
HKEX:6181
Income Statement
Earnings Waterfall
Laopu Gold Co Ltd
Revenue
|
3.2B
CNY
|
Cost of Revenue
|
-1.8B
CNY
|
Gross Profit
|
1.3B
CNY
|
Operating Expenses
|
-747.1m
CNY
|
Operating Income
|
584.8m
CNY
|
Other Expenses
|
-168.5m
CNY
|
Net Income
|
416.3m
CNY
|
Income Statement
Laopu Gold Co Ltd
Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
1 265
N/A
|
1 294
+2%
|
3 180
+146%
|
|
Gross Profit | ||||
Cost of Revenue |
(744)
|
(752)
|
(1 848)
|
|
Gross Profit |
521
N/A
|
542
+4%
|
1 332
+146%
|
|
Operating Income | ||||
Operating Expenses |
(355)
|
(397)
|
(747)
|
|
Selling, General & Administrative |
(346)
|
(383)
|
(727)
|
|
Research & Development |
(8)
|
(9)
|
(11)
|
|
Other Operating Expenses |
(1)
|
(5)
|
(9)
|
|
Operating Income |
166
N/A
|
145
-12%
|
585
+302%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(11)
|
(17)
|
(17)
|
|
Non-Reccuring Items |
(0)
|
(2)
|
(14)
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
154
N/A
|
127
-18%
|
553
+337%
|
|
Net Income | ||||
Tax Provision |
(40)
|
(32)
|
(137)
|
|
Income from Continuing Operations |
114
|
95
|
416
|
|
Net Income (Common) |
114
N/A
|
95
-17%
|
416
+340%
|
|
EPS (Diluted) |
0.7
N/A
|
0.58
-17%
|
2.57
+343%
|