H
Hengdian Entertainment Co Ltd
SSE:603103
Hengdian Entertainment Co Ltd
SSE:603103
Price:
14.05
CNY
3.08%
Market Closed
Market Cap:
8.9B
CNY
Income Statement
Earnings Waterfall
Hengdian Entertainment Co Ltd
Hengdian Entertainment Co Ltd
|
Revenue
|
2B
CNY
|
|
Cost of Revenue
|
-2B
CNY
|
|
Gross Profit
|
18.7m
CNY
|
|
Operating Expenses
|
-47.5m
CNY
|
|
Operating Income
|
-28.8m
CNY
|
|
Other Expenses
|
-23.8m
CNY
|
|
Net Income
|
-52.6m
CNY
|
Income Statement
Hengdian Entertainment Co Ltd
Hengdian Entertainment Co Ltd
Currency: CNY
Millions
TTM
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Revenue |
2 424
N/A
|
2 518
+4%
|
2 783
+11%
|
2 741
-2%
|
2 788
+2%
|
2 725
-2%
|
2 667
-2%
|
2 645
-1%
|
2 649
+0%
|
2 934
+11%
|
2 158
-26%
|
1 652
-23%
|
1 208
-27%
|
990
-18%
|
1 736
+75%
|
2 367
+36%
|
2 418
+2%
|
2 283
-6%
|
2 125
-7%
|
1 641
-23%
|
1 682
+3%
|
1 427
-15%
|
1 489
+4%
|
1 766
+19%
|
2 154
+22%
|
2 349
+9%
|
2 449
+4%
|
2 343
-4%
|
2 012
-14%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 949)
|
(1 914)
|
(2 198)
|
(2 214)
|
(2 285)
|
(2 151)
|
(2 273)
|
(2 288)
|
(2 283)
|
(2 309)
|
(2 019)
|
(1 724)
|
(1 440)
|
(1 345)
|
(1 664)
|
(1 980)
|
(2 090)
|
(1 996)
|
(2 028)
|
(1 788)
|
(1 783)
|
(1 592)
|
(1 600)
|
(1 770)
|
(1 986)
|
(2 020)
|
(2 141)
|
(2 128)
|
(1 993)
|
|
| Gross Profit |
476
N/A
|
604
+27%
|
585
-3%
|
527
-10%
|
503
-5%
|
574
+14%
|
394
-31%
|
357
-9%
|
366
+2%
|
625
+71%
|
138
-78%
|
(72)
N/A
|
(232)
-222%
|
(355)
-53%
|
72
N/A
|
387
+438%
|
328
-15%
|
288
-12%
|
97
-66%
|
(147)
N/A
|
(101)
+31%
|
(165)
-64%
|
(111)
+33%
|
(4)
+96%
|
168
N/A
|
329
+96%
|
308
-6%
|
215
-30%
|
19
-91%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(103)
|
(229)
|
(117)
|
(115)
|
(113)
|
(231)
|
(91)
|
(89)
|
(106)
|
(295)
|
(159)
|
(149)
|
(174)
|
(204)
|
(301)
|
(322)
|
(297)
|
(165)
|
(74)
|
(45)
|
(9)
|
(103)
|
(76)
|
(89)
|
(95)
|
(88)
|
(55)
|
(49)
|
(47)
|
|
| Selling, General & Administrative |
(112)
|
(240)
|
(134)
|
(136)
|
(136)
|
(250)
|
(122)
|
(122)
|
(137)
|
(316)
|
(196)
|
(184)
|
(209)
|
(228)
|
(236)
|
(263)
|
(239)
|
(193)
|
(109)
|
(74)
|
(45)
|
(138)
|
(92)
|
(110)
|
(115)
|
(133)
|
(96)
|
(87)
|
(89)
|
|
| Depreciation & Amortization |
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
9
|
13
|
17
|
21
|
23
|
22
|
32
|
33
|
32
|
35
|
37
|
35
|
35
|
34
|
(64)
|
(60)
|
(58)
|
31
|
35
|
29
|
35
|
37
|
16
|
21
|
20
|
46
|
41
|
38
|
42
|
|
| Operating Income |
373
N/A
|
375
+1%
|
469
+25%
|
412
-12%
|
390
-5%
|
343
-12%
|
303
-12%
|
268
-12%
|
260
-3%
|
330
+27%
|
(20)
N/A
|
(221)
-985%
|
(406)
-83%
|
(559)
-38%
|
(229)
+59%
|
64
N/A
|
31
-52%
|
123
+299%
|
23
-81%
|
(192)
N/A
|
(110)
+43%
|
(268)
-143%
|
(187)
+30%
|
(94)
+50%
|
73
N/A
|
241
+228%
|
253
+5%
|
166
-34%
|
(29)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
9
|
13
|
17
|
24
|
35
|
44
|
42
|
42
|
41
|
33
|
28
|
27
|
25
|
30
|
6
|
(35)
|
(74)
|
(112)
|
(117)
|
(113)
|
(110)
|
(105)
|
(99)
|
(91)
|
(87)
|
(87)
|
(46)
|
(40)
|
(33)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
1
|
2
|
36
|
37
|
45
|
50
|
17
|
2
|
8
|
5
|
3
|
|
| Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
| Total Other Income |
46
|
44
|
43
|
34
|
32
|
42
|
41
|
44
|
42
|
55
|
49
|
61
|
72
|
67
|
18
|
(5)
|
(12)
|
16
|
25
|
27
|
30
|
30
|
14
|
17
|
16
|
27
|
35
|
27
|
20
|
|
| Pre-Tax Income |
427
N/A
|
433
+1%
|
528
+22%
|
469
-11%
|
457
-2%
|
423
-7%
|
386
-9%
|
354
-8%
|
344
-3%
|
405
+18%
|
56
-86%
|
(134)
N/A
|
(310)
-132%
|
(512)
-65%
|
(205)
+60%
|
25
N/A
|
(54)
N/A
|
30
N/A
|
(68)
N/A
|
(275)
-305%
|
(155)
+44%
|
(317)
-105%
|
(226)
+29%
|
(118)
+48%
|
19
N/A
|
177
+808%
|
251
+42%
|
158
-37%
|
(39)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(96)
|
(102)
|
(124)
|
(112)
|
(109)
|
(102)
|
(95)
|
(87)
|
(86)
|
(105)
|
(56)
|
(49)
|
(22)
|
30
|
32
|
1
|
6
|
(16)
|
(14)
|
20
|
(3)
|
(0)
|
(17)
|
(18)
|
5
|
(11)
|
(16)
|
(16)
|
(14)
|
|
| Income from Continuing Operations |
330
|
331
|
404
|
357
|
349
|
321
|
291
|
267
|
258
|
300
|
1
|
(183)
|
(331)
|
(482)
|
(173)
|
26
|
(49)
|
14
|
(82)
|
(256)
|
(158)
|
(317)
|
(244)
|
(136)
|
25
|
166
|
235
|
141
|
(53)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
330
N/A
|
331
+0%
|
404
+22%
|
357
-12%
|
349
-2%
|
321
-8%
|
291
-9%
|
267
-8%
|
258
-3%
|
301
+17%
|
2
-99%
|
(182)
N/A
|
(330)
-82%
|
(481)
-45%
|
(172)
+64%
|
27
N/A
|
(48)
N/A
|
14
N/A
|
(82)
N/A
|
(256)
-212%
|
(158)
+38%
|
(317)
-101%
|
(244)
+23%
|
(136)
+44%
|
25
N/A
|
166
+566%
|
235
+42%
|
141
-40%
|
(53)
N/A
|
|
| EPS (Diluted) |
0.59
N/A
|
0.57
-3%
|
0.63
+11%
|
0.58
-8%
|
0.55
-5%
|
0.51
-7%
|
0.46
-10%
|
0.42
-9%
|
0.41
-2%
|
0.47
+15%
|
0
N/A
|
-0.29
N/A
|
-0.53
-83%
|
-0.76
-43%
|
-0.28
+63%
|
0.04
N/A
|
-0.08
N/A
|
0.02
N/A
|
-0.13
N/A
|
-0.4
-208%
|
-0.25
+38%
|
-0.5
-100%
|
-0.38
+24%
|
-0.22
+42%
|
0.04
N/A
|
0.26
+550%
|
0.37
+42%
|
0.22
-41%
|
-0.08
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
