Hui Lyu Ecological Technology Groups Co Ltd
SZSE:001267
Income Statement
Earnings Waterfall
Hui Lyu Ecological Technology Groups Co Ltd
Revenue
|
681.9m
CNY
|
Cost of Revenue
|
-509.5m
CNY
|
Gross Profit
|
172.4m
CNY
|
Operating Expenses
|
-89m
CNY
|
Operating Income
|
83.4m
CNY
|
Other Expenses
|
-28.2m
CNY
|
Net Income
|
55.2m
CNY
|
Income Statement
Hui Lyu Ecological Technology Groups Co Ltd
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
775
N/A
|
731
-6%
|
700
-4%
|
660
-6%
|
611
-7%
|
617
+1%
|
621
+1%
|
636
+2%
|
685
+8%
|
682
0%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(567)
|
(532)
|
(500)
|
(457)
|
(433)
|
(446)
|
(450)
|
(472)
|
(512)
|
(509)
|
|
Gross Profit |
208
N/A
|
199
-4%
|
199
+0%
|
203
+2%
|
178
-12%
|
170
-4%
|
170
+0%
|
164
-4%
|
173
+5%
|
172
0%
|
|
Operating Income | |||||||||||
Operating Expenses |
(93)
|
(84)
|
(91)
|
(94)
|
(83)
|
(82)
|
(85)
|
(86)
|
(96)
|
(89)
|
|
Selling, General & Administrative |
(96)
|
(88)
|
(95)
|
(97)
|
(84)
|
(87)
|
(90)
|
(92)
|
(92)
|
(90)
|
|
Research & Development |
(2)
|
(2)
|
(5)
|
(6)
|
(3)
|
(6)
|
(4)
|
(2)
|
(4)
|
(4)
|
|
Depreciation & Amortization |
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
|
Other Operating Expenses |
9
|
7
|
10
|
10
|
8
|
11
|
9
|
9
|
5
|
5
|
|
Operating Income |
115
N/A
|
115
0%
|
108
-6%
|
109
+0%
|
95
-13%
|
88
-7%
|
86
-3%
|
78
-9%
|
77
-1%
|
83
+8%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(10)
|
(13)
|
(17)
|
(20)
|
(20)
|
(14)
|
(16)
|
(15)
|
(4)
|
(11)
|
|
Non-Reccuring Items |
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
1
|
|
Pre-Tax Income |
107
N/A
|
102
-4%
|
92
-10%
|
89
-4%
|
74
-16%
|
73
-1%
|
71
-3%
|
64
-10%
|
73
+14%
|
73
0%
|
|
Net Income | |||||||||||
Tax Provision |
(27)
|
(25)
|
(21)
|
(20)
|
(16)
|
(15)
|
(17)
|
(14)
|
(16)
|
(18)
|
|
Income from Continuing Operations |
80
|
77
|
71
|
69
|
58
|
58
|
54
|
50
|
58
|
56
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
80
N/A
|
78
-3%
|
71
-8%
|
69
-3%
|
58
-15%
|
58
+0%
|
54
-8%
|
50
-7%
|
57
+15%
|
55
-4%
|
|
EPS (Diluted) |
0.11
N/A
|
0.11
N/A
|
0.1
-9%
|
0.1
N/A
|
0.08
-20%
|
0.08
N/A
|
0.07
-13%
|
0.06
-14%
|
0.07
+17%
|
0.07
N/A
|