Monalisa Group Co Ltd
SZSE:002918

Watchlist Manager
Monalisa Group Co Ltd Logo
Monalisa Group Co Ltd
SZSE:002918
Watchlist
Price: 11 CNY 0.92%
Market Cap: 4.6B CNY
Have any thoughts about
Monalisa Group Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Monalisa Group Co Ltd

Revenue
4.9B CNY
Cost of Revenue
-3.6B CNY
Gross Profit
1.3B CNY
Operating Expenses
-1.1B CNY
Operating Income
213m CNY
Other Expenses
-139.7m CNY
Net Income
73.3m CNY

Income Statement
Monalisa Group Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
2 817
N/A
2 890
+3%
2 918
+1%
3 060
+5%
3 107
+2%
3 208
+3%
3 275
+2%
3 403
+4%
3 606
+6%
3 804
+5%
3 685
-3%
3 987
+8%
4 464
+12%
4 864
+9%
5 376
+11%
6 157
+15%
6 455
+5%
6 987
+8%
7 054
+1%
6 831
-3%
6 753
-1%
6 229
-8%
6 266
+1%
6 214
-1%
6 080
-2%
5 921
-3%
5 637
-5%
5 345
-5%
4 948
-7%
Gross Profit
Cost of Revenue
(1 826)
(1 855)
(1 898)
(2 001)
(2 014)
(2 029)
(2 089)
(2 155)
(2 283)
(2 339)
(2 265)
(2 502)
(2 832)
(3 192)
(3 630)
(4 140)
(4 440)
(4 986)
(5 164)
(5 236)
(5 238)
(4 799)
(4 778)
(4 603)
(4 417)
(4 177)
(4 001)
(3 844)
(3 618)
Gross Profit
991
N/A
1 035
+4%
1 020
-1%
1 059
+4%
1 092
+3%
1 180
+8%
1 186
+1%
1 248
+5%
1 323
+6%
1 465
+11%
1 420
-3%
1 485
+5%
1 633
+10%
1 671
+2%
1 746
+4%
2 016
+15%
2 015
0%
2 001
-1%
1 890
-6%
1 594
-16%
1 515
-5%
1 430
-6%
1 489
+4%
1 612
+8%
1 662
+3%
1 744
+5%
1 637
-6%
1 502
-8%
1 330
-11%
Operating Income
Operating Expenses
(611)
(647)
(646)
(655)
(682)
(749)
(735)
(782)
(844)
(943)
(923)
(912)
(1 012)
(986)
(1 052)
(1 228)
(1 267)
(1 557)
(1 572)
(2 030)
(1 954)
(1 778)
(1 720)
(1 175)
(1 157)
(1 302)
(1 191)
(1 151)
(1 116)
Selling, General & Administrative
(590)
(557)
(578)
(602)
(615)
(661)
(663)
(680)
(731)
(829)
(837)
(815)
(885)
(821)
(879)
(1 008)
(1 047)
(1 272)
(1 279)
(1 738)
(1 665)
(1 512)
(1 494)
(998)
(978)
(1 007)
(1 041)
(1 001)
(964)
Research & Development
(25)
(109)
0
0
(78)
(117)
(93)
(129)
(134)
(141)
(141)
(144)
(163)
(182)
(203)
(241)
(249)
(254)
(278)
(279)
(265)
(222)
(220)
(206)
(207)
(198)
(210)
(202)
(192)
Depreciation & Amortization
0
(12)
0
0
0
(15)
0
0
0
(15)
0
0
0
(22)
0
0
0
(63)
0
0
0
(82)
0
0
0
(120)
0
0
0
Other Operating Expenses
4
31
(68)
(53)
10
43
21
27
22
43
55
47
36
38
31
21
29
33
(15)
(14)
(25)
38
(6)
28
29
23
60
52
40
Operating Income
380
N/A
388
+2%
374
-4%
403
+8%
410
+2%
431
+5%
451
+5%
465
+3%
479
+3%
523
+9%
496
-5%
573
+15%
620
+8%
685
+11%
695
+1%
788
+14%
748
-5%
444
-41%
318
-28%
(436)
N/A
(439)
-1%
(348)
+21%
(231)
+34%
436
N/A
505
+16%
442
-13%
446
+1%
350
-21%
213
-39%
Pre-Tax Income
Interest Income Expense
(19)
(19)
(18)
(18)
(14)
(11)
(15)
(12)
(7)
(10)
(3)
(11)
(21)
(24)
(33)
(45)
(58)
(81)
(92)
(99)
(106)
(103)
(116)
(115)
(116)
(94)
(100)
(96)
(86)
Non-Reccuring Items
4
(10)
0
(10)
(6)
(2)
(2)
1
(3)
(4)
(2)
(5)
(7)
(8)
(3)
(0)
4
3
(1)
2
2
4
3
(0)
(0)
(6)
(6)
(6)
(14)
Total Other Income
25
(6)
1
(7)
(4)
2
(1)
2
0
(1)
(4)
(4)
(2)
(2)
1
4
2
5
6
4
6
4
1
2
2
11
10
9
7
Pre-Tax Income
390
N/A
354
-9%
357
+1%
369
+3%
387
+5%
420
+8%
433
+3%
456
+5%
470
+3%
509
+8%
488
-4%
554
+13%
590
+6%
651
+10%
659
+1%
746
+13%
697
-7%
371
-47%
231
-38%
(528)
N/A
(537)
-2%
(443)
+17%
(343)
+23%
323
N/A
391
+21%
353
-10%
350
-1%
257
-26%
121
-53%
Net Income
Tax Provision
(58)
(52)
(51)
(56)
(54)
(57)
(64)
(62)
(71)
(76)
(69)
(70)
(82)
(85)
(86)
(101)
(73)
(47)
(34)
64
73
96
90
8
(11)
(35)
(36)
(43)
(35)
Income from Continuing Operations
332
302
307
313
333
362
369
394
398
433
419
484
508
566
573
645
623
324
197
(464)
(464)
(347)
(253)
331
380
317
314
214
86
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
(13)
(19)
(9)
(3)
10
(7)
(35)
(47)
(61)
(59)
(51)
(45)
(30)
(12)
Net Income (Common)
332
N/A
302
-9%
307
+2%
313
+2%
333
+6%
362
+9%
369
+2%
394
+7%
398
+1%
433
+9%
419
-3%
484
+16%
508
+5%
566
+12%
574
+1%
632
+10%
605
-4%
315
-48%
194
-38%
(454)
N/A
(471)
-4%
(381)
+19%
(301)
+21%
271
N/A
322
+19%
266
-17%
269
+1%
184
-31%
73
-60%
EPS (Diluted)
1.11
N/A
1
-10%
0.76
-24%
0.77
+1%
0.82
+6%
0.9
+10%
0.92
+2%
0.98
+7%
1
+2%
1.07
+7%
1.05
-2%
1.2
+14%
1.25
+4%
1.39
+11%
1.42
+2%
1.53
+8%
1.49
-3%
0.77
-48%
0.48
-38%
-1.11
N/A
-1.15
-4%
-0.92
+20%
-0.73
+21%
0.65
N/A
0.77
+18%
0.64
-17%
0.64
N/A
0.44
-31%
0.18
-59%

See Also

Discover More