China Galaxy Securities Co Ltd
SSE:601881
Income Statement
Earnings Waterfall
China Galaxy Securities Co Ltd
Revenue
|
34.7B
CNY
|
Cost of Revenue
|
-1B
CNY
|
Gross Profit
|
33.6B
CNY
|
Operating Expenses
|
-25.4B
CNY
|
Operating Income
|
8.2B
CNY
|
Other Expenses
|
-1.4B
CNY
|
Net Income
|
6.8B
CNY
|
Income Statement
China Galaxy Securities Co Ltd
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 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
13 519
N/A
|
12 903
-5%
|
12 499
-3%
|
12 399
-1%
|
11 609
-6%
|
10 993
-5%
|
9 988
-9%
|
8 771
-12%
|
10 165
+16%
|
11 008
+8%
|
12 982
+18%
|
15 633
+20%
|
17 383
+11%
|
18 869
+9%
|
20 820
+10%
|
23 006
+11%
|
24 618
+7%
|
25 676
+4%
|
27 623
+8%
|
31 729
+15%
|
37 176
+17%
|
35 740
-4%
|
39 054
+9%
|
37 158
-5%
|
34 642
-7%
|
35 006
+1%
|
32 835
-6%
|
31 838
-3%
|
34 657
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(279)
|
0
|
0
|
0
|
(270)
|
0
|
0
|
0
|
(245)
|
0
|
0
|
0
|
(399)
|
0
|
0
|
0
|
(902)
|
0
|
0
|
0
|
(1 194)
|
0
|
0
|
0
|
(997)
|
0
|
0
|
0
|
(1 027)
|
|
Gross Profit |
13 240
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 339
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9 919
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
16 984
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
23 716
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
35 982
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
33 645
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
33 630
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(6 445)
|
(6 411)
|
(6 270)
|
(6 366)
|
(5 821)
|
(6 173)
|
(6 046)
|
(5 634)
|
(6 253)
|
(6 566)
|
(7 627)
|
(9 226)
|
(10 192)
|
(11 791)
|
(12 798)
|
(14 085)
|
(14 571)
|
(16 322)
|
(17 708)
|
(20 574)
|
(23 123)
|
(23 535)
|
(26 501)
|
(26 116)
|
(25 631)
|
(26 156)
|
(24 701)
|
(24 539)
|
(25 399)
|
|
Selling, General & Administrative |
(6 223)
|
(5 931)
|
(5 775)
|
(5 737)
|
(5 604)
|
(5 677)
|
(5 596)
|
(5 328)
|
(5 339)
|
(5 796)
|
(6 403)
|
(7 013)
|
(6 773)
|
(8 065)
|
(7 956)
|
(8 423)
|
(7 649)
|
(8 618)
|
(9 170)
|
(9 380)
|
(9 175)
|
(9 773)
|
(10 213)
|
(10 052)
|
(9 482)
|
(10 809)
|
(10 781)
|
(10 875)
|
(9 428)
|
|
Depreciation & Amortization |
(202)
|
0
|
0
|
0
|
(216)
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
(715)
|
0
|
0
|
0
|
(811)
|
0
|
0
|
0
|
(826)
|
0
|
0
|
0
|
(970)
|
0
|
0
|
0
|
(1 099)
|
|
Other Operating Expenses |
(19)
|
(480)
|
(495)
|
(629)
|
0
|
(496)
|
(450)
|
(305)
|
(696)
|
(770)
|
(1 224)
|
(2 213)
|
(2 704)
|
(3 726)
|
(4 841)
|
(5 662)
|
(6 112)
|
(7 704)
|
(8 539)
|
(11 194)
|
(13 122)
|
(13 762)
|
(16 287)
|
(16 064)
|
(15 178)
|
(15 348)
|
(13 920)
|
(13 663)
|
(14 872)
|
|
Operating Income |
6 796
N/A
|
6 493
-4%
|
6 230
-4%
|
6 033
-3%
|
5 519
-9%
|
4 820
-13%
|
3 942
-18%
|
3 138
-20%
|
3 666
+17%
|
4 442
+21%
|
5 355
+21%
|
6 407
+20%
|
6 792
+6%
|
7 079
+4%
|
8 022
+13%
|
8 921
+11%
|
9 145
+3%
|
9 354
+2%
|
9 914
+6%
|
11 154
+13%
|
12 860
+15%
|
12 205
-5%
|
12 553
+3%
|
11 042
-12%
|
8 015
-27%
|
8 850
+10%
|
8 134
-8%
|
7 299
-10%
|
8 231
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Non-Reccuring Items |
(246)
|
1
|
13
|
25
|
(670)
|
5
|
(7)
|
(16)
|
6
|
1
|
5
|
8
|
57
|
58
|
67
|
72
|
33
|
65
|
52
|
69
|
62
|
(109)
|
(61)
|
(237)
|
(68)
|
(33)
|
4
|
231
|
(15)
|
|
Total Other Income |
27
|
23
|
16
|
6
|
(40)
|
(38)
|
(24)
|
(34)
|
10
|
6
|
(2)
|
(22)
|
(19)
|
(25)
|
(74)
|
(73)
|
(21)
|
(53)
|
(42)
|
(23)
|
(131)
|
(85)
|
(52)
|
(43)
|
24
|
3
|
(9)
|
(58)
|
(83)
|
|
Pre-Tax Income |
6 577
N/A
|
6 516
-1%
|
6 258
-4%
|
6 064
-3%
|
4 809
-21%
|
4 787
0%
|
3 911
-18%
|
3 088
-21%
|
3 682
+19%
|
4 448
+21%
|
5 359
+20%
|
6 393
+19%
|
6 830
+7%
|
7 112
+4%
|
8 015
+13%
|
8 920
+11%
|
9 157
+3%
|
9 366
+2%
|
9 925
+6%
|
11 201
+13%
|
12 791
+14%
|
12 012
-6%
|
12 440
+4%
|
10 762
-13%
|
7 971
-26%
|
8 819
+11%
|
8 129
-8%
|
7 472
-8%
|
8 134
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(1 391)
|
(1 222)
|
(1 213)
|
(1 038)
|
(790)
|
(867)
|
(689)
|
(579)
|
(750)
|
(1 001)
|
(1 156)
|
(1 485)
|
(1 580)
|
(1 624)
|
(1 774)
|
(1 842)
|
(1 845)
|
(1 832)
|
(1 922)
|
(2 128)
|
(2 274)
|
(1 941)
|
(1 882)
|
(1 273)
|
(202)
|
(364)
|
245
|
452
|
(250)
|
|
Income from Continuing Operations |
5 185
|
5 294
|
5 046
|
5 026
|
4 019
|
3 921
|
3 222
|
2 509
|
2 932
|
3 447
|
4 202
|
4 907
|
5 250
|
5 488
|
6 241
|
7 079
|
7 312
|
7 534
|
8 002
|
9 074
|
10 517
|
10 070
|
10 558
|
9 489
|
7 768
|
8 455
|
8 374
|
7 924
|
7 884
|
|
Income to Minority Interest |
(32)
|
(35)
|
(35)
|
(39)
|
(38)
|
(43)
|
(43)
|
(42)
|
(45)
|
(41)
|
(31)
|
(30)
|
(22)
|
(39)
|
(55)
|
(60)
|
(68)
|
(59)
|
(56)
|
(80)
|
(87)
|
(70)
|
(56)
|
(19)
|
(1)
|
(1)
|
(0)
|
(0)
|
(5)
|
|
Net Income (Common) |
5 154
N/A
|
5 259
+2%
|
5 010
-5%
|
4 987
0%
|
3 981
-20%
|
3 878
-3%
|
3 180
-18%
|
2 467
-22%
|
2 887
+17%
|
3 406
+18%
|
4 171
+22%
|
4 878
+17%
|
5 228
+7%
|
5 449
+4%
|
6 186
+14%
|
7 019
+13%
|
7 197
+3%
|
7 471
+4%
|
7 655
+2%
|
8 542
+12%
|
9 833
+15%
|
9 225
-6%
|
9 812
+6%
|
8 515
-13%
|
7 084
-17%
|
7 584
+7%
|
7 656
+1%
|
7 731
+1%
|
6 835
-12%
|
|
EPS (Diluted) |
0.54
N/A
|
0.51
-6%
|
0.52
+2%
|
0.51
-2%
|
0.39
-24%
|
0.39
N/A
|
0.32
-18%
|
0.25
-22%
|
0.28
+12%
|
0.34
+21%
|
0.41
+21%
|
0.47
+15%
|
0.52
+11%
|
0.53
+2%
|
0.61
+15%
|
0.7
+15%
|
0.71
+1%
|
0.74
+4%
|
0.76
+3%
|
0.84
+11%
|
0.97
+15%
|
0.91
-6%
|
0.89
-2%
|
0.82
-8%
|
0.66
-20%
|
0.74
+12%
|
0.65
-12%
|
0.69
+6%
|
0.63
-9%
|