Guangdong Highsun Group Co Ltd
SZSE:000861
Income Statement
Earnings Waterfall
Guangdong Highsun Group Co Ltd
Revenue
|
926.5m
CNY
|
Cost of Revenue
|
-507.4m
CNY
|
Gross Profit
|
419.2m
CNY
|
Operating Expenses
|
-341.5m
CNY
|
Operating Income
|
77.7m
CNY
|
Other Expenses
|
-5.2m
CNY
|
Net Income
|
72.4m
CNY
|
Income Statement
Guangdong Highsun Group Co Ltd
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 172
N/A
|
2 118
-2%
|
2 046
-3%
|
1 919
-6%
|
1 824
-5%
|
1 767
-3%
|
1 681
-5%
|
1 652
-2%
|
1 733
+5%
|
1 804
+4%
|
1 865
+3%
|
1 994
+7%
|
1 987
0%
|
1 959
-1%
|
2 102
+7%
|
2 561
+22%
|
2 697
+5%
|
2 844
+5%
|
2 909
+2%
|
2 507
-14%
|
2 402
-4%
|
2 372
-1%
|
2 336
-2%
|
2 436
+4%
|
2 206
-9%
|
2 047
-7%
|
1 955
-5%
|
1 302
-33%
|
1 277
-2%
|
1 158
-9%
|
1 034
-11%
|
1 220
+18%
|
1 324
+9%
|
1 265
-5%
|
1 314
+4%
|
1 160
-12%
|
1 007
-13%
|
994
-1%
|
812
-18%
|
932
+15%
|
927
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 251)
|
(1 167)
|
(1 167)
|
(1 155)
|
(1 095)
|
(1 062)
|
(1 010)
|
(1 000)
|
(1 056)
|
(1 087)
|
(1 132)
|
(1 220)
|
(1 233)
|
(1 255)
|
(1 340)
|
(1 574)
|
(1 643)
|
(1 710)
|
(1 725)
|
(1 541)
|
(1 465)
|
(1 448)
|
(1 427)
|
(1 532)
|
(1 398)
|
(1 278)
|
(1 228)
|
(660)
|
(613)
|
(537)
|
(478)
|
(791)
|
(855)
|
(827)
|
(894)
|
(720)
|
(660)
|
(657)
|
(501)
|
(523)
|
(507)
|
|
Gross Profit |
921
N/A
|
951
+3%
|
879
-8%
|
763
-13%
|
728
-5%
|
704
-3%
|
671
-5%
|
652
-3%
|
678
+4%
|
717
+6%
|
734
+2%
|
774
+5%
|
754
-3%
|
705
-7%
|
763
+8%
|
987
+29%
|
1 055
+7%
|
1 135
+8%
|
1 184
+4%
|
967
-18%
|
937
-3%
|
924
-1%
|
909
-2%
|
904
-1%
|
808
-11%
|
768
-5%
|
726
-5%
|
641
-12%
|
664
+4%
|
621
-7%
|
556
-10%
|
429
-23%
|
469
+9%
|
438
-7%
|
419
-4%
|
440
+5%
|
347
-21%
|
337
-3%
|
312
-7%
|
409
+31%
|
419
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(401)
|
(410)
|
(413)
|
(447)
|
(215)
|
(199)
|
(174)
|
(332)
|
(353)
|
(374)
|
(370)
|
(383)
|
(398)
|
(389)
|
(417)
|
(432)
|
(474)
|
(504)
|
(513)
|
(401)
|
(393)
|
(367)
|
(350)
|
(422)
|
(391)
|
(381)
|
(365)
|
(317)
|
(349)
|
(343)
|
(335)
|
(704)
|
(776)
|
(768)
|
(747)
|
(621)
|
(621)
|
(609)
|
(621)
|
(351)
|
(342)
|
|
Selling, General & Administrative |
(406)
|
(408)
|
(416)
|
(391)
|
(395)
|
(379)
|
(354)
|
(299)
|
(354)
|
(375)
|
(371)
|
(361)
|
(379)
|
(370)
|
(393)
|
(401)
|
(469)
|
(495)
|
(506)
|
(397)
|
(442)
|
(431)
|
(429)
|
(420)
|
(445)
|
(428)
|
(408)
|
(295)
|
(368)
|
(358)
|
(345)
|
(440)
|
(484)
|
(476)
|
(456)
|
(340)
|
(376)
|
(363)
|
(375)
|
(241)
|
(277)
|
|
Research & Development |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(32)
|
0
|
|
Other Operating Expenses |
4
|
(2)
|
2
|
(29)
|
179
|
180
|
180
|
(6)
|
0
|
0
|
1
|
12
|
(19)
|
(19)
|
(25)
|
23
|
(5)
|
(9)
|
(8)
|
57
|
49
|
65
|
80
|
50
|
54
|
48
|
43
|
30
|
19
|
15
|
10
|
(210)
|
(291)
|
(292)
|
(292)
|
(249)
|
(246)
|
(246)
|
(246)
|
(78)
|
(65)
|
|
Operating Income |
520
N/A
|
542
+4%
|
466
-14%
|
317
-32%
|
513
+62%
|
505
-2%
|
496
-2%
|
320
-35%
|
324
+1%
|
342
+6%
|
364
+6%
|
391
+8%
|
357
-9%
|
316
-12%
|
345
+9%
|
556
+61%
|
580
+4%
|
631
+9%
|
671
+6%
|
566
-16%
|
544
-4%
|
557
+2%
|
560
+0%
|
482
-14%
|
418
-13%
|
387
-7%
|
361
-7%
|
324
-10%
|
315
-3%
|
278
-12%
|
220
-21%
|
(276)
N/A
|
(306)
-11%
|
(331)
-8%
|
(328)
+1%
|
(181)
+45%
|
(275)
-52%
|
(273)
+1%
|
(309)
-13%
|
59
N/A
|
78
+33%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(67)
|
(82)
|
(102)
|
(109)
|
(137)
|
(138)
|
(112)
|
(63)
|
(66)
|
(51)
|
(60)
|
(53)
|
(47)
|
(53)
|
(57)
|
(117)
|
(131)
|
(154)
|
(171)
|
(219)
|
(236)
|
(251)
|
(263)
|
(190)
|
(141)
|
(105)
|
(76)
|
(176)
|
(199)
|
(198)
|
(199)
|
(354)
|
(324)
|
(382)
|
(389)
|
(256)
|
(281)
|
(245)
|
(256)
|
(212)
|
(187)
|
|
Non-Reccuring Items |
0
|
3
|
0
|
183
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
1
|
0
|
0
|
(23)
|
(1)
|
(1)
|
(2)
|
(14)
|
(5)
|
(4)
|
(3)
|
(4)
|
(0)
|
(0)
|
(0)
|
(20)
|
1
|
0
|
1
|
(75)
|
(1)
|
(1)
|
(1)
|
68
|
0
|
0
|
0
|
(24)
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
|
Total Other Income |
75
|
35
|
31
|
43
|
52
|
43
|
40
|
46
|
34
|
37
|
39
|
33
|
38
|
38
|
43
|
1
|
(9)
|
(17)
|
(18)
|
(5)
|
(5)
|
(2)
|
(14)
|
(8)
|
(9)
|
(11)
|
(12)
|
(13)
|
(12)
|
(9)
|
(4)
|
(11)
|
(11)
|
(16)
|
(15)
|
(9)
|
(10)
|
(4)
|
(5)
|
(4)
|
157
|
|
Pre-Tax Income |
528
N/A
|
498
-6%
|
395
-21%
|
433
+10%
|
427
-1%
|
410
-4%
|
423
+3%
|
303
-28%
|
293
-3%
|
328
+12%
|
342
+4%
|
354
+4%
|
349
-1%
|
300
-14%
|
331
+10%
|
417
+26%
|
439
+5%
|
460
+5%
|
480
+4%
|
328
-32%
|
300
-9%
|
301
+1%
|
280
-7%
|
280
+0%
|
267
-5%
|
272
+2%
|
273
+1%
|
115
-58%
|
105
-9%
|
71
-32%
|
18
-75%
|
(716)
N/A
|
(642)
+10%
|
(730)
-14%
|
(734)
0%
|
(379)
+48%
|
(565)
-49%
|
(521)
+8%
|
(570)
-9%
|
(182)
+68%
|
47
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(128)
|
(134)
|
(118)
|
(148)
|
(150)
|
(146)
|
(144)
|
(97)
|
(92)
|
(101)
|
(104)
|
(110)
|
(106)
|
(92)
|
(101)
|
(122)
|
(137)
|
(158)
|
(169)
|
(146)
|
(139)
|
(136)
|
(132)
|
(128)
|
(114)
|
(105)
|
(98)
|
(76)
|
(75)
|
(58)
|
(41)
|
40
|
47
|
52
|
58
|
(22)
|
(25)
|
(31)
|
(24)
|
2
|
1
|
|
Income from Continuing Operations |
399
|
363
|
277
|
285
|
277
|
263
|
279
|
207
|
201
|
228
|
238
|
244
|
243
|
208
|
230
|
295
|
301
|
302
|
311
|
181
|
160
|
165
|
148
|
152
|
153
|
167
|
175
|
39
|
30
|
13
|
(24)
|
(676)
|
(595)
|
(678)
|
(676)
|
(401)
|
(590)
|
(552)
|
(594)
|
(179)
|
49
|
|
Income to Minority Interest |
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(4)
|
(11)
|
(16)
|
(26)
|
(35)
|
(37)
|
(36)
|
(33)
|
(38)
|
(65)
|
(71)
|
(65)
|
(67)
|
(44)
|
(36)
|
(41)
|
(22)
|
(13)
|
(12)
|
(9)
|
(13)
|
(7)
|
(9)
|
(4)
|
(7)
|
53
|
60
|
60
|
56
|
17
|
18
|
18
|
32
|
23
|
24
|
|
Net Income (Common) |
394
N/A
|
358
-9%
|
272
-24%
|
282
+4%
|
274
-3%
|
261
-5%
|
275
+5%
|
196
-29%
|
184
-6%
|
202
+9%
|
203
+1%
|
206
+2%
|
208
+1%
|
176
-15%
|
192
+9%
|
230
+20%
|
230
+0%
|
237
+3%
|
245
+3%
|
138
-44%
|
125
-9%
|
125
0%
|
126
+1%
|
139
+11%
|
141
+1%
|
158
+12%
|
162
+3%
|
32
-80%
|
21
-34%
|
9
-55%
|
(31)
N/A
|
(623)
-1 907%
|
(535)
+14%
|
(617)
-15%
|
(620)
0%
|
(383)
+38%
|
(572)
-49%
|
(534)
+7%
|
(562)
-5%
|
(156)
+72%
|
72
N/A
|
|
EPS (Diluted) |
0.22
N/A
|
0.17
-23%
|
0.12
-29%
|
0.13
+8%
|
0.13
N/A
|
0.12
-8%
|
0.12
N/A
|
0.09
-25%
|
0.08
-11%
|
0.09
+13%
|
0.1
+11%
|
0.08
-20%
|
0.05
-38%
|
0.06
+20%
|
0.08
+33%
|
0.1
+25%
|
0.06
-40%
|
0.1
+67%
|
0.11
+10%
|
0.05
-55%
|
0.06
+20%
|
0.05
-17%
|
0.04
-20%
|
0.06
+50%
|
0.05
-17%
|
0.06
+20%
|
0.07
+17%
|
0.01
-86%
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.29
-2 800%
|
-0.22
+24%
|
-0.26
-18%
|
-0.24
+8%
|
-0.15
+38%
|
-0.22
-47%
|
-0.21
+5%
|
-0.22
-5%
|
-0.06
+73%
|
0.03
N/A
|