Guoguang Electric Co Ltd
SZSE:002045
Income Statement
Earnings Waterfall
Guoguang Electric Co Ltd
Revenue
|
5.9B
CNY
|
Cost of Revenue
|
-5.1B
CNY
|
Gross Profit
|
866.6m
CNY
|
Operating Expenses
|
-603.4m
CNY
|
Operating Income
|
263.1m
CNY
|
Other Expenses
|
97.6m
CNY
|
Net Income
|
360.7m
CNY
|
Income Statement
Guoguang Electric Co Ltd
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 022
N/A
|
2 029
+0%
|
2 007
-1%
|
1 978
-1%
|
2 016
+2%
|
2 078
+3%
|
2 097
+1%
|
2 130
+2%
|
2 231
+5%
|
2 158
-3%
|
2 236
+4%
|
2 379
+6%
|
2 569
+8%
|
2 881
+12%
|
3 074
+7%
|
3 442
+12%
|
4 049
+18%
|
4 256
+5%
|
4 325
+2%
|
4 445
+3%
|
4 042
-9%
|
3 898
-4%
|
4 109
+5%
|
4 407
+7%
|
4 446
+1%
|
4 364
-2%
|
4 125
-5%
|
4 071
-1%
|
4 254
+5%
|
4 704
+11%
|
5 025
+7%
|
4 661
-7%
|
4 815
+3%
|
4 830
+0%
|
5 250
+9%
|
6 089
+16%
|
5 994
-2%
|
5 959
-1%
|
5 870
-1%
|
5 716
-3%
|
5 933
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 605)
|
(1 610)
|
(1 581)
|
(1 549)
|
(1 591)
|
(1 651)
|
(1 692)
|
(1 723)
|
(1 820)
|
(1 729)
|
(1 791)
|
(1 935)
|
(2 102)
|
(2 387)
|
(2 554)
|
(2 866)
|
(3 431)
|
(3 637)
|
(3 706)
|
(3 858)
|
(3 667)
|
(3 464)
|
(3 642)
|
(3 814)
|
(3 670)
|
(3 609)
|
(3 404)
|
(3 377)
|
(3 600)
|
(4 023)
|
(4 321)
|
(4 097)
|
(4 347)
|
(4 399)
|
(4 812)
|
(5 529)
|
(5 292)
|
(5 251)
|
(5 128)
|
(4 905)
|
(5 067)
|
|
Gross Profit |
416
N/A
|
419
+1%
|
426
+2%
|
429
+1%
|
425
-1%
|
427
+1%
|
405
-5%
|
407
+0%
|
411
+1%
|
429
+4%
|
445
+4%
|
445
0%
|
467
+5%
|
494
+6%
|
520
+5%
|
576
+11%
|
618
+7%
|
619
+0%
|
619
+0%
|
587
-5%
|
375
-36%
|
434
+16%
|
467
+8%
|
593
+27%
|
776
+31%
|
754
-3%
|
722
-4%
|
694
-4%
|
654
-6%
|
681
+4%
|
703
+3%
|
564
-20%
|
469
-17%
|
431
-8%
|
438
+2%
|
559
+28%
|
702
+25%
|
708
+1%
|
742
+5%
|
811
+9%
|
867
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(305)
|
(316)
|
(318)
|
(314)
|
(293)
|
(300)
|
(306)
|
(311)
|
(338)
|
(356)
|
(369)
|
(380)
|
(395)
|
(422)
|
(417)
|
(432)
|
(407)
|
(429)
|
(437)
|
(462)
|
(444)
|
(557)
|
(575)
|
(537)
|
(451)
|
(444)
|
(424)
|
(434)
|
(430)
|
(432)
|
(446)
|
(451)
|
(497)
|
(513)
|
(541)
|
(575)
|
(556)
|
(539)
|
(551)
|
(545)
|
(603)
|
|
Selling, General & Administrative |
(275)
|
(287)
|
(285)
|
(274)
|
(174)
|
(281)
|
(290)
|
(299)
|
(197)
|
(326)
|
(342)
|
(351)
|
(223)
|
(377)
|
(387)
|
(415)
|
(261)
|
(432)
|
(345)
|
(289)
|
(238)
|
(194)
|
(245)
|
(246)
|
(261)
|
(256)
|
(243)
|
(248)
|
(229)
|
(236)
|
(232)
|
(215)
|
(234)
|
(242)
|
(259)
|
(275)
|
(270)
|
(263)
|
(263)
|
(257)
|
(269)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
(181)
|
0
|
0
|
(58)
|
(182)
|
(156)
|
(207)
|
(190)
|
(165)
|
(191)
|
(183)
|
(189)
|
(179)
|
(220)
|
(234)
|
(250)
|
(231)
|
(263)
|
(275)
|
(292)
|
(254)
|
(269)
|
(273)
|
(266)
|
(306)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(47)
|
|
Other Operating Expenses |
(30)
|
(29)
|
(33)
|
(40)
|
(5)
|
(19)
|
(15)
|
(11)
|
(3)
|
(30)
|
(27)
|
(29)
|
(4)
|
(45)
|
(30)
|
(17)
|
52
|
3
|
(92)
|
(116)
|
20
|
(207)
|
(124)
|
(101)
|
24
|
3
|
2
|
3
|
35
|
24
|
20
|
14
|
18
|
(9)
|
(8)
|
(8)
|
19
|
(7)
|
(16)
|
(22)
|
19
|
|
Operating Income |
112
N/A
|
103
-8%
|
109
+5%
|
115
+6%
|
132
+14%
|
127
-3%
|
99
-22%
|
96
-3%
|
73
-24%
|
73
-1%
|
76
+4%
|
65
-15%
|
73
+13%
|
71
-2%
|
104
+45%
|
144
+39%
|
211
+46%
|
190
-10%
|
182
-4%
|
124
-32%
|
(70)
N/A
|
(123)
-75%
|
(108)
+12%
|
56
N/A
|
325
+485%
|
310
-4%
|
297
-4%
|
260
-13%
|
225
-14%
|
248
+11%
|
257
+4%
|
113
-56%
|
(28)
N/A
|
(82)
-192%
|
(104)
-26%
|
(16)
+85%
|
145
N/A
|
169
+16%
|
191
+13%
|
266
+39%
|
263
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(34)
|
(33)
|
(41)
|
(32)
|
(31)
|
(29)
|
(19)
|
(32)
|
(14)
|
(27)
|
(32)
|
(23)
|
(6)
|
(15)
|
(14)
|
(4)
|
(46)
|
(28)
|
(49)
|
(164)
|
(191)
|
(155)
|
23
|
87
|
(66)
|
98
|
(66)
|
(31)
|
(23)
|
(11)
|
9
|
34
|
36
|
27
|
52
|
70
|
14
|
(14)
|
(33)
|
35
|
82
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
3
|
(13)
|
0
|
0
|
1
|
136
|
0
|
0
|
0
|
(19)
|
0
|
5
|
5
|
6
|
9
|
9
|
9
|
(4)
|
1
|
1
|
2
|
(1)
|
|
Gain/Loss on Disposition of Assets |
0
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
0
|
(4)
|
(7)
|
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
|
|
Total Other Income |
14
|
13
|
7
|
5
|
14
|
11
|
14
|
17
|
13
|
16
|
18
|
24
|
31
|
23
|
13
|
2
|
0
|
(15)
|
(8)
|
(1)
|
6
|
1
|
3
|
5
|
(16)
|
(25)
|
(16)
|
(23)
|
16
|
13
|
5
|
5
|
3
|
1
|
(0)
|
2
|
6
|
5
|
5
|
6
|
5
|
|
Pre-Tax Income |
92
N/A
|
82
-10%
|
74
-10%
|
88
+19%
|
107
+22%
|
108
+0%
|
93
-14%
|
79
-15%
|
59
-25%
|
55
-7%
|
54
-1%
|
59
+9%
|
63
+6%
|
80
+28%
|
100
+25%
|
136
+36%
|
154
+13%
|
147
-5%
|
126
-14%
|
(37)
N/A
|
(269)
-622%
|
(277)
-3%
|
(83)
+70%
|
149
N/A
|
378
+154%
|
383
+1%
|
215
-44%
|
207
-4%
|
199
-4%
|
250
+26%
|
277
+11%
|
157
-43%
|
16
-90%
|
(46)
N/A
|
(42)
+8%
|
65
N/A
|
163
+150%
|
162
-1%
|
164
+2%
|
309
+88%
|
350
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(21)
|
(17)
|
(16)
|
(19)
|
(16)
|
(18)
|
(18)
|
(15)
|
(15)
|
(13)
|
(12)
|
(12)
|
(7)
|
(10)
|
(14)
|
(18)
|
(26)
|
(24)
|
(16)
|
11
|
48
|
48
|
29
|
1
|
(29)
|
(30)
|
(9)
|
(17)
|
(12)
|
(15)
|
(20)
|
1
|
24
|
38
|
38
|
26
|
17
|
18
|
17
|
13
|
11
|
|
Income from Continuing Operations |
71
|
65
|
58
|
69
|
91
|
89
|
74
|
64
|
44
|
42
|
43
|
48
|
55
|
70
|
86
|
118
|
128
|
122
|
109
|
(27)
|
(221)
|
(229)
|
(54)
|
150
|
350
|
353
|
206
|
190
|
187
|
235
|
257
|
159
|
40
|
(8)
|
(4)
|
91
|
179
|
180
|
181
|
321
|
361
|
|
Income to Minority Interest |
8
|
8
|
8
|
6
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
3
|
2
|
1
|
1
|
2
|
3
|
5
|
4
|
3
|
2
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
79
N/A
|
73
-7%
|
65
-11%
|
76
+15%
|
93
+23%
|
91
-2%
|
77
-15%
|
67
-13%
|
48
-28%
|
46
-4%
|
47
+1%
|
52
+12%
|
60
+15%
|
76
+25%
|
91
+20%
|
123
+35%
|
131
+7%
|
124
-6%
|
110
-11%
|
(26)
N/A
|
(219)
-739%
|
(226)
-3%
|
(49)
+78%
|
154
N/A
|
353
+130%
|
355
+0%
|
206
-42%
|
190
-8%
|
187
-2%
|
235
+26%
|
257
+9%
|
158
-38%
|
40
-75%
|
(9)
N/A
|
(5)
+44%
|
90
N/A
|
179
+97%
|
180
+1%
|
181
+1%
|
321
+78%
|
361
+12%
|
|
EPS (Diluted) |
0.18
N/A
|
0.17
-6%
|
0.15
-12%
|
0.18
+20%
|
0.22
+22%
|
0.21
-5%
|
0.18
-14%
|
0.16
-11%
|
0.12
-25%
|
0.12
N/A
|
0.12
N/A
|
0.13
+8%
|
0.14
+8%
|
0.18
+29%
|
0.22
+22%
|
0.29
+32%
|
0.31
+7%
|
0.3
-3%
|
0.2
-33%
|
-0.04
N/A
|
-0.49
-1 125%
|
-0.48
+2%
|
-0.1
+79%
|
0.32
N/A
|
0.75
+134%
|
0.75
N/A
|
0.44
-41%
|
0.41
-7%
|
0.4
-2%
|
0.51
+28%
|
0.56
+10%
|
0.34
-39%
|
0.09
-74%
|
-0.01
N/A
|
-0.01
N/A
|
0.2
N/A
|
0.4
+100%
|
0.4
N/A
|
0.4
N/A
|
0.71
+78%
|
0.78
+10%
|