Jiangsu Guotai International Group Co Ltd
SZSE:002091
Income Statement
Earnings Waterfall
Jiangsu Guotai International Group Co Ltd
Revenue
|
37.7B
CNY
|
Cost of Revenue
|
-31.4B
CNY
|
Gross Profit
|
6.3B
CNY
|
Operating Expenses
|
-3.3B
CNY
|
Operating Income
|
3B
CNY
|
Other Expenses
|
-1.4B
CNY
|
Net Income
|
1.6B
CNY
|
Income Statement
Jiangsu Guotai International Group Co Ltd
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 906
N/A
|
5 608
-5%
|
5 470
-2%
|
5 635
+3%
|
5 622
0%
|
6 061
+8%
|
6 119
+1%
|
6 189
+1%
|
6 495
+5%
|
27 750
+327%
|
31 972
+15%
|
38 127
+19%
|
45 029
+18%
|
29 738
-34%
|
31 551
+6%
|
32 644
+3%
|
32 615
0%
|
34 549
+6%
|
34 270
-1%
|
34 310
+0%
|
38 406
+12%
|
36 860
-4%
|
37 558
+2%
|
38 093
+1%
|
37 149
-2%
|
39 326
+6%
|
37 034
-6%
|
34 004
-8%
|
30 689
-10%
|
30 138
-2%
|
30 396
+1%
|
32 197
+6%
|
35 106
+9%
|
39 393
+12%
|
43 050
+9%
|
46 152
+7%
|
46 815
+1%
|
42 820
-9%
|
41 036
-4%
|
38 047
-7%
|
37 681
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 250)
|
(4 946)
|
(4 808)
|
(4 942)
|
(4 888)
|
(5 248)
|
(5 282)
|
(5 289)
|
(5 605)
|
(24 937)
|
(28 721)
|
(34 168)
|
(40 238)
|
(26 209)
|
(27 877)
|
(28 860)
|
(28 821)
|
(30 567)
|
(30 517)
|
(30 682)
|
(34 294)
|
(32 209)
|
(32 627)
|
(32 894)
|
(32 070)
|
(34 630)
|
(32 510)
|
(29 737)
|
(26 357)
|
(25 509)
|
(25 750)
|
(27 249)
|
(30 204)
|
(34 522)
|
(37 756)
|
(40 541)
|
(41 049)
|
(36 708)
|
(34 959)
|
(32 185)
|
(31 412)
|
|
Gross Profit |
655
N/A
|
662
+1%
|
661
0%
|
692
+5%
|
734
+6%
|
813
+11%
|
837
+3%
|
900
+8%
|
889
-1%
|
2 813
+216%
|
3 249
+15%
|
3 957
+22%
|
4 790
+21%
|
3 530
-26%
|
3 674
+4%
|
3 784
+3%
|
3 794
+0%
|
3 982
+5%
|
3 752
-6%
|
3 628
-3%
|
4 113
+13%
|
4 652
+13%
|
4 933
+6%
|
5 200
+5%
|
5 079
-2%
|
4 696
-8%
|
4 524
-4%
|
4 268
-6%
|
4 333
+2%
|
4 629
+7%
|
4 647
+0%
|
4 948
+6%
|
4 903
-1%
|
4 871
-1%
|
5 294
+9%
|
5 611
+6%
|
5 767
+3%
|
6 111
+6%
|
6 077
-1%
|
5 861
-4%
|
6 268
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(391)
|
(436)
|
(438)
|
(461)
|
(488)
|
(522)
|
(542)
|
(587)
|
(584)
|
(1 997)
|
(2 263)
|
(2 710)
|
(3 233)
|
(2 316)
|
(2 397)
|
(2 458)
|
(2 451)
|
(2 588)
|
(2 506)
|
(2 490)
|
(2 656)
|
(2 909)
|
(2 909)
|
(2 976)
|
(3 022)
|
(2 993)
|
(2 865)
|
(2 801)
|
(2 765)
|
(2 729)
|
(2 729)
|
(2 871)
|
(2 869)
|
(2 557)
|
(2 484)
|
(2 469)
|
(2 416)
|
(3 000)
|
(3 090)
|
(3 116)
|
(3 272)
|
|
Selling, General & Administrative |
(390)
|
(395)
|
(432)
|
(453)
|
(488)
|
(473)
|
(521)
|
(561)
|
(551)
|
(1 872)
|
(2 071)
|
(2 494)
|
(2 969)
|
(2 138)
|
(2 249)
|
(2 259)
|
(2 283)
|
(2 419)
|
(2 444)
|
(2 418)
|
(2 568)
|
(2 727)
|
(2 723)
|
(2 875)
|
(2 939)
|
(2 786)
|
(2 849)
|
(2 794)
|
(2 769)
|
(2 574)
|
(2 711)
|
(2 833)
|
(2 820)
|
(2 255)
|
(2 402)
|
(2 384)
|
(2 334)
|
(2 703)
|
(2 898)
|
(2 955)
|
(3 127)
|
|
Research & Development |
0
|
(22)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
(10)
|
(54)
|
0
|
0
|
(21)
|
(49)
|
(46)
|
(60)
|
(68)
|
(66)
|
(73)
|
(70)
|
(63)
|
(50)
|
(61)
|
(76)
|
(83)
|
(115)
|
(135)
|
(143)
|
(154)
|
(117)
|
(122)
|
(111)
|
(99)
|
|
Depreciation & Amortization |
0
|
(14)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(132)
|
0
|
0
|
0
|
(158)
|
0
|
0
|
0
|
(168)
|
0
|
0
|
0
|
(207)
|
0
|
0
|
0
|
(189)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(2)
|
(5)
|
(8)
|
(9)
|
(1)
|
(5)
|
(20)
|
(26)
|
(32)
|
(16)
|
(192)
|
(216)
|
(264)
|
(28)
|
(149)
|
(200)
|
(160)
|
(4)
|
(62)
|
(72)
|
(69)
|
(2)
|
(141)
|
(42)
|
(16)
|
18
|
56
|
63
|
67
|
62
|
42
|
36
|
32
|
21
|
53
|
58
|
72
|
10
|
(70)
|
(50)
|
(46)
|
|
Operating Income |
265
N/A
|
226
-15%
|
223
-1%
|
231
+4%
|
246
+6%
|
292
+19%
|
296
+1%
|
314
+6%
|
307
-2%
|
816
+166%
|
988
+21%
|
1 249
+26%
|
1 558
+25%
|
1 213
-22%
|
1 277
+5%
|
1 326
+4%
|
1 344
+1%
|
1 394
+4%
|
1 247
-11%
|
1 138
-9%
|
1 455
+28%
|
1 742
+20%
|
2 021
+16%
|
2 221
+10%
|
2 055
-7%
|
1 704
-17%
|
1 657
-3%
|
1 465
-12%
|
1 566
+7%
|
1 900
+21%
|
1 917
+1%
|
2 077
+8%
|
2 034
-2%
|
2 313
+14%
|
2 810
+21%
|
3 142
+12%
|
3 351
+7%
|
3 112
-7%
|
2 987
-4%
|
2 745
-8%
|
2 996
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(9)
|
(4)
|
(9)
|
(13)
|
(12)
|
(9)
|
(7)
|
0
|
(7)
|
134
|
112
|
96
|
145
|
130
|
142
|
160
|
102
|
56
|
543
|
646
|
578
|
462
|
(37)
|
(137)
|
31
|
190
|
117
|
168
|
(7)
|
(53)
|
30
|
(89)
|
58
|
(12)
|
(46)
|
93
|
176
|
413
|
388
|
497
|
444
|
|
Non-Reccuring Items |
0
|
(1)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
4
|
0
|
18
|
18
|
27
|
35
|
37
|
51
|
37
|
39
|
20
|
6
|
(8)
|
(4)
|
12
|
9
|
102
|
6
|
(9)
|
(6)
|
5
|
(2)
|
(3)
|
(3)
|
(66)
|
3
|
3
|
6
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
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
|
|
Total Other Income |
15
|
19
|
22
|
22
|
18
|
7
|
5
|
2
|
2
|
45
|
50
|
65
|
71
|
46
|
37
|
23
|
11
|
10
|
5
|
2
|
6
|
(95)
|
(78)
|
(93)
|
(90)
|
12
|
(3)
|
3
|
16
|
6
|
(3)
|
4
|
(10)
|
11
|
4
|
6
|
3
|
20
|
18
|
36
|
35
|
|
Pre-Tax Income |
271
N/A
|
240
-11%
|
236
-2%
|
239
+1%
|
251
+5%
|
280
+12%
|
293
+5%
|
316
+8%
|
302
-4%
|
983
+225%
|
1 150
+17%
|
1 412
+23%
|
1 776
+26%
|
1 393
-22%
|
1 459
+5%
|
1 528
+5%
|
1 476
-3%
|
1 487
+1%
|
1 830
+23%
|
1 823
0%
|
2 090
+15%
|
2 146
+3%
|
1 946
-9%
|
2 012
+3%
|
2 003
0%
|
1 898
-5%
|
1 768
-7%
|
1 649
-7%
|
1 585
-4%
|
1 955
+23%
|
1 949
0%
|
1 982
+2%
|
2 075
+5%
|
2 317
+12%
|
2 765
+19%
|
3 239
+17%
|
3 527
+9%
|
3 479
-1%
|
3 396
-2%
|
3 281
-3%
|
3 482
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(54)
|
(50)
|
(47)
|
(51)
|
(53)
|
(61)
|
(66)
|
(71)
|
(70)
|
(227)
|
(275)
|
(345)
|
(430)
|
(346)
|
(361)
|
(352)
|
(342)
|
(347)
|
(446)
|
(451)
|
(515)
|
(479)
|
(406)
|
(432)
|
(456)
|
(452)
|
(415)
|
(398)
|
(360)
|
(470)
|
(470)
|
(467)
|
(460)
|
(514)
|
(603)
|
(682)
|
(769)
|
(834)
|
(845)
|
(852)
|
(910)
|
|
Income from Continuing Operations |
215
|
190
|
187
|
187
|
198
|
219
|
227
|
245
|
233
|
756
|
876
|
1 068
|
1 346
|
1 047
|
1 098
|
1 176
|
1 134
|
1 140
|
1 384
|
1 373
|
1 577
|
1 668
|
1 541
|
1 580
|
1 546
|
1 446
|
1 352
|
1 250
|
1 224
|
1 485
|
1 480
|
1 515
|
1 616
|
1 803
|
2 162
|
2 557
|
2 758
|
2 644
|
2 551
|
2 429
|
2 571
|
|
Income to Minority Interest |
(23)
|
(21)
|
(22)
|
(21)
|
(19)
|
(15)
|
(14)
|
(11)
|
(10)
|
(334)
|
(409)
|
(542)
|
(725)
|
(507)
|
(486)
|
(490)
|
(378)
|
(366)
|
(537)
|
(535)
|
(664)
|
(652)
|
(534)
|
(536)
|
(498)
|
(501)
|
(461)
|
(436)
|
(453)
|
(507)
|
(500)
|
(496)
|
(478)
|
(567)
|
(658)
|
(761)
|
(903)
|
(920)
|
(949)
|
(970)
|
(1 020)
|
|
Net Income (Common) |
194
N/A
|
169
-13%
|
167
-1%
|
167
N/A
|
178
+7%
|
204
+15%
|
212
+4%
|
232
+9%
|
222
-4%
|
422
+90%
|
466
+10%
|
526
+13%
|
621
+18%
|
541
-13%
|
612
+13%
|
687
+12%
|
757
+10%
|
774
+2%
|
849
+10%
|
839
-1%
|
914
+9%
|
1 016
+11%
|
1 007
-1%
|
1 044
+4%
|
1 048
+0%
|
945
-10%
|
890
-6%
|
813
-9%
|
770
-5%
|
978
+27%
|
980
+0%
|
1 020
+4%
|
1 139
+12%
|
1 236
+9%
|
1 505
+22%
|
1 796
+19%
|
1 855
+3%
|
1 724
-7%
|
1 602
-7%
|
1 460
-9%
|
1 551
+6%
|
|
EPS (Diluted) |
0.27
N/A
|
0.24
-11%
|
0.24
N/A
|
0.25
+4%
|
0.27
+8%
|
0.29
+7%
|
0.31
+7%
|
0.33
+6%
|
0.31
-6%
|
0.6
+94%
|
0.66
+10%
|
0.75
+14%
|
0.88
+17%
|
0.76
-14%
|
0.38
-50%
|
0.43
+13%
|
0.48
+12%
|
0.5
+4%
|
0.54
+8%
|
0.53
-2%
|
0.57
+8%
|
0.65
+14%
|
0.64
-2%
|
0.67
+5%
|
0.68
+1%
|
0.6
-12%
|
0.57
-5%
|
0.52
-9%
|
0.49
-6%
|
0.63
+29%
|
0.64
+2%
|
0.66
+3%
|
0.74
+12%
|
0.79
+7%
|
0.9
+14%
|
0.81
-10%
|
1.13
+40%
|
0.97
-14%
|
0.76
-22%
|
0.9
+18%
|
0.52
-42%
|