GRG Banking Equipment Co Ltd
SZSE:002152
Income Statement
Earnings Waterfall
GRG Banking Equipment Co Ltd
Revenue
|
9B
CNY
|
Cost of Revenue
|
-5.8B
CNY
|
Gross Profit
|
3.2B
CNY
|
Operating Expenses
|
-2.1B
CNY
|
Operating Income
|
1.1B
CNY
|
Other Expenses
|
-170m
CNY
|
Net Income
|
976.9m
CNY
|
Income Statement
GRG Banking Equipment 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 |
2 516
N/A
|
2 552
+1%
|
2 631
+3%
|
2 718
+3%
|
3 152
+16%
|
3 302
+5%
|
3 407
+3%
|
3 629
+7%
|
3 973
+9%
|
4 103
+3%
|
4 290
+5%
|
4 458
+4%
|
4 424
-1%
|
4 436
+0%
|
4 281
-4%
|
4 257
-1%
|
4 384
+3%
|
4 570
+4%
|
4 973
+9%
|
5 206
+5%
|
5 459
+5%
|
5 707
+5%
|
5 978
+5%
|
6 275
+5%
|
6 496
+4%
|
6 364
-2%
|
6 332
0%
|
6 343
+0%
|
6 411
+1%
|
6 537
+2%
|
6 671
+2%
|
6 767
+1%
|
6 782
+0%
|
6 916
+2%
|
7 142
+3%
|
7 289
+2%
|
7 526
+3%
|
7 599
+1%
|
8 069
+6%
|
8 488
+5%
|
9 043
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 177)
|
(1 171)
|
(1 209)
|
(1 242)
|
(1 434)
|
(1 550)
|
(1 623)
|
(1 753)
|
(1 925)
|
(2 057)
|
(2 193)
|
(2 332)
|
(2 360)
|
(2 457)
|
(2 411)
|
(2 423)
|
(2 591)
|
(2 705)
|
(2 894)
|
(3 076)
|
(3 275)
|
(3 393)
|
(3 601)
|
(3 795)
|
(3 998)
|
(3 982)
|
(3 905)
|
(3 873)
|
(3 934)
|
(3 977)
|
(4 079)
|
(4 149)
|
(4 201)
|
(4 224)
|
(4 359)
|
(4 445)
|
(4 708)
|
(4 761)
|
(5 083)
|
(5 448)
|
(5 844)
|
|
Gross Profit |
1 339
N/A
|
1 380
+3%
|
1 422
+3%
|
1 476
+4%
|
1 718
+16%
|
1 752
+2%
|
1 784
+2%
|
1 876
+5%
|
2 048
+9%
|
2 047
0%
|
2 097
+2%
|
2 126
+1%
|
2 063
-3%
|
1 979
-4%
|
1 870
-6%
|
1 835
-2%
|
1 793
-2%
|
1 865
+4%
|
2 079
+12%
|
2 131
+2%
|
2 184
+3%
|
2 314
+6%
|
2 377
+3%
|
2 480
+4%
|
2 498
+1%
|
2 382
-5%
|
2 427
+2%
|
2 470
+2%
|
2 477
+0%
|
2 560
+3%
|
2 592
+1%
|
2 619
+1%
|
2 581
-1%
|
2 692
+4%
|
2 783
+3%
|
2 844
+2%
|
2 818
-1%
|
2 837
+1%
|
2 986
+5%
|
3 039
+2%
|
3 199
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(746)
|
(788)
|
(855)
|
(863)
|
(1 068)
|
(1 084)
|
(1 123)
|
(1 199)
|
(1 283)
|
(1 258)
|
(1 271)
|
(1 273)
|
(1 316)
|
(1 260)
|
(1 242)
|
(1 206)
|
(1 120)
|
(1 212)
|
(1 289)
|
(1 359)
|
(1 344)
|
(1 540)
|
(1 595)
|
(1 646)
|
(1 573)
|
(1 552)
|
(1 568)
|
(1 592)
|
(1 553)
|
(1 642)
|
(1 680)
|
(1 656)
|
(1 598)
|
(1 752)
|
(1 787)
|
(1 873)
|
(1 813)
|
(1 889)
|
(1 991)
|
(1 980)
|
(2 052)
|
|
Selling, General & Administrative |
(746)
|
(788)
|
(853)
|
(863)
|
(853)
|
(1 082)
|
(1 119)
|
(1 192)
|
(1 030)
|
(1 240)
|
(1 251)
|
(1 253)
|
(1 001)
|
(1 289)
|
(1 313)
|
(1 254)
|
(942)
|
(1 024)
|
(1 089)
|
(1 111)
|
(1 111)
|
(1 164)
|
(1 129)
|
(1 165)
|
(1 150)
|
(1 098)
|
(1 103)
|
(1 110)
|
(1 139)
|
(1 124)
|
(1 135)
|
(1 107)
|
(1 032)
|
(1 071)
|
(1 047)
|
(1 086)
|
(1 190)
|
(1 200)
|
(1 259)
|
(1 238)
|
(1 273)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(203)
|
0
|
0
|
0
|
(242)
|
0
|
0
|
0
|
(300)
|
0
|
0
|
(52)
|
(308)
|
0
|
0
|
(293)
|
(359)
|
(360)
|
(464)
|
(486)
|
(538)
|
(543)
|
(548)
|
(556)
|
(528)
|
(537)
|
(553)
|
(562)
|
(646)
|
(660)
|
(720)
|
(776)
|
(699)
|
(727)
|
(772)
|
(775)
|
(839)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(85)
|
|
Other Operating Expenses |
0
|
(0)
|
(2)
|
(0)
|
(1)
|
(2)
|
(4)
|
(8)
|
(1)
|
(18)
|
(21)
|
(21)
|
(2)
|
29
|
71
|
100
|
151
|
(188)
|
(201)
|
44
|
150
|
(16)
|
(2)
|
6
|
141
|
89
|
82
|
75
|
156
|
19
|
8
|
13
|
134
|
(21)
|
(20)
|
(11)
|
143
|
38
|
40
|
33
|
145
|
|
Operating Income |
593
N/A
|
592
0%
|
567
-4%
|
612
+8%
|
651
+6%
|
668
+3%
|
661
-1%
|
677
+2%
|
765
+13%
|
788
+3%
|
826
+5%
|
853
+3%
|
747
-12%
|
719
-4%
|
628
-13%
|
629
+0%
|
673
+7%
|
653
-3%
|
790
+21%
|
772
-2%
|
840
+9%
|
774
-8%
|
782
+1%
|
834
+7%
|
925
+11%
|
830
-10%
|
858
+3%
|
878
+2%
|
924
+5%
|
918
-1%
|
912
-1%
|
963
+6%
|
983
+2%
|
940
-4%
|
996
+6%
|
971
-2%
|
1 005
+4%
|
948
-6%
|
995
+5%
|
1 060
+7%
|
1 147
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
20
|
37
|
49
|
51
|
61
|
56
|
61
|
65
|
64
|
62
|
62
|
68
|
75
|
226
|
501
|
515
|
522
|
373
|
113
|
144
|
163
|
152
|
172
|
158
|
147
|
148
|
131
|
103
|
96
|
98
|
118
|
154
|
171
|
183
|
171
|
223
|
237
|
282
|
297
|
243
|
328
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
(64)
|
2
|
2
|
1
|
(96)
|
1
|
1
|
1
|
(36)
|
1
|
1
|
1
|
(57)
|
2
|
0
|
0
|
(61)
|
(0)
|
1
|
1
|
(35)
|
1
|
1
|
1
|
(19)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
|
Total Other Income |
163
|
159
|
229
|
195
|
208
|
212
|
223
|
228
|
229
|
230
|
217
|
210
|
181
|
175
|
98
|
60
|
(9)
|
(8)
|
(9)
|
(14)
|
(6)
|
(6)
|
(5)
|
6
|
0
|
1
|
3
|
5
|
13
|
2
|
(3)
|
(6)
|
10
|
3
|
11
|
13
|
11
|
10
|
8
|
10
|
(15)
|
|
Pre-Tax Income |
776
N/A
|
788
+2%
|
844
+7%
|
858
+2%
|
917
+7%
|
935
+2%
|
945
+1%
|
970
+3%
|
1 054
+9%
|
1 080
+3%
|
1 104
+2%
|
1 131
+2%
|
1 003
-11%
|
1 121
+12%
|
1 228
+10%
|
1 205
-2%
|
1 122
-7%
|
1 019
-9%
|
897
-12%
|
904
+1%
|
900
0%
|
920
+2%
|
949
+3%
|
998
+5%
|
1 034
+4%
|
981
-5%
|
993
+1%
|
987
-1%
|
963
-2%
|
1 020
+6%
|
1 028
+1%
|
1 111
+8%
|
1 102
-1%
|
1 125
+2%
|
1 179
+5%
|
1 207
+2%
|
1 219
+1%
|
1 241
+2%
|
1 301
+5%
|
1 314
+1%
|
1 439
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(65)
|
(58)
|
(87)
|
(86)
|
(100)
|
(102)
|
(103)
|
(112)
|
(136)
|
(151)
|
(163)
|
(163)
|
(111)
|
(131)
|
(151)
|
(150)
|
(158)
|
(140)
|
(115)
|
(120)
|
(116)
|
(122)
|
(124)
|
(133)
|
(151)
|
(150)
|
(147)
|
(130)
|
(113)
|
(118)
|
(116)
|
(127)
|
(123)
|
(124)
|
(142)
|
(120)
|
(118)
|
(123)
|
(124)
|
(107)
|
(168)
|
|
Income from Continuing Operations |
711
|
730
|
757
|
772
|
817
|
833
|
842
|
859
|
918
|
929
|
941
|
968
|
892
|
990
|
1 076
|
1 056
|
964
|
879
|
781
|
784
|
784
|
798
|
826
|
865
|
883
|
831
|
847
|
857
|
849
|
902
|
912
|
984
|
979
|
1 002
|
1 037
|
1 088
|
1 101
|
1 117
|
1 178
|
1 207
|
1 272
|
|
Income to Minority Interest |
(6)
|
(4)
|
(5)
|
(8)
|
(10)
|
(12)
|
(14)
|
(14)
|
(19)
|
(22)
|
(32)
|
(41)
|
(48)
|
(61)
|
(57)
|
(61)
|
(65)
|
(55)
|
(70)
|
(95)
|
(114)
|
(117)
|
(131)
|
(138)
|
(125)
|
(129)
|
(148)
|
(137)
|
(149)
|
(143)
|
(146)
|
(144)
|
(154)
|
(155)
|
(174)
|
(202)
|
(271)
|
(279)
|
(289)
|
(295)
|
(295)
|
|
Net Income (Common) |
705
N/A
|
726
+3%
|
752
+4%
|
765
+2%
|
807
+6%
|
821
+2%
|
827
+1%
|
845
+2%
|
899
+6%
|
907
+1%
|
910
+0%
|
927
+2%
|
844
-9%
|
930
+10%
|
1 020
+10%
|
995
-2%
|
900
-10%
|
824
-8%
|
711
-14%
|
689
-3%
|
670
-3%
|
681
+2%
|
695
+2%
|
727
+5%
|
758
+4%
|
702
-7%
|
699
0%
|
721
+3%
|
700
-3%
|
759
+8%
|
766
+1%
|
839
+10%
|
824
-2%
|
847
+3%
|
862
+2%
|
886
+3%
|
829
-6%
|
838
+1%
|
888
+6%
|
913
+3%
|
977
+7%
|
|
EPS (Diluted) |
0.34
N/A
|
0.35
+3%
|
0.37
+6%
|
0.38
+3%
|
0.4
+5%
|
0.41
+2%
|
0.42
+2%
|
0.43
+2%
|
0.45
+5%
|
0.37
-18%
|
0.37
N/A
|
0.38
+3%
|
0.36
-5%
|
0.38
+6%
|
0.42
+11%
|
0.41
-2%
|
0.37
-10%
|
0.34
-8%
|
0.29
-15%
|
0.28
-3%
|
0.28
N/A
|
0.27
-4%
|
0.28
+4%
|
0.3
+7%
|
0.31
+3%
|
0.3
-3%
|
0.3
N/A
|
0.31
+3%
|
0.29
-6%
|
0.32
+10%
|
0.33
+3%
|
0.36
+9%
|
0.33
-8%
|
0.34
+3%
|
0.34
N/A
|
0.34
N/A
|
0.33
-3%
|
0.34
+3%
|
0.36
+6%
|
0.37
+3%
|
0.39
+5%
|