Goertek Inc
SZSE:002241
Income Statement
Earnings Waterfall
Goertek Inc
Revenue
|
98.6B
CNY
|
Cost of Revenue
|
-90.1B
CNY
|
Gross Profit
|
8.5B
CNY
|
Operating Expenses
|
-7.4B
CNY
|
Operating Income
|
1.1B
CNY
|
Other Expenses
|
-28.1m
CNY
|
Net Income
|
1.1B
CNY
|
Income Statement
Goertek Inc
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 |
10 049
N/A
|
10 543
+5%
|
11 057
+5%
|
12 172
+10%
|
12 699
+4%
|
13 023
+3%
|
13 442
+3%
|
13 436
0%
|
13 656
+2%
|
13 924
+2%
|
14 785
+6%
|
17 165
+16%
|
19 288
+12%
|
21 125
+10%
|
22 717
+8%
|
23 943
+5%
|
25 536
+7%
|
25 056
-2%
|
23 989
-4%
|
23 725
-1%
|
23 751
+0%
|
25 411
+7%
|
28 900
+14%
|
32 437
+12%
|
35 148
+8%
|
35 916
+2%
|
37 145
+3%
|
45 743
+23%
|
57 743
+26%
|
65 296
+13%
|
72 457
+11%
|
75 801
+5%
|
78 221
+3%
|
84 305
+8%
|
91 537
+9%
|
99 585
+9%
|
104 894
+5%
|
108 905
+4%
|
106 463
-2%
|
104 689
-2%
|
98 574
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 393)
|
(7 781)
|
(8 136)
|
(8 967)
|
(9 225)
|
(9 500)
|
(9 902)
|
(9 981)
|
(10 273)
|
(10 586)
|
(11 365)
|
(13 359)
|
(14 998)
|
(16 565)
|
(17 828)
|
(18 952)
|
(19 954)
|
(19 714)
|
(18 899)
|
(18 732)
|
(19 357)
|
(21 005)
|
(24 299)
|
(27 429)
|
(29 835)
|
(30 505)
|
(31 229)
|
(38 248)
|
(48 609)
|
(55 370)
|
(61 858)
|
(65 113)
|
(67 409)
|
(72 782)
|
(79 453)
|
(86 836)
|
(94 437)
|
(98 581)
|
(97 408)
|
(96 822)
|
(90 053)
|
|
Gross Profit |
2 656
N/A
|
2 762
+4%
|
2 920
+6%
|
3 203
+10%
|
3 474
+8%
|
3 523
+1%
|
3 540
+0%
|
3 456
-2%
|
3 383
-2%
|
3 337
-1%
|
3 420
+2%
|
3 806
+11%
|
4 290
+13%
|
4 561
+6%
|
4 889
+7%
|
4 992
+2%
|
5 582
+12%
|
5 342
-4%
|
5 089
-5%
|
4 991
-2%
|
4 394
-12%
|
4 405
+0%
|
4 601
+4%
|
5 008
+9%
|
5 313
+6%
|
5 411
+2%
|
5 916
+9%
|
7 495
+27%
|
9 134
+22%
|
9 927
+9%
|
10 599
+7%
|
10 689
+1%
|
10 813
+1%
|
11 523
+7%
|
12 084
+5%
|
12 749
+6%
|
10 458
-18%
|
10 324
-1%
|
9 056
-12%
|
7 867
-13%
|
8 521
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(960)
|
(1 023)
|
(1 124)
|
(1 270)
|
(1 421)
|
(1 417)
|
(1 494)
|
(1 529)
|
(1 759)
|
(1 788)
|
(1 884)
|
(2 042)
|
(2 337)
|
(2 487)
|
(2 609)
|
(2 669)
|
(2 610)
|
(2 439)
|
(2 413)
|
(2 466)
|
(2 844)
|
(3 089)
|
(3 088)
|
(3 211)
|
(3 265)
|
(3 160)
|
(3 543)
|
(4 456)
|
(5 567)
|
(6 163)
|
(6 490)
|
(6 241)
|
(6 363)
|
(6 774)
|
(6 981)
|
(7 843)
|
(8 047)
|
(9 454)
|
(9 268)
|
(9 116)
|
(7 405)
|
|
Selling, General & Administrative |
(910)
|
(988)
|
(1 096)
|
(1 244)
|
(703)
|
(1 404)
|
(1 482)
|
(1 517)
|
(833)
|
(1 780)
|
(1 852)
|
(1 989)
|
(1 077)
|
(2 407)
|
(2 546)
|
(2 299)
|
(1 293)
|
(2 009)
|
(2 083)
|
(2 191)
|
(1 387)
|
(1 970)
|
(1 538)
|
(1 495)
|
(1 524)
|
(1 328)
|
(1 403)
|
(1 676)
|
(2 223)
|
(2 413)
|
(2 608)
|
(2 614)
|
(2 461)
|
(2 402)
|
(2 574)
|
(2 747)
|
(2 951)
|
(2 951)
|
(2 623)
|
(2 590)
|
(2 741)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(618)
|
0
|
0
|
0
|
(771)
|
0
|
0
|
0
|
(1 024)
|
0
|
0
|
(320)
|
(1 177)
|
0
|
0
|
(646)
|
(1 255)
|
(1 009)
|
(1 439)
|
(1 623)
|
(1 372)
|
(1 908)
|
(2 113)
|
(2 731)
|
(2 891)
|
(3 793)
|
(3 994)
|
(3 874)
|
(3 520)
|
(4 579)
|
(4 566)
|
(5 168)
|
(4 433)
|
(5 074)
|
(5 334)
|
(5 078)
|
(3 808)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(149)
|
0
|
0
|
0
|
(223)
|
0
|
0
|
0
|
(362)
|
0
|
0
|
0
|
(448)
|
0
|
0
|
0
|
(521)
|
0
|
0
|
0
|
(638)
|
0
|
0
|
0
|
(827)
|
0
|
0
|
0
|
(967)
|
0
|
0
|
0
|
(1 124)
|
|
Other Operating Expenses |
(52)
|
(37)
|
(29)
|
(25)
|
(9)
|
(11)
|
(10)
|
(11)
|
(7)
|
(9)
|
(33)
|
(54)
|
(14)
|
(81)
|
(63)
|
(49)
|
222
|
(430)
|
(330)
|
371
|
245
|
(108)
|
(109)
|
(91)
|
153
|
78
|
(26)
|
(47)
|
185
|
44
|
112
|
247
|
445
|
208
|
159
|
73
|
303
|
(1 428)
|
(1 311)
|
(1 448)
|
269
|
|
Operating Income |
1 695
N/A
|
1 738
+3%
|
1 797
+3%
|
1 935
+8%
|
2 053
+6%
|
2 107
+3%
|
2 046
-3%
|
1 927
-6%
|
1 624
-16%
|
1 549
-5%
|
1 535
-1%
|
1 763
+15%
|
1 953
+11%
|
2 073
+6%
|
2 280
+10%
|
2 322
+2%
|
2 972
+28%
|
2 904
-2%
|
2 678
-8%
|
2 528
-6%
|
1 549
-39%
|
1 316
-15%
|
1 512
+15%
|
1 796
+19%
|
2 048
+14%
|
2 251
+10%
|
2 373
+5%
|
3 040
+28%
|
3 567
+17%
|
3 764
+6%
|
4 109
+9%
|
4 447
+8%
|
4 450
+0%
|
4 749
+7%
|
5 102
+7%
|
4 907
-4%
|
2 410
-51%
|
870
-64%
|
(212)
N/A
|
(1 249)
-488%
|
1 116
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(168)
|
(150)
|
(131)
|
(132)
|
(129)
|
(153)
|
(190)
|
(220)
|
(181)
|
(210)
|
(201)
|
(170)
|
(70)
|
(126)
|
(173)
|
(277)
|
(407)
|
(490)
|
(409)
|
(370)
|
(377)
|
(280)
|
(354)
|
(569)
|
(395)
|
(561)
|
(486)
|
(296)
|
(40)
|
351
|
273
|
339
|
185
|
(166)
|
(85)
|
223
|
(460)
|
(251)
|
(230)
|
(631)
|
(230)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(19)
|
(21)
|
(44)
|
(78)
|
(13)
|
(6)
|
16
|
(188)
|
4
|
(21)
|
(33)
|
(195)
|
(81)
|
(64)
|
(58)
|
(311)
|
(69)
|
(69)
|
(73)
|
(43)
|
(25)
|
(20)
|
(34)
|
(457)
|
(47)
|
(41)
|
(27)
|
(124)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(14)
|
(4)
|
(4)
|
(10)
|
(9)
|
(5)
|
(12)
|
(8)
|
0
|
0
|
(3)
|
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 |
49
|
77
|
68
|
52
|
96
|
55
|
35
|
37
|
56
|
74
|
114
|
113
|
74
|
79
|
122
|
276
|
14
|
(24)
|
(108)
|
(270)
|
9
|
(22)
|
(9)
|
(17)
|
13
|
(19)
|
(42)
|
(59)
|
6
|
(46)
|
(41)
|
(24)
|
14
|
(86)
|
(87)
|
(82)
|
16
|
(110)
|
(114)
|
(129)
|
29
|
|
Pre-Tax Income |
1 574
N/A
|
1 663
+6%
|
1 732
+4%
|
1 854
+7%
|
2 006
+8%
|
2 004
0%
|
1 887
-6%
|
1 734
-8%
|
1 491
-14%
|
1 408
-6%
|
1 435
+2%
|
1 697
+18%
|
1 905
+12%
|
2 007
+5%
|
2 203
+10%
|
2 277
+3%
|
2 500
+10%
|
2 377
-5%
|
2 154
-9%
|
1 903
-12%
|
993
-48%
|
1 018
+3%
|
1 128
+11%
|
1 177
+4%
|
1 472
+25%
|
1 591
+8%
|
1 782
+12%
|
2 627
+47%
|
3 222
+23%
|
4 000
+24%
|
4 271
+7%
|
4 691
+10%
|
4 606
-2%
|
4 472
-3%
|
4 911
+10%
|
5 013
+2%
|
1 509
-70%
|
462
-69%
|
(598)
N/A
|
(2 036)
-241%
|
791
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(251)
|
(266)
|
(272)
|
(288)
|
(321)
|
(317)
|
(306)
|
(284)
|
(250)
|
(242)
|
(248)
|
(298)
|
(296)
|
(305)
|
(351)
|
(313)
|
(394)
|
(379)
|
(322)
|
(324)
|
(149)
|
(152)
|
(194)
|
(191)
|
(192)
|
(220)
|
(244)
|
(316)
|
(370)
|
(467)
|
(454)
|
(484)
|
(299)
|
(235)
|
(252)
|
(204)
|
282
|
532
|
699
|
829
|
228
|
|
Income from Continuing Operations |
1 324
|
1 397
|
1 460
|
1 567
|
1 684
|
1 690
|
1 583
|
1 451
|
1 240
|
1 166
|
1 188
|
1 400
|
1 609
|
1 703
|
1 853
|
1 966
|
2 107
|
2 001
|
1 834
|
1 580
|
844
|
866
|
934
|
985
|
1 279
|
1 370
|
1 537
|
2 311
|
2 852
|
3 533
|
3 818
|
4 207
|
4 307
|
4 237
|
4 659
|
4 809
|
1 791
|
994
|
102
|
(1 207)
|
1 019
|
|
Income to Minority Interest |
(18)
|
(24)
|
(25)
|
(24)
|
(27)
|
(19)
|
(14)
|
(12)
|
11
|
12
|
19
|
33
|
43
|
50
|
43
|
35
|
32
|
24
|
32
|
30
|
23
|
20
|
12
|
11
|
1
|
2
|
1
|
1
|
(4)
|
(13)
|
(20)
|
(42)
|
(32)
|
(27)
|
(36)
|
(26)
|
(42)
|
(40)
|
(10)
|
9
|
69
|
|
Net Income (Common) |
1 307
N/A
|
1 374
+5%
|
1 437
+5%
|
1 543
+7%
|
1 657
+7%
|
1 670
+1%
|
1 569
-6%
|
1 440
-8%
|
1 251
-13%
|
1 179
-6%
|
1 207
+2%
|
1 433
+19%
|
1 651
+15%
|
1 753
+6%
|
1 896
+8%
|
2 000
+5%
|
2 139
+7%
|
2 024
-5%
|
1 865
-8%
|
1 610
-14%
|
868
-46%
|
887
+2%
|
947
+7%
|
997
+5%
|
1 281
+28%
|
1 372
+7%
|
1 538
+12%
|
2 313
+50%
|
2 848
+23%
|
3 521
+24%
|
3 799
+8%
|
4 165
+10%
|
4 275
+3%
|
4 210
-2%
|
4 623
+10%
|
4 782
+3%
|
1 749
-63%
|
954
-45%
|
92
-90%
|
(1 199)
N/A
|
1 088
N/A
|
|
EPS (Diluted) |
0.42
N/A
|
0.44
+5%
|
0.46
+5%
|
0.49
+7%
|
0.54
+10%
|
0.54
N/A
|
0.51
-6%
|
0.47
-8%
|
0.41
-13%
|
0.38
-7%
|
0.39
+3%
|
0.46
+18%
|
0.54
+17%
|
0.57
+6%
|
0.61
+7%
|
0.61
N/A
|
0.68
+11%
|
0.64
-6%
|
0.59
-8%
|
0.51
-14%
|
0.27
-47%
|
0.27
N/A
|
0.29
+7%
|
0.3
+3%
|
0.4
+33%
|
0.42
+5%
|
0.51
+21%
|
0.71
+39%
|
0.89
+25%
|
1.05
+18%
|
1.15
+10%
|
1.26
+10%
|
1.28
+2%
|
1.27
-1%
|
1.39
+9%
|
1.44
+4%
|
0.52
-64%
|
0.27
-48%
|
0.04
-85%
|
-0.37
N/A
|
0.32
N/A
|