GEM Co Ltd
SZSE:002340
Income Statement
Earnings Waterfall
GEM Co Ltd
Revenue
|
28.2B
CNY
|
Cost of Revenue
|
-24.4B
CNY
|
Gross Profit
|
3.9B
CNY
|
Operating Expenses
|
-2.1B
CNY
|
Operating Income
|
1.7B
CNY
|
Other Expenses
|
-904m
CNY
|
Net Income
|
837.7m
CNY
|
Income Statement
GEM 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 |
2 682
N/A
|
3 486
+30%
|
3 706
+6%
|
4 028
+9%
|
4 228
+5%
|
3 909
-8%
|
3 958
+1%
|
4 293
+8%
|
4 234
-1%
|
5 117
+21%
|
5 544
+8%
|
6 148
+11%
|
7 078
+15%
|
7 836
+11%
|
8 297
+6%
|
8 837
+7%
|
9 924
+12%
|
10 752
+8%
|
12 107
+13%
|
13 492
+11%
|
13 716
+2%
|
13 878
+1%
|
13 973
+1%
|
13 056
-7%
|
13 481
+3%
|
14 354
+6%
|
13 504
-6%
|
13 764
+2%
|
13 165
-4%
|
12 466
-5%
|
13 904
+12%
|
14 853
+7%
|
16 714
+13%
|
19 301
+15%
|
22 538
+17%
|
25 225
+12%
|
27 784
+10%
|
29 392
+6%
|
28 554
-3%
|
28 407
-1%
|
28 246
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 152)
|
(2 918)
|
(3 110)
|
(3 380)
|
(3 561)
|
(3 185)
|
(3 230)
|
(3 517)
|
(3 440)
|
(4 284)
|
(4 620)
|
(5 190)
|
(6 091)
|
(6 622)
|
(6 982)
|
(7 259)
|
(8 017)
|
(8 615)
|
(9 816)
|
(10 966)
|
(11 191)
|
(11 374)
|
(11 417)
|
(10 685)
|
(10 962)
|
(11 807)
|
(11 142)
|
(11 472)
|
(11 072)
|
(10 389)
|
(11 533)
|
(12 188)
|
(13 731)
|
(16 001)
|
(18 954)
|
(21 465)
|
(23 937)
|
(25 389)
|
(24 731)
|
(24 771)
|
(24 388)
|
|
Gross Profit |
530
N/A
|
569
+7%
|
596
+5%
|
649
+9%
|
666
+3%
|
724
+9%
|
728
+0%
|
776
+7%
|
794
+2%
|
833
+5%
|
924
+11%
|
959
+4%
|
987
+3%
|
1 214
+23%
|
1 315
+8%
|
1 578
+20%
|
1 907
+21%
|
2 137
+12%
|
2 291
+7%
|
2 527
+10%
|
2 525
0%
|
2 504
-1%
|
2 556
+2%
|
2 371
-7%
|
2 518
+6%
|
2 547
+1%
|
2 363
-7%
|
2 292
-3%
|
2 094
-9%
|
2 077
-1%
|
2 371
+14%
|
2 665
+12%
|
2 983
+12%
|
3 300
+11%
|
3 584
+9%
|
3 759
+5%
|
3 847
+2%
|
4 003
+4%
|
3 823
-4%
|
3 637
-5%
|
3 858
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(252)
|
(287)
|
(295)
|
(337)
|
(329)
|
(346)
|
(337)
|
(335)
|
(341)
|
(392)
|
(435)
|
(431)
|
(495)
|
(595)
|
(588)
|
(689)
|
(833)
|
(848)
|
(823)
|
(907)
|
(922)
|
(980)
|
(1 021)
|
(905)
|
(906)
|
(1 053)
|
(959)
|
(1 085)
|
(997)
|
(1 063)
|
(1 099)
|
(1 149)
|
(1 372)
|
(1 640)
|
(1 792)
|
(1 940)
|
(2 127)
|
(2 067)
|
(2 131)
|
(2 074)
|
(2 116)
|
|
Selling, General & Administrative |
(240)
|
(183)
|
(268)
|
(301)
|
(301)
|
(225)
|
(315)
|
(315)
|
(348)
|
(238)
|
(418)
|
(413)
|
(444)
|
(323)
|
(559)
|
(659)
|
(654)
|
(491)
|
(731)
|
(827)
|
(858)
|
(482)
|
(687)
|
(507)
|
(545)
|
(538)
|
(601)
|
(692)
|
(655)
|
(423)
|
(662)
|
(626)
|
(680)
|
(704)
|
(893)
|
(864)
|
(933)
|
(738)
|
(882)
|
(917)
|
(982)
|
|
Research & Development |
0
|
(65)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
(192)
|
0
|
0
|
(119)
|
(297)
|
0
|
0
|
(111)
|
(404)
|
(276)
|
(349)
|
(400)
|
(439)
|
(436)
|
(495)
|
(448)
|
(459)
|
(557)
|
(639)
|
(761)
|
(765)
|
(947)
|
(1 048)
|
(1 098)
|
(1 082)
|
(1 036)
|
(962)
|
(1 021)
|
|
Depreciation & Amortization |
0
|
(25)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(184)
|
0
|
0
|
0
|
(282)
|
0
|
0
|
0
|
(236)
|
0
|
0
|
0
|
(289)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(11)
|
(14)
|
(26)
|
(37)
|
(28)
|
(12)
|
(21)
|
(20)
|
7
|
(18)
|
(18)
|
(18)
|
(52)
|
(15)
|
(29)
|
(30)
|
(61)
|
33
|
(92)
|
(80)
|
47
|
57
|
(58)
|
(50)
|
39
|
109
|
78
|
102
|
105
|
101
|
120
|
116
|
69
|
66
|
48
|
(29)
|
(96)
|
42
|
(213)
|
(195)
|
(113)
|
|
Operating Income |
278
N/A
|
281
+1%
|
302
+7%
|
311
+3%
|
338
+8%
|
377
+12%
|
391
+4%
|
441
+13%
|
453
+3%
|
441
-3%
|
489
+11%
|
528
+8%
|
492
-7%
|
618
+26%
|
727
+18%
|
889
+22%
|
1 074
+21%
|
1 290
+20%
|
1 467
+14%
|
1 619
+10%
|
1 602
-1%
|
1 524
-5%
|
1 535
+1%
|
1 466
-4%
|
1 613
+10%
|
1 494
-7%
|
1 404
-6%
|
1 207
-14%
|
1 096
-9%
|
1 014
-8%
|
1 272
+25%
|
1 516
+19%
|
1 611
+6%
|
1 661
+3%
|
1 792
+8%
|
1 819
+1%
|
1 720
-5%
|
1 936
+13%
|
1 691
-13%
|
1 563
-8%
|
1 742
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(203)
|
(200)
|
(217)
|
(216)
|
(206)
|
(214)
|
(218)
|
(228)
|
(256)
|
(293)
|
(325)
|
(335)
|
(336)
|
(354)
|
(341)
|
(372)
|
(410)
|
(444)
|
(516)
|
(602)
|
(603)
|
(533)
|
(611)
|
(522)
|
(560)
|
(551)
|
(568)
|
(565)
|
(548)
|
(414)
|
(510)
|
(552)
|
(578)
|
(576)
|
(522)
|
(451)
|
(153)
|
(305)
|
(284)
|
(182)
|
(513)
|
|
Non-Reccuring Items |
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
37
|
(26)
|
(28)
|
(28)
|
(52)
|
(59)
|
(52)
|
(53)
|
(84)
|
(6)
|
(48)
|
(57)
|
(84)
|
(58)
|
(23)
|
(17)
|
(59)
|
(28)
|
(29)
|
(25)
|
66
|
(20)
|
(23)
|
(26)
|
(79)
|
(18)
|
(59)
|
(76)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
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
|
|
Total Other Income |
114
|
101
|
109
|
123
|
101
|
126
|
125
|
121
|
146
|
102
|
106
|
82
|
71
|
55
|
41
|
16
|
(22)
|
2
|
2
|
14
|
18
|
0
|
(9)
|
(5)
|
16
|
8
|
4
|
4
|
(17)
|
(7)
|
(2)
|
(0)
|
7
|
2
|
1
|
1
|
(3)
|
(4)
|
(7)
|
(2)
|
2
|
|
Pre-Tax Income |
190
N/A
|
181
-5%
|
194
+7%
|
218
+12%
|
232
+6%
|
287
+24%
|
297
+3%
|
334
+12%
|
343
+3%
|
249
-27%
|
269
+8%
|
273
+2%
|
228
-17%
|
356
+56%
|
403
+13%
|
505
+25%
|
615
+22%
|
795
+29%
|
894
+12%
|
979
+9%
|
964
-1%
|
907
-6%
|
908
+0%
|
891
-2%
|
1 011
+13%
|
867
-14%
|
781
-10%
|
623
-20%
|
514
-17%
|
535
+4%
|
732
+37%
|
935
+28%
|
1 015
+9%
|
1 153
+14%
|
1 252
+9%
|
1 346
+8%
|
1 537
+14%
|
1 547
+1%
|
1 382
-11%
|
1 321
-4%
|
1 154
-13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(19)
|
(13)
|
(13)
|
(13)
|
(17)
|
(28)
|
(26)
|
(32)
|
(36)
|
(30)
|
(35)
|
(35)
|
(25)
|
(56)
|
(69)
|
(104)
|
(116)
|
(143)
|
(160)
|
(165)
|
(163)
|
(128)
|
(131)
|
(128)
|
(163)
|
(117)
|
(101)
|
(80)
|
(62)
|
(108)
|
(127)
|
(169)
|
(174)
|
(192)
|
(232)
|
(232)
|
(276)
|
(215)
|
(164)
|
(151)
|
(125)
|
|
Income from Continuing Operations |
171
|
168
|
182
|
205
|
215
|
259
|
271
|
301
|
306
|
219
|
234
|
239
|
203
|
300
|
335
|
402
|
499
|
652
|
733
|
813
|
802
|
779
|
777
|
764
|
849
|
749
|
680
|
543
|
452
|
427
|
605
|
766
|
841
|
960
|
1 020
|
1 114
|
1 261
|
1 332
|
1 217
|
1 170
|
1 029
|
|
Income to Minority Interest |
(27)
|
(24)
|
(26)
|
(32)
|
(32)
|
(48)
|
(50)
|
(59)
|
(63)
|
(64)
|
(58)
|
(45)
|
(39)
|
(36)
|
(35)
|
(37)
|
(46)
|
(42)
|
(54)
|
(64)
|
(61)
|
(48)
|
(43)
|
(31)
|
(32)
|
(14)
|
(10)
|
(8)
|
5
|
(15)
|
(27)
|
(30)
|
(38)
|
(37)
|
(41)
|
(47)
|
(48)
|
(37)
|
(81)
|
(142)
|
(192)
|
|
Net Income (Common) |
144
N/A
|
144
+0%
|
156
+8%
|
173
+11%
|
183
+6%
|
211
+15%
|
221
+5%
|
243
+10%
|
244
+0%
|
154
-37%
|
176
+14%
|
194
+10%
|
164
-15%
|
264
+61%
|
299
+13%
|
365
+22%
|
453
+24%
|
610
+35%
|
680
+11%
|
749
+10%
|
741
-1%
|
730
-1%
|
735
+1%
|
733
0%
|
816
+11%
|
735
-10%
|
670
-9%
|
536
-20%
|
457
-15%
|
413
-10%
|
578
+40%
|
736
+27%
|
804
+9%
|
923
+15%
|
979
+6%
|
1 067
+9%
|
1 213
+14%
|
1 296
+7%
|
1 137
-12%
|
1 028
-10%
|
838
-19%
|
|
EPS (Diluted) |
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.07
N/A
|
0.08
+14%
|
0.08
N/A
|
0.05
-38%
|
0.06
+20%
|
0.06
N/A
|
0.05
-17%
|
0.07
+40%
|
0.09
+29%
|
0.1
+11%
|
0.12
+20%
|
0.16
+33%
|
0.17
+6%
|
0.19
+12%
|
0.19
N/A
|
0.19
N/A
|
0.19
N/A
|
0.19
N/A
|
0.21
+11%
|
0.18
-14%
|
0.17
-6%
|
0.13
-24%
|
0.1
-23%
|
0.09
-10%
|
0.12
+33%
|
0.15
+25%
|
0.17
+13%
|
0.19
+12%
|
0.2
+5%
|
0.22
+10%
|
0.25
+14%
|
0.26
+4%
|
0.23
-12%
|
0.2
-13%
|
0.17
-15%
|