Hangzhou Greatstar Industrial Co Ltd
SZSE:002444
Income Statement
Earnings Waterfall
Hangzhou Greatstar Industrial Co Ltd
Revenue
|
11.4B
CNY
|
Cost of Revenue
|
-7.9B
CNY
|
Gross Profit
|
3.5B
CNY
|
Operating Expenses
|
-1.9B
CNY
|
Operating Income
|
1.6B
CNY
|
Other Expenses
|
103.6m
CNY
|
Net Income
|
1.7B
CNY
|
Income Statement
Hangzhou Greatstar Industrial 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 |
2 491
N/A
|
2 647
+6%
|
2 724
+3%
|
2 775
+2%
|
2 847
+3%
|
2 866
+1%
|
2 960
+3%
|
3 023
+2%
|
3 134
+4%
|
3 177
+1%
|
3 241
+2%
|
3 452
+7%
|
3 386
-2%
|
3 603
+6%
|
3 652
+1%
|
3 693
+1%
|
4 057
+10%
|
4 281
+6%
|
4 419
+3%
|
4 821
+9%
|
5 421
+12%
|
5 935
+9%
|
6 511
+10%
|
6 776
+4%
|
6 622
-2%
|
6 626
+0%
|
6 485
-2%
|
7 408
+14%
|
7 974
+8%
|
8 544
+7%
|
9 204
+8%
|
9 173
0%
|
9 947
+8%
|
10 920
+10%
|
11 815
+8%
|
12 704
+8%
|
13 075
+3%
|
12 610
-4%
|
12 290
-3%
|
11 621
-5%
|
11 386
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 843)
|
(1 918)
|
(1 961)
|
(1 982)
|
(1 997)
|
(2 012)
|
(2 105)
|
(2 192)
|
(2 293)
|
(2 316)
|
(2 329)
|
(2 435)
|
(2 339)
|
(2 431)
|
(2 454)
|
(2 437)
|
(2 671)
|
(2 880)
|
(3 016)
|
(3 412)
|
(3 963)
|
(4 188)
|
(4 566)
|
(4 614)
|
(4 352)
|
(4 479)
|
(4 411)
|
(5 043)
|
(5 400)
|
(5 949)
|
(6 475)
|
(6 581)
|
(7 326)
|
(8 195)
|
(9 046)
|
(9 773)
|
(10 062)
|
(9 310)
|
(8 906)
|
(8 282)
|
(7 894)
|
|
Gross Profit |
649
N/A
|
729
+12%
|
764
+5%
|
793
+4%
|
851
+7%
|
854
+0%
|
855
+0%
|
831
-3%
|
841
+1%
|
861
+2%
|
912
+6%
|
1 017
+11%
|
1 047
+3%
|
1 172
+12%
|
1 198
+2%
|
1 256
+5%
|
1 386
+10%
|
1 401
+1%
|
1 403
+0%
|
1 409
+0%
|
1 458
+3%
|
1 747
+20%
|
1 944
+11%
|
2 162
+11%
|
2 270
+5%
|
2 146
-5%
|
2 075
-3%
|
2 365
+14%
|
2 574
+9%
|
2 595
+1%
|
2 730
+5%
|
2 592
-5%
|
2 621
+1%
|
2 725
+4%
|
2 769
+2%
|
2 931
+6%
|
3 013
+3%
|
3 300
+10%
|
3 384
+3%
|
3 339
-1%
|
3 492
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(287)
|
(331)
|
(328)
|
(322)
|
(322)
|
(309)
|
(307)
|
(322)
|
(330)
|
(375)
|
(392)
|
(418)
|
(434)
|
(474)
|
(497)
|
(516)
|
(569)
|
(608)
|
(611)
|
(677)
|
(758)
|
(961)
|
(1 124)
|
(1 218)
|
(1 306)
|
(1 233)
|
(1 216)
|
(1 277)
|
(1 328)
|
(1 233)
|
(1 309)
|
(1 315)
|
(1 401)
|
(1 637)
|
(1 714)
|
(1 776)
|
(1 745)
|
(1 840)
|
(1 815)
|
(1 875)
|
(1 933)
|
|
Selling, General & Administrative |
(282)
|
(266)
|
(318)
|
(321)
|
(321)
|
(230)
|
(314)
|
(323)
|
(334)
|
(280)
|
(388)
|
(408)
|
(434)
|
(350)
|
(469)
|
(498)
|
(531)
|
(473)
|
(517)
|
(575)
|
(614)
|
(740)
|
(903)
|
(999)
|
(1 116)
|
(1 054)
|
(1 075)
|
(1 095)
|
(1 143)
|
(948)
|
(993)
|
(991)
|
(1 045)
|
(1 271)
|
(1 401)
|
(1 466)
|
(1 445)
|
(1 452)
|
(1 496)
|
(1 514)
|
(1 586)
|
|
Research & Development |
0
|
(49)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
(28)
|
(121)
|
(110)
|
0
|
(129)
|
(198)
|
(182)
|
(228)
|
(224)
|
(194)
|
(201)
|
(206)
|
(220)
|
(232)
|
(267)
|
(280)
|
(300)
|
(297)
|
(322)
|
(334)
|
(332)
|
(304)
|
(318)
|
(319)
|
(317)
|
|
Depreciation & Amortization |
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(5)
|
(8)
|
(10)
|
(1)
|
(1)
|
(8)
|
8
|
1
|
4
|
(9)
|
(3)
|
(10)
|
0
|
(9)
|
(27)
|
(17)
|
(10)
|
12
|
16
|
(103)
|
(15)
|
12
|
(39)
|
9
|
33
|
63
|
60
|
24
|
35
|
27
|
(49)
|
(44)
|
(57)
|
32
|
9
|
25
|
32
|
26
|
(1)
|
(43)
|
(30)
|
|
Operating Income |
362
N/A
|
398
+10%
|
436
+10%
|
471
+8%
|
529
+12%
|
546
+3%
|
549
+1%
|
509
-7%
|
510
+0%
|
486
-5%
|
521
+7%
|
600
+15%
|
613
+2%
|
698
+14%
|
702
+1%
|
740
+5%
|
817
+10%
|
792
-3%
|
791
0%
|
732
-8%
|
700
-4%
|
786
+12%
|
820
+4%
|
944
+15%
|
963
+2%
|
914
-5%
|
859
-6%
|
1 088
+27%
|
1 246
+14%
|
1 362
+9%
|
1 421
+4%
|
1 277
-10%
|
1 220
-4%
|
1 088
-11%
|
1 055
-3%
|
1 155
+9%
|
1 268
+10%
|
1 460
+15%
|
1 569
+7%
|
1 464
-7%
|
1 559
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
54
|
92
|
94
|
124
|
106
|
83
|
73
|
100
|
132
|
121
|
126
|
71
|
75
|
167
|
137
|
118
|
(19)
|
(85)
|
(99)
|
41
|
168
|
161
|
129
|
100
|
122
|
136
|
202
|
136
|
138
|
222
|
186
|
243
|
262
|
297
|
265
|
284
|
393
|
262
|
243
|
443
|
354
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
(2)
|
(0)
|
0
|
0
|
0
|
(64)
|
(0)
|
(1)
|
(1)
|
(6)
|
(1)
|
0
|
0
|
(18)
|
(1)
|
(1)
|
(0)
|
74
|
(13)
|
(14)
|
(11)
|
(42)
|
(4)
|
(3)
|
(6)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
44
|
37
|
5
|
3
|
4
|
4
|
3
|
1
|
6
|
12
|
12
|
17
|
13
|
4
|
6
|
(2)
|
(4)
|
2
|
(2)
|
0
|
2
|
(2)
|
(2)
|
0
|
(2)
|
0
|
(0)
|
5
|
7
|
(1)
|
52
|
137
|
128
|
(0)
|
74
|
(18)
|
(10)
|
(12)
|
(13)
|
(14)
|
(10)
|
|
Pre-Tax Income |
461
N/A
|
527
+14%
|
535
+2%
|
598
+12%
|
639
+7%
|
632
-1%
|
625
-1%
|
610
-2%
|
648
+6%
|
619
-4%
|
658
+6%
|
687
+4%
|
701
+2%
|
847
+21%
|
844
0%
|
856
+1%
|
793
-7%
|
710
-10%
|
691
-3%
|
773
+12%
|
870
+12%
|
881
+1%
|
947
+8%
|
1 042
+10%
|
1 082
+4%
|
1 045
-3%
|
1 059
+1%
|
1 230
+16%
|
1 391
+13%
|
1 564
+12%
|
1 658
+6%
|
1 657
0%
|
1 609
-3%
|
1 459
-9%
|
1 382
-5%
|
1 408
+2%
|
1 640
+17%
|
1 667
+2%
|
1 794
+8%
|
1 890
+5%
|
1 897
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(88)
|
(100)
|
(107)
|
(120)
|
(121)
|
(147)
|
(144)
|
(142)
|
(162)
|
(137)
|
(154)
|
(162)
|
(168)
|
(215)
|
(212)
|
(215)
|
(202)
|
(155)
|
(129)
|
(152)
|
(171)
|
(145)
|
(171)
|
(177)
|
(179)
|
(142)
|
(131)
|
(143)
|
(116)
|
(200)
|
(212)
|
(183)
|
(179)
|
(161)
|
(160)
|
(196)
|
(224)
|
(223)
|
(233)
|
(228)
|
(233)
|
|
Income from Continuing Operations |
372
|
427
|
427
|
479
|
518
|
486
|
480
|
468
|
486
|
481
|
504
|
525
|
532
|
632
|
632
|
641
|
590
|
555
|
563
|
622
|
699
|
736
|
776
|
866
|
903
|
904
|
928
|
1 087
|
1 275
|
1 365
|
1 446
|
1 474
|
1 430
|
1 297
|
1 221
|
1 212
|
1 416
|
1 445
|
1 561
|
1 662
|
1 663
|
|
Income to Minority Interest |
3
|
0
|
(2)
|
(2)
|
(3)
|
0
|
1
|
2
|
3
|
(1)
|
(4)
|
(8)
|
(11)
|
(10)
|
(11)
|
(10)
|
(8)
|
(6)
|
(4)
|
(3)
|
(6)
|
(19)
|
(23)
|
(25)
|
(24)
|
(9)
|
(4)
|
(4)
|
(13)
|
(14)
|
(21)
|
(28)
|
(24)
|
(27)
|
(25)
|
(28)
|
(33)
|
(25)
|
(22)
|
(12)
|
(1)
|
|
Net Income (Common) |
375
N/A
|
428
+14%
|
426
0%
|
477
+12%
|
515
+8%
|
486
-6%
|
481
-1%
|
469
-2%
|
488
+4%
|
480
-2%
|
500
+4%
|
517
+4%
|
522
+1%
|
622
+19%
|
621
0%
|
631
+2%
|
583
-8%
|
549
-6%
|
559
+2%
|
619
+11%
|
692
+12%
|
717
+4%
|
753
+5%
|
841
+12%
|
879
+4%
|
895
+2%
|
924
+3%
|
1 083
+17%
|
1 262
+17%
|
1 350
+7%
|
1 425
+6%
|
1 446
+1%
|
1 406
-3%
|
1 270
-10%
|
1 196
-6%
|
1 183
-1%
|
1 382
+17%
|
1 420
+3%
|
1 539
+8%
|
1 651
+7%
|
1 663
+1%
|
|
EPS (Diluted) |
0.38
N/A
|
0.42
+11%
|
0.43
+2%
|
0.48
+12%
|
0.51
+6%
|
0.48
-6%
|
0.48
N/A
|
0.46
-4%
|
0.48
+4%
|
0.47
-2%
|
0.48
+2%
|
0.49
+2%
|
0.49
N/A
|
0.58
+18%
|
0.58
N/A
|
0.59
+2%
|
0.54
-8%
|
0.52
-4%
|
0.52
N/A
|
0.58
+12%
|
0.65
+12%
|
0.67
+3%
|
0.7
+4%
|
0.78
+11%
|
0.81
+4%
|
0.84
+4%
|
0.86
+2%
|
1.02
+19%
|
1.2
+18%
|
1.27
+6%
|
1.27
N/A
|
1.27
N/A
|
1.26
-1%
|
1.13
-10%
|
1.06
-6%
|
1.05
-1%
|
1.22
+16%
|
1.24
+2%
|
1.28
+3%
|
1.38
+8%
|
1.4
+1%
|