ORG Technology Co Ltd
SZSE:002701
Income Statement
Earnings Waterfall
ORG Technology Co Ltd
Revenue
|
13.9B
CNY
|
Cost of Revenue
|
-12B
CNY
|
Gross Profit
|
1.9B
CNY
|
Operating Expenses
|
-885.1m
CNY
|
Operating Income
|
1 000m
CNY
|
Other Expenses
|
-271.8m
CNY
|
Net Income
|
728.1m
CNY
|
Income Statement
ORG Technology 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 |
4 493
N/A
|
4 668
+4%
|
4 914
+5%
|
5 163
+5%
|
5 410
+5%
|
5 455
+1%
|
5 830
+7%
|
6 104
+5%
|
6 390
+5%
|
6 662
+4%
|
6 714
+1%
|
6 790
+1%
|
7 150
+5%
|
7 599
+6%
|
7 177
-6%
|
7 488
+4%
|
7 508
+0%
|
7 342
-2%
|
8 040
+10%
|
8 047
+0%
|
8 059
+0%
|
8 175
+1%
|
8 233
+1%
|
8 279
+1%
|
8 381
+1%
|
9 369
+12%
|
9 192
-2%
|
9 868
+7%
|
10 793
+9%
|
10 561
-2%
|
11 760
+11%
|
12 694
+8%
|
13 124
+3%
|
13 980
+7%
|
14 687
+5%
|
14 389
-2%
|
14 745
+2%
|
14 067
-5%
|
13 982
-1%
|
14 349
+3%
|
13 910
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 270)
|
(3 313)
|
(3 461)
|
(3 620)
|
(3 772)
|
(3 771)
|
(4 038)
|
(4 168)
|
(4 314)
|
(4 404)
|
(4 430)
|
(4 450)
|
(4 645)
|
(5 006)
|
(4 874)
|
(5 219)
|
(5 381)
|
(5 327)
|
(5 897)
|
(5 937)
|
(6 031)
|
(6 075)
|
(6 184)
|
(6 233)
|
(6 297)
|
(7 115)
|
(7 118)
|
(7 792)
|
(8 500)
|
(8 375)
|
(9 462)
|
(10 340)
|
(11 047)
|
(11 851)
|
(12 739)
|
(12 640)
|
(13 031)
|
(12 417)
|
(12 363)
|
(12 533)
|
(12 025)
|
|
Gross Profit |
1 224
N/A
|
1 355
+11%
|
1 453
+7%
|
1 543
+6%
|
1 638
+6%
|
1 684
+3%
|
1 793
+6%
|
1 936
+8%
|
2 076
+7%
|
2 259
+9%
|
2 284
+1%
|
2 341
+2%
|
2 505
+7%
|
2 593
+4%
|
2 303
-11%
|
2 270
-1%
|
2 127
-6%
|
2 015
-5%
|
2 143
+6%
|
2 110
-2%
|
2 029
-4%
|
2 100
+4%
|
2 049
-2%
|
2 046
0%
|
2 083
+2%
|
2 254
+8%
|
2 074
-8%
|
2 076
+0%
|
2 292
+10%
|
2 186
-5%
|
2 298
+5%
|
2 354
+2%
|
2 076
-12%
|
2 129
+3%
|
1 948
-8%
|
1 748
-10%
|
1 713
-2%
|
1 650
-4%
|
1 619
-2%
|
1 816
+12%
|
1 885
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(430)
|
(497)
|
(522)
|
(553)
|
(556)
|
(578)
|
(582)
|
(602)
|
(653)
|
(792)
|
(738)
|
(767)
|
(861)
|
(911)
|
(887)
|
(916)
|
(868)
|
(743)
|
(792)
|
(757)
|
(720)
|
(897)
|
(1 358)
|
(1 374)
|
(1 446)
|
(1 055)
|
(1 100)
|
(1 167)
|
(1 196)
|
(812)
|
(561)
|
(492)
|
(395)
|
(774)
|
(770)
|
(734)
|
(744)
|
(807)
|
(778)
|
(882)
|
(885)
|
|
Selling, General & Administrative |
(406)
|
(379)
|
(496)
|
(524)
|
(537)
|
(450)
|
(540)
|
(563)
|
(606)
|
(634)
|
(623)
|
(658)
|
(683)
|
(759)
|
(737)
|
(746)
|
(746)
|
(707)
|
(711)
|
(699)
|
(683)
|
(817)
|
(770)
|
(776)
|
(833)
|
(953)
|
(983)
|
(1 078)
|
(1 119)
|
(746)
|
(664)
|
(579)
|
(508)
|
(717)
|
(738)
|
(721)
|
(712)
|
(745)
|
(745)
|
(827)
|
(830)
|
|
Research & Development |
0
|
(96)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
(16)
|
(84)
|
0
|
0
|
(55)
|
(86)
|
(84)
|
(102)
|
(112)
|
(90)
|
(90)
|
(88)
|
(76)
|
(56)
|
(63)
|
(57)
|
(50)
|
(44)
|
(54)
|
(53)
|
(52)
|
(37)
|
(42)
|
(45)
|
(47)
|
|
Depreciation & Amortization |
0
|
(19)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(24)
|
(4)
|
(26)
|
(29)
|
(19)
|
(5)
|
(42)
|
(39)
|
(47)
|
(42)
|
(115)
|
(110)
|
(179)
|
(15)
|
(150)
|
(170)
|
(106)
|
91
|
(82)
|
(58)
|
18
|
66
|
(504)
|
(497)
|
(501)
|
49
|
(27)
|
(2)
|
(1)
|
55
|
165
|
144
|
162
|
60
|
23
|
40
|
19
|
45
|
9
|
(9)
|
(8)
|
|
Operating Income |
794
N/A
|
858
+8%
|
931
+8%
|
991
+6%
|
1 082
+9%
|
1 106
+2%
|
1 211
+9%
|
1 333
+10%
|
1 423
+7%
|
1 466
+3%
|
1 546
+5%
|
1 573
+2%
|
1 644
+5%
|
1 682
+2%
|
1 415
-16%
|
1 354
-4%
|
1 259
-7%
|
1 272
+1%
|
1 350
+6%
|
1 353
+0%
|
1 309
-3%
|
1 204
-8%
|
691
-43%
|
672
-3%
|
637
-5%
|
1 199
+88%
|
973
-19%
|
909
-7%
|
1 096
+21%
|
1 374
+25%
|
1 737
+26%
|
1 862
+7%
|
1 681
-10%
|
1 355
-19%
|
1 178
-13%
|
1 014
-14%
|
969
-4%
|
843
-13%
|
841
0%
|
934
+11%
|
1 000
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(81)
|
(77)
|
(76)
|
(78)
|
(92)
|
(91)
|
(109)
|
(119)
|
(133)
|
(150)
|
(201)
|
(209)
|
(198)
|
(113)
|
(116)
|
(109)
|
(156)
|
(254)
|
(269)
|
(265)
|
(235)
|
(182)
|
(163)
|
(160)
|
(168)
|
(146)
|
(178)
|
(202)
|
(196)
|
(189)
|
(198)
|
(172)
|
(136)
|
(165)
|
(86)
|
(87)
|
(89)
|
(66)
|
(74)
|
(60)
|
(63)
|
|
Non-Reccuring Items |
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(85)
|
3
|
3
|
8
|
(25)
|
3
|
2
|
36
|
(493)
|
36
|
37
|
25
|
(9)
|
27
|
46
|
(3)
|
(102)
|
(157)
|
(177)
|
(152)
|
(2)
|
0
|
2
|
(3)
|
25
|
64
|
64
|
64
|
|
Gain/Loss on Disposition of Assets |
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
(3)
|
(3)
|
(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
|
0
|
0
|
0
|
|
Total Other Income |
27
|
16
|
13
|
29
|
34
|
28
|
30
|
10
|
54
|
64
|
68
|
75
|
92
|
90
|
83
|
72
|
3
|
(3)
|
(4)
|
(3)
|
(11)
|
12
|
3
|
5
|
10
|
6
|
0
|
3
|
2
|
1
|
(3)
|
(5)
|
(5)
|
9
|
(16)
|
(19)
|
(23)
|
(3)
|
(9)
|
(7)
|
(7)
|
|
Pre-Tax Income |
740
N/A
|
788
+7%
|
867
+10%
|
942
+9%
|
1 023
+9%
|
1 036
+1%
|
1 132
+9%
|
1 224
+8%
|
1 344
+10%
|
1 357
+1%
|
1 411
+4%
|
1 435
+2%
|
1 538
+7%
|
1 573
+2%
|
1 384
-12%
|
1 320
-5%
|
1 114
-16%
|
990
-11%
|
1 080
+9%
|
1 088
+1%
|
1 099
+1%
|
541
-51%
|
567
+5%
|
554
-2%
|
505
-9%
|
1 050
+108%
|
822
-22%
|
756
-8%
|
899
+19%
|
1 084
+21%
|
1 379
+27%
|
1 508
+9%
|
1 388
-8%
|
1 196
-14%
|
1 076
-10%
|
910
-15%
|
854
-6%
|
800
-6%
|
822
+3%
|
931
+13%
|
993
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(168)
|
(180)
|
(200)
|
(216)
|
(240)
|
(231)
|
(256)
|
(290)
|
(329)
|
(344)
|
(356)
|
(358)
|
(375)
|
(421)
|
(379)
|
(372)
|
(342)
|
(300)
|
(341)
|
(356)
|
(353)
|
(317)
|
(317)
|
(293)
|
(283)
|
(357)
|
(313)
|
(360)
|
(411)
|
(374)
|
(423)
|
(404)
|
(348)
|
(312)
|
(269)
|
(238)
|
(233)
|
(243)
|
(266)
|
(281)
|
(294)
|
|
Income from Continuing Operations |
572
|
608
|
667
|
726
|
783
|
805
|
876
|
934
|
1 015
|
1 013
|
1 055
|
1 077
|
1 163
|
1 153
|
1 005
|
948
|
772
|
690
|
739
|
732
|
746
|
224
|
250
|
261
|
222
|
693
|
509
|
396
|
488
|
710
|
957
|
1 104
|
1 040
|
885
|
807
|
672
|
621
|
556
|
556
|
651
|
699
|
|
Income to Minority Interest |
6
|
7
|
7
|
8
|
4
|
4
|
6
|
6
|
6
|
4
|
3
|
(1)
|
(3)
|
1
|
2
|
8
|
11
|
14
|
15
|
19
|
8
|
2
|
(2)
|
(11)
|
(12)
|
(10)
|
(19)
|
(17)
|
(9)
|
(3)
|
2
|
6
|
11
|
8
|
11
|
9
|
3
|
9
|
14
|
20
|
29
|
|
Net Income (Common) |
578
N/A
|
615
+6%
|
674
+10%
|
733
+9%
|
787
+7%
|
809
+3%
|
881
+9%
|
940
+7%
|
1 021
+9%
|
1 017
0%
|
1 058
+4%
|
1 076
+2%
|
1 159
+8%
|
1 154
0%
|
1 007
-13%
|
956
-5%
|
783
-18%
|
704
-10%
|
755
+7%
|
751
0%
|
754
+0%
|
225
-70%
|
249
+11%
|
250
+1%
|
210
-16%
|
683
+225%
|
491
-28%
|
379
-23%
|
479
+26%
|
707
+48%
|
959
+36%
|
1 110
+16%
|
1 052
-5%
|
893
-15%
|
818
-8%
|
681
-17%
|
624
-8%
|
565
-9%
|
569
+1%
|
671
+18%
|
728
+9%
|
|
EPS (Diluted) |
0.24
N/A
|
0.26
+8%
|
0.28
+8%
|
0.31
+11%
|
0.33
+6%
|
0.34
+3%
|
0.37
+9%
|
0.39
+5%
|
0.43
+10%
|
0.43
N/A
|
0.45
+5%
|
0.46
+2%
|
0.49
+7%
|
0.49
N/A
|
0.43
-12%
|
0.41
-5%
|
0.34
-17%
|
0.3
-12%
|
0.32
+7%
|
0.32
N/A
|
0.32
N/A
|
0.1
-69%
|
0.11
+10%
|
0.11
N/A
|
0.1
-9%
|
0.29
+190%
|
0.22
-24%
|
0.17
-23%
|
0.21
+24%
|
0.29
+38%
|
0.39
+34%
|
0.44
+13%
|
0.41
-7%
|
0.36
-12%
|
0.32
-11%
|
0.27
-16%
|
0.24
-11%
|
0.22
-8%
|
0.22
N/A
|
0.26
+18%
|
0.28
+8%
|