Goldwind Science & Technology Co Ltd
XMUN:CXGH
Income Statement
Earnings Waterfall
Goldwind Science & Technology Co Ltd
Revenue
|
50.5B
CNY
|
Cost of Revenue
|
-42B
CNY
|
Gross Profit
|
8.5B
CNY
|
Operating Expenses
|
-7.2B
CNY
|
Operating Income
|
1.3B
CNY
|
Other Expenses
|
-97.5m
CNY
|
Net Income
|
1.2B
CNY
|
Income Statement
Goldwind Science & Technology 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 |
12 308
N/A
|
12 791
+4%
|
13 533
+6%
|
15 810
+17%
|
17 704
+12%
|
18 823
+6%
|
22 664
+20%
|
25 629
+13%
|
30 062
+17%
|
31 495
+5%
|
31 554
+0%
|
28 483
-10%
|
26 396
-7%
|
25 996
-2%
|
25 315
-3%
|
26 438
+4%
|
25 129
-5%
|
25 406
+1%
|
26 320
+4%
|
25 939
-1%
|
28 731
+11%
|
30 267
+5%
|
33 435
+10%
|
35 651
+7%
|
38 245
+7%
|
38 317
+0%
|
29 641
-23%
|
38 245
+29%
|
56 265
+47%
|
57 620
+2%
|
67 131
+17%
|
65 217
-3%
|
50 901
-22%
|
50 326
-1%
|
49 434
-2%
|
43 242
-13%
|
46 437
+7%
|
45 618
-2%
|
48 774
+7%
|
49 593
+2%
|
50 457
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 787)
|
(9 983)
|
(10 258)
|
(11 701)
|
(13 031)
|
(13 799)
|
(16 584)
|
(18 886)
|
(22 098)
|
(23 296)
|
(23 158)
|
(20 670)
|
(18 671)
|
(18 443)
|
(17 974)
|
(18 960)
|
(17 521)
|
(17 760)
|
(18 614)
|
(18 359)
|
(21 253)
|
(22 930)
|
(26 269)
|
(28 582)
|
(30 999)
|
(31 410)
|
(23 742)
|
(31 081)
|
(46 545)
|
(47 121)
|
(54 363)
|
(51 621)
|
(39 324)
|
(39 232)
|
(39 010)
|
(34 890)
|
(38 307)
|
(37 923)
|
(41 675)
|
(42 380)
|
(41 952)
|
|
Gross Profit |
2 522
N/A
|
2 809
+11%
|
3 275
+17%
|
4 109
+25%
|
4 674
+14%
|
5 021
+7%
|
6 077
+21%
|
6 741
+11%
|
7 964
+18%
|
8 199
+3%
|
8 397
+2%
|
7 813
-7%
|
7 725
-1%
|
7 553
-2%
|
7 341
-3%
|
7 479
+2%
|
7 609
+2%
|
7 647
+0%
|
7 707
+1%
|
7 580
-2%
|
7 477
-1%
|
7 336
-2%
|
7 164
-2%
|
7 067
-1%
|
7 246
+3%
|
6 905
-5%
|
5 897
-15%
|
7 162
+21%
|
9 720
+36%
|
10 498
+8%
|
12 768
+22%
|
13 596
+6%
|
11 577
-15%
|
11 095
-4%
|
10 423
-6%
|
8 352
-20%
|
8 129
-3%
|
7 695
-5%
|
7 099
-8%
|
7 212
+2%
|
8 505
+18%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 107)
|
(2 204)
|
(2 303)
|
(2 502)
|
(2 669)
|
(2 854)
|
(3 244)
|
(3 483)
|
(4 729)
|
(4 919)
|
(4 818)
|
(4 602)
|
(4 341)
|
(4 142)
|
(4 114)
|
(4 232)
|
(4 557)
|
(4 474)
|
(4 182)
|
(4 175)
|
(4 349)
|
(4 194)
|
(5 142)
|
(5 116)
|
(5 171)
|
(5 186)
|
(4 127)
|
(5 083)
|
(6 394)
|
(7 242)
|
(8 804)
|
(9 124)
|
(7 025)
|
(7 792)
|
(7 362)
|
(6 116)
|
(6 184)
|
(6 527)
|
(6 712)
|
(7 171)
|
(7 191)
|
|
Selling, General & Administrative |
(1 974)
|
(2 065)
|
(2 218)
|
(2 473)
|
(2 200)
|
(2 716)
|
(3 032)
|
(3 300)
|
(4 067)
|
(4 691)
|
(4 624)
|
(4 326)
|
(3 505)
|
(3 959)
|
(3 574)
|
(3 644)
|
(3 722)
|
(3 917)
|
(3 847)
|
(3 874)
|
(3 429)
|
(3 284)
|
(4 288)
|
(4 200)
|
(4 165)
|
(4 306)
|
(3 455)
|
(4 200)
|
(5 677)
|
(5 563)
|
(6 741)
|
(7 160)
|
(5 648)
|
(5 491)
|
(5 222)
|
(4 135)
|
(4 940)
|
(4 868)
|
(5 000)
|
(5 232)
|
(5 516)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(417)
|
0
|
0
|
0
|
(618)
|
0
|
0
|
0
|
(751)
|
0
|
(399)
|
(545)
|
(1 001)
|
0
|
(521)
|
(526)
|
(995)
|
(1 307)
|
(1 111)
|
(1 143)
|
(859)
|
(910)
|
(899)
|
(946)
|
(1 343)
|
(1 512)
|
(1 612)
|
(1 694)
|
(1 425)
|
(1 632)
|
(1 573)
|
(1 466)
|
(1 425)
|
(1 661)
|
(1 724)
|
(1 919)
|
(1 629)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(175)
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
(266)
|
0
|
0
|
0
|
(278)
|
0
|
0
|
0
|
(257)
|
0
|
0
|
0
|
(359)
|
|
Other Operating Expenses |
(134)
|
(140)
|
(85)
|
(30)
|
(9)
|
(137)
|
(213)
|
(183)
|
0
|
(230)
|
(195)
|
(277)
|
(37)
|
(182)
|
(139)
|
(41)
|
240
|
(557)
|
186
|
224
|
250
|
396
|
257
|
228
|
84
|
31
|
228
|
64
|
893
|
(167)
|
(451)
|
(271)
|
326
|
(669)
|
(567)
|
(515)
|
437
|
3
|
12
|
(20)
|
311
|
|
Operating Income |
414
N/A
|
604
+46%
|
972
+61%
|
1 606
+65%
|
2 004
+25%
|
2 169
+8%
|
2 834
+31%
|
3 259
+15%
|
3 235
-1%
|
3 277
+1%
|
3 576
+9%
|
3 209
-10%
|
3 384
+5%
|
3 411
+1%
|
3 227
-5%
|
3 246
+1%
|
3 052
-6%
|
3 171
+4%
|
3 523
+11%
|
3 404
-3%
|
3 128
-8%
|
3 142
+0%
|
2 023
-36%
|
1 951
-4%
|
2 074
+6%
|
1 720
-17%
|
1 771
+3%
|
2 081
+18%
|
3 326
+60%
|
3 257
-2%
|
3 964
+22%
|
4 472
+13%
|
4 552
+2%
|
3 302
-27%
|
3 061
-7%
|
2 236
-27%
|
1 945
-13%
|
1 169
-40%
|
387
-67%
|
42
-89%
|
1 314
+3 032%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
61
|
(100)
|
(257)
|
8
|
48
|
94
|
233
|
(209)
|
(178)
|
(85)
|
(207)
|
(121)
|
(77)
|
(346)
|
(257)
|
353
|
471
|
441
|
448
|
223
|
622
|
541
|
1 299
|
827
|
464
|
1 434
|
121
|
317
|
(380)
|
198
|
820
|
807
|
(472)
|
1 596
|
1 363
|
1 316
|
(161)
|
1 896
|
2 070
|
2 046
|
(323)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(18)
|
(2)
|
(2)
|
(3)
|
(14)
|
(7)
|
(9)
|
(9)
|
(32)
|
11
|
22
|
3
|
33
|
167
|
151
|
174
|
329
|
10
|
22
|
17
|
541
|
(1)
|
(3)
|
(2)
|
991
|
4
|
(10)
|
(57)
|
1 608
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
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 |
29
|
24
|
57
|
58
|
59
|
90
|
86
|
98
|
198
|
201
|
166
|
275
|
263
|
260
|
212
|
79
|
(18)
|
(53)
|
(12)
|
(10)
|
(36)
|
(29)
|
(32)
|
(13)
|
(10)
|
(18)
|
12
|
(10)
|
(2)
|
5
|
(37)
|
(31)
|
7
|
4
|
28
|
23
|
(4)
|
(10)
|
(53)
|
(49)
|
(80)
|
|
Pre-Tax Income |
506
N/A
|
530
+5%
|
773
+46%
|
1 672
+116%
|
2 109
+26%
|
2 352
+12%
|
3 152
+34%
|
3 149
0%
|
3 247
+3%
|
3 392
+4%
|
3 533
+4%
|
3 363
-5%
|
3 552
+6%
|
3 324
-6%
|
3 182
-4%
|
3 677
+16%
|
3 491
-5%
|
3 552
+2%
|
3 950
+11%
|
3 608
-9%
|
3 682
+2%
|
3 665
0%
|
3 311
-10%
|
2 767
-16%
|
2 561
-7%
|
3 302
+29%
|
2 054
-38%
|
2 561
+25%
|
3 274
+28%
|
3 470
+6%
|
4 771
+37%
|
5 265
+10%
|
4 629
-12%
|
4 902
+6%
|
4 449
-9%
|
3 573
-20%
|
2 772
-22%
|
3 059
+10%
|
2 394
-22%
|
1 982
-17%
|
2 519
+27%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(72)
|
(74)
|
(98)
|
(227)
|
(255)
|
(304)
|
(381)
|
(376)
|
(371)
|
(383)
|
(415)
|
(410)
|
(446)
|
(397)
|
(395)
|
(420)
|
(342)
|
(326)
|
(383)
|
(316)
|
(400)
|
(404)
|
(421)
|
(376)
|
(331)
|
(420)
|
(234)
|
(332)
|
(308)
|
(429)
|
(628)
|
(729)
|
(848)
|
(936)
|
(802)
|
(691)
|
(335)
|
(651)
|
(583)
|
(580)
|
(997)
|
|
Income from Continuing Operations |
434
|
456
|
675
|
1 446
|
1 854
|
2 049
|
2 773
|
2 773
|
2 875
|
3 009
|
3 117
|
2 953
|
3 106
|
2 927
|
2 786
|
3 256
|
3 149
|
3 224
|
3 566
|
3 291
|
3 283
|
3 261
|
2 891
|
2 392
|
2 230
|
2 883
|
1 821
|
2 230
|
2 965
|
3 041
|
4 142
|
4 535
|
3 781
|
3 966
|
3 646
|
2 882
|
2 437
|
2 409
|
1 811
|
1 402
|
1 522
|
|
Income to Minority Interest |
(6)
|
(10)
|
(9)
|
(10)
|
(24)
|
(21)
|
(28)
|
(31)
|
(26)
|
(38)
|
(64)
|
(71)
|
(103)
|
(115)
|
(101)
|
(99)
|
(94)
|
(111)
|
(115)
|
(114)
|
(66)
|
(55)
|
(19)
|
(3)
|
(20)
|
(7)
|
1
|
(20)
|
(2)
|
0
|
(60)
|
(46)
|
(50)
|
(67)
|
(36)
|
(28)
|
(53)
|
(56)
|
(96)
|
(122)
|
(191)
|
|
Net Income (Common) |
427
N/A
|
446
+4%
|
666
+49%
|
1 435
+115%
|
1 830
+28%
|
2 028
+11%
|
2 745
+35%
|
2 743
0%
|
2 849
+4%
|
2 972
+4%
|
3 055
+3%
|
2 884
-6%
|
3 003
+4%
|
2 814
-6%
|
2 686
-5%
|
3 158
+18%
|
3 055
-3%
|
3 113
+2%
|
3 451
+11%
|
3 177
-8%
|
3 217
+1%
|
3 181
-1%
|
2 821
-11%
|
2 326
-18%
|
2 109
-9%
|
2 651
+26%
|
1 721
-35%
|
2 149
+25%
|
2 844
+32%
|
3 033
+7%
|
3 911
+29%
|
4 291
+10%
|
3 607
-16%
|
3 752
+4%
|
3 508
-6%
|
2 673
-24%
|
2 198
-18%
|
2 202
+0%
|
1 558
-29%
|
1 169
-25%
|
1 217
+4%
|
|
EPS (Diluted) |
0.11
N/A
|
0.11
N/A
|
0.16
+45%
|
0.36
+125%
|
0.48
+33%
|
0.51
+6%
|
0.7
+37%
|
0.7
N/A
|
0.73
+4%
|
0.75
+3%
|
0.77
+3%
|
0.73
-5%
|
0.77
+5%
|
0.67
-13%
|
0.46
-31%
|
0.79
+72%
|
0.78
-1%
|
0.73
-6%
|
0.95
+30%
|
0.79
-17%
|
0.82
+4%
|
0.89
+9%
|
0.68
-24%
|
0.55
-19%
|
0.51
-7%
|
0.64
+25%
|
0.41
-36%
|
0.51
+24%
|
0.67
+31%
|
0.71
+6%
|
0.92
+30%
|
1.01
+10%
|
0.85
-16%
|
0.89
+5%
|
0.83
-7%
|
0.63
-24%
|
0.52
-17%
|
0.52
N/A
|
0.37
-29%
|
0.28
-24%
|
0.29
+4%
|