Watchlist Manager

Watchlist

Price: 8.25 CNY -1.2% Market Closed

Market Cap: ¥4.4B

	Guangbo Group Stock Co Ltd SZSE:002103	CN

Income Statement

Currency: CNY

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	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	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	4	0	0	0	0	0	0	0	0	0	0	0	5	0	0	0	8	0	0	0	13	0	0	0	11	0	0	0	9	0	0	0	9	0	0	0	6	0	0	0	10	0	0	3	18	0	0	11	23	17	24	23	21	21	18	17	18	17	18	20	20	22	22	23	21	19	16	13	11	10	10	9	8	9	0	0
Revenue	665 N/A	697 +5%	689 -1%	768 +11%	832 +8%	844 +1%	886 +5%	893 +1%	872 -2%	851 -2%	811 -5%	816 +1%	850 +4%	906 +7%	990 +9%	1 101 +11%	1 094 -1%	1 096 +0%	1 089 -1%	1 042 -4%	1 053 +1%	1 064 +1%	1 085 +2%	1 064 -2%	1 041 -2%	1 011 -3%	926 -8%	897 -3%	848 -5%	844 -1%	847 +0%	850 +0%	907 +7%	923 +2%	1 062 +15%	1 239 +17%	1 457 +18%	1 570 +8%	1 593 +1%	1 604 +1%	1 643 +2%	1 799 +9%	2 034 +13%	2 174 +7%	2 379 +9%	2 387 +0%	2 259 -5%	2 308 +2%	2 048 -11%	1 989 -3%	1 968 -1%	1 907 -3%	2 165 +14%	2 122 -2%	2 369 +12%	2 438 +3%	2 593 +6%	2 867 +11%	2 939 +3%	3 003 +2%	2 843 -5%	2 625 -8%	2 406 -8%	2 307 -4%	2 486 +8%	2 546 +2%	2 659 +4%	2 675 +1%	2 690 +1%	2 651 -1%	2 665 +1%	2 665 0%	2 778 +4%	2 823 +2%	2 805 -1%	2 859 +2%
Gross Profit
Cost of Revenue	(513)	(536)	(529)	(596)	(649)	(661)	(697)	(711)	(699)	(689)	(650)	(641)	(659)	(705)	(789)	(890)	(880)	(877)	(868)	(829)	(848)	(864)	(877)	(850)	(815)	(788)	(720)	(706)	(673)	(671)	(671)	(678)	(734)	(751)	(865)	(999)	(1 162)	(1 255)	(1 269)	(1 270)	(1 302)	(1 439)	(1 652)	(1 775)	(1 928)	(1 955)	(1 842)	(1 914)	(1 663)	(1 603)	(1 607)	(1 559)	(1 824)	(1 816)	(2 015)	(2 037)	(2 284)	(2 521)	(2 616)	(2 721)	(2 510)	(2 308)	(2 076)	(1 968)	(2 160)	(2 196)	(2 317)	(2 320)	(2 301)	(2 262)	(2 248)	(2 251)	(2 339)	(2 380)	(2 376)	(2 408)
Gross Profit	152 N/A	161 +6%	161 N/A	172 +7%	183 +6%	183 +0%	189 +3%	182 -4%	173 -5%	163 -6%	161 -1%	175 +9%	191 +9%	201 +6%	200 -1%	210 +5%	214 +2%	219 +2%	221 +1%	214 -3%	205 -4%	200 -2%	207 +4%	214 +3%	226 +6%	223 -1%	206 -7%	191 -8%	176 -8%	173 -2%	176 +2%	172 -2%	174 +1%	172 -1%	197 +15%	240 +22%	296 +23%	314 +6%	324 +3%	333 +3%	342 +2%	359 +5%	382 +6%	398 +4%	451 +13%	432 -4%	418 -3%	395 -6%	385 -2%	387 +0%	361 -7%	349 -3%	341 -2%	306 -10%	355 +16%	401 +13%	309 -23%	346 +12%	324 -6%	282 -13%	333 +18%	318 -5%	330 +4%	339 +3%	326 -4%	350 +7%	342 -2%	355 +4%	389 +10%	389 0%	417 +7%	413 -1%	439 +6%	443 +1%	430 -3%	451 +5%
Operating Income
Operating Expenses	(76)	(81)	(78)	(81)	(87)	(88)	(93)	(99)	(101)	(99)	(101)	(111)	(116)	(127)	(133)	(140)	(154)	(154)	(161)	(158)	(161)	(158)	(162)	(172)	(179)	(178)	(174)	(169)	(163)	(162)	(164)	(166)	(176)	(174)	(184)	(194)	(215)	(218)	(229)	(239)	(254)	(277)	(278)	(284)	(290)	(459)	(451)	(462)	(299)	(1 035)	(1 046)	(1 038)	(320)	(325)	(363)	(379)	(372)	(510)	(481)	(462)	(299)	(302)	(312)	(329)	(371)	(340)	(331)	(286)	(230)	(246)	(238)	(261)	(290)	(286)	(286)	(289)
Selling, General & Administrative	(71)	(78)	(79)	(79)	(85)	(84)	(90)	(96)	(98)	(99)	(100)	(107)	(111)	(121)	(127)	(135)	(148)	(153)	(158)	(156)	(155)	(154)	(158)	(167)	(169)	(173)	(169)	(164)	(153)	(160)	(162)	(164)	(166)	(168)	(177)	(186)	(208)	(212)	(224)	(234)	(231)	(251)	(251)	(257)	(266)	(263)	(250)	(256)	(281)	(269)	(282)	(280)	(303)	(303)	(348)	(360)	(358)	(363)	(329)	(316)	(280)	(287)	(293)	(302)	(341)	(300)	(296)	(253)	(201)	(222)	(216)	(238)	(260)	(263)	(264)	(268)
Research & Development	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	0	0	0	0	0	0	0	0	0	0	0	(19)	0	0	(1)	(17)	0	0	(8)	(16)	(10)	(13)	(15)	(16)	(15)	(16)	(16)	(15)	(16)	(16)	(16)	(17)	(17)	(17)	(18)	(18)	(19)	(19)	(19)	(19)	(19)	(19)	(20)	(21)	(22)	(23)	(25)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(9)	0	0	0	(9)	0	0	0	(9)	0	0	0	(8)	0	0	0	(6)	0	0	0	(8)	0	0	0	(7)	0	0	0	(8)	0	0	0	(8)	0	0	0	(9)	0	0	0	(13)	0	0	0	(13)	0	0	0	(10)	0	0	0
Other Operating Expenses	(4)	(3)	0	(2)	(2)	(4)	(4)	(2)	(4)	(0)	(1)	(3)	(5)	(6)	(6)	(5)	(5)	(1)	(3)	(2)	(5)	(5)	(5)	(5)	(1)	(5)	(5)	(6)	(1)	(2)	(1)	(1)	(1)	(6)	(7)	(8)	1	(6)	(5)	(5)	1	(26)	(27)	(27)	1	(196)	(201)	(198)	4	(756)	(750)	(742)	8	(6)	1	(3)	8	(131)	(136)	(131)	7	3	(1)	(9)	1	(21)	(17)	(14)	2	(4)	(3)	(4)	1	(1)	1	4
Operating Income	76 N/A	80 +5%	82 +3%	91 +11%	95 +4%	96 +0%	96 +0%	83 -13%	71 -15%	64 -11%	60 -5%	64 +7%	74 +16%	75 +0%	67 -10%	70 +4%	60 -14%	65 +8%	60 -7%	56 -7%	45 -20%	42 -6%	45 +7%	42 -6%	47 +10%	45 -4%	33 -27%	21 -35%	13 -39%	11 -16%	12 +14%	6 -50%	(2) N/A	(1) +26%	13 N/A	46 +245%	81 +76%	96 +20%	95 -1%	95 -1%	87 -8%	83 -5%	105 +27%	114 +9%	161 +41%	(27) N/A	(34) -26%	(67) -100%	86 N/A	(648) N/A	(685) -6%	(689) -1%	21 N/A	(19) N/A	(8) +58%	23 N/A	(63) N/A	(164) -162%	(157) +4%	(181) -15%	34 N/A	16 -53%	19 +16%	10 -46%	(45) N/A	10 N/A	12 +15%	69 +502%	159 +130%	143 -10%	179 +25%	152 -15%	149 -2%	156 +5%	144 -8%	162 +12%
Pre-Tax Income
Interest Income Expense	(8)	(10)	(11)	(11)	(8)	(10)	(12)	(15)	(13)	(11)	(8)	(3)	(1)	(2)	(2)	(5)	(5)	(6)	(5)	(3)	0	(3)	(11)	(8)	(7)	(7)	2	(1)	0	(6)	(7)	(4)	(3)	5	12	10	12	9	4	12	16	15	15	(9)	151	128	125	150	(21)	(20)	(17)	(26)	(13)	(7)	(18)	(26)	(40)	(43)	(45)	(37)	(21)	(25)	0	19	21	16	17	(1)	10	16	3	3	9	11	17	22
Non-Reccuring Items	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	0	0	0	0	0	0	0	0	0	0	0	(14)	1	5	5	(194)	5	1	1	(737)	0	0	0	(1)	(1)	(1)	(1)	(131)	(2)	(2)	(2)	0	0	(1)	(1)	(2)	(1)	0	0	(1)	0	0	0	(1)	(0)	(0)	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	(2)	0	0	0	1	0	0	0	15	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	6	0	0	0	1	(0)	(2)	(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	0	0	0	0	0	0	0	0
Total Other Income	12	12	14	9	15	16	14	15	18	20	20	19	11	8	10	10	5	18	19	18	9	10	8	8	6	7	6	7	11	16	18	23	14	17	14	8	7	6	14	14	37	40	29	29	(2)	(6)	(5)	(5)	9	9	13	13	10	11	8	7	(0)	(0)	3	3	5	5	1	1	1	0	0	1	10	9	9	8	3	2	2	2
Pre-Tax Income	81 N/A	82 +2%	85 +4%	90 +6%	103 +14%	102 -1%	97 -4%	83 -15%	75 -9%	73 -2%	73 -1%	81 +11%	84 +4%	80 -5%	75 -6%	75 +1%	75 0%	78 +3%	75 -4%	71 -5%	54 -24%	49 -10%	42 -13%	43 +1%	47 +10%	45 -5%	40 -10%	28 -32%	24 -13%	21 -13%	23 +11%	24 +6%	16 -36%	20 +32%	40 +94%	64 +62%	100 +57%	111 +10%	112 +1%	118 +5%	126 +6%	137 +9%	154 +13%	139 -10%	116 -17%	101 -13%	88 -12%	79 -11%	(663) N/A	(659) +1%	(690) -5%	(702) -2%	17 N/A	(16) N/A	(19) -16%	2 N/A	(234) N/A	(210) +10%	(201) +4%	(217) -8%	18 N/A	(4) N/A	19 N/A	29 +55%	(24) N/A	25 N/A	29 +13%	70 +143%	179 +158%	169 -6%	191 +13%	164 -14%	160 -2%	169 +5%	163 -3%	186 +14%
Net Income
Tax Provision	(13)	(10)	(10)	(11)	(17)	(18)	(15)	(13)	(7)	(8)	(10)	(11)	(13)	(12)	(13)	(13)	(13)	(15)	(14)	(14)	(9)	(9)	(8)	(7)	(12)	(11)	(9)	(6)	(7)	(5)	(8)	(10)	(6)	(8)	(10)	(10)	(17)	(18)	(15)	(17)	(8)	(8)	(12)	(10)	(6)	(2)	1	(0)	(15)	(19)	(19)	(16)	(5)	0	6	4	(3)	(5)	(8)	(5)	(0)	(1)	(8)	(14)	(13)	(13)	(13)	(9)	(10)	(13)	(10)	(8)	(8)	(9)	(8)	(14)
Income from Continuing Operations	68	73	75	79	86	83	83	70	68	65	63	70	71	68	62	62	62	62	61	57	44	40	34	35	36	34	32	21	17	16	15	14	10	12	29	53	83	92	97	102	118	129	142	129	110	99	89	79	(678)	(677)	(709)	(717)	12	(16)	(13)	7	(237)	(214)	(209)	(221)	18	(5)	11	16	(37)	13	16	61	169	156	181	156	152	159	155	172
Income to Minority Interest	(5)	(6)	(7)	(11)	(9)	(8)	(5)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(0)	(0)	1	1	1	0	(0)	(0)	0	0	0	(0)	(1)	(1)	(0)	(1)	(1)	(1)	(0)	2	3	3	4	1	2	1	1	1	0	1	0	1	0	(0)	(0)	0	0	1	1	0	0	1	1	1	1	1	1	0	0	(0)	(0)	(0)	0	0	0
Net Income (Common)	63 N/A	67 +7%	68 +2%	69 +0%	77 +12%	75 -2%	77 +3%	69 -11%	67 -3%	64 -4%	62 -4%	68 +10%	69 +2%	66 -4%	60 -9%	61 +1%	60 -1%	60 +0%	59 -2%	56 -6%	44 -22%	40 -9%	34 -13%	36 +4%	37 +2%	35 -6%	32 -6%	21 -34%	17 -21%	16 -8%	15 -1%	14 -8%	9 -34%	12 +24%	28 +147%	53 +86%	82 +56%	91 +11%	96 +5%	101 +5%	120 +18%	132 +10%	145 +10%	133 -8%	112 -16%	101 -10%	91 -10%	80 -12%	(678) N/A	(677) +0%	(708) -5%	(717) -1%	13 N/A	(15) N/A	(13) +15%	6 N/A	(237) N/A	(214) +9%	(209) +3%	(221) -6%	18 N/A	(4) N/A	12 N/A	16 +36%	(36) N/A	14 N/A	17 +20%	62 +265%	169 +173%	157 -7%	181 +16%	156 -14%	152 -2%	159 +5%	155 -3%	172 +11%
EPS (Diluted)	0.16 N/A	0.17 +6%	0.17 N/A	0.17 N/A	0.2 +18%	0.19 -5%	0.2 +5%	0.18 -10%	0.17 -6%	0.17 N/A	0.16 -6%	0.18 +12%	0.18 N/A	0.17 -6%	0.15 -12%	0.15 N/A	0.15 N/A	0.15 N/A	0.15 N/A	0.14 -7%	0.11 -21%	0.1 -9%	0.09 -10%	0.09 N/A	0.09 N/A	0.09 N/A	0.08 -11%	0.05 -38%	0.04 -20%	0.03 -25%	0.03 N/A	0.03 N/A	0.02 -33%	0.03 +50%	0.06 +100%	0.1 +67%	0.15 +50%	0.15 N/A	0.16 +7%	0.17 +6%	0.22 +29%	0.21 -5%	0.31 +48%	0.26 -16%	0.2 -23%	0.19 -5%	0.16 -16%	0.14 -12%	-1.25 N/A	-1.24 +1%	-1.3 -5%	-1.32 -2%	0.02 N/A	-0.03 N/A	-0.03 N/A	0.01 N/A	-0.44 N/A	-0.4 +9%	-0.39 +3%	-0.41 -5%	0.03 N/A	-0.01 N/A	0.02 N/A	0.03 +50%	-0.07 N/A	0.03 N/A	0.03 N/A	0.12 +300%	0.32 +167%	0.29 -9%	0.34 +17%	0.29 -15%	0.29 N/A	0.31 +7%	0.3 -3%	0.33 +10%

Income Statement Balance Sheet Cash Flow Statement

Guangbo Group Stock Co Ltd
SZSE:002103

Income Statement

Earnings Waterfall
Guangbo Group Stock Co Ltd

Income Statement
Guangbo Group Stock Co Ltd

See Also

Company

Help

Tools

Stocks

Guangbo Group Stock Co Ltd SZSE:002103

Income Statement

Earnings Waterfall Guangbo Group Stock Co Ltd

Income Statement Guangbo Group Stock Co Ltd

See Also

Company

Help

Tools

Stocks

Guangbo Group Stock Co Ltd
SZSE:002103

Earnings Waterfall
Guangbo Group Stock Co Ltd

Income Statement
Guangbo Group Stock Co Ltd