000026.SZ/Financial Reporting

Income Statements

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In Million CNY. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
1,237.00 1,780.00 2,561.00 3,023.00 3,103.00 3,278.00 3,162.00 2,993.00 3,345.00 3,400.00 3,704.00 4,243.00 5,243.00 4,354.00 4,533.00
EPS
0.20 0.27 0.37 0.30 0.33 0.37 0.31 0.25 0.32 0.42 0.49 0.71 0.90 0.66 0.80
Profit
408.00 571.00 902.00 1,041.00 1,113.00 1,223.00 1,232.00 1,221.00 1,359.00 1,406.00 1,487.00 1,604.00 1,958.00 1,615.00 1,412.00
Pre Tax
85.00 113.00 191.00 136.00 151.00 170.00 135.00 145.00 189.00 231.00 276.00 373.00 502.00 339.00 442.00
ETR
17.09 17.16 16.87 15.26 14.10 14.26 9.95 23.90 24.83 20.49 21.84 21.24 22.79 21.36 23.45
Net
70.00 93.00 159.00 116.00 130.00 145.00 121.00 110.00 140.00 183.00 215.00 294.00 387.00 266.00 333.00
EBITDA
141.00 182.00 275.00 276.00 280.00 301.00 263.00 274.00 333.00 312.00 371.00 469.00 710.00 544.00 690.00
Operating Income
79.00 100.00 186.00 129.00 147.00 158.00 124.00 127.00 188.00 230.00 272.00 371.00 505.00 340.00 450.00
Interest Income
- - 1.00 2.00 1.00 1.00 1.00 1.00 3.00 2.00 2.00 - - 4.00 3.00 3.00 5.00
Loss
-1,127.00 -1,624.00 -2,303.00 -2,769.00 -2,848.00 -3,009.00 -2,937.00 -2,768.00 -3,053.00 -3,131.00 -3,378.00 -3,818.00 -4,671.00 -3,963.00 -4,083.00
Cost of Revenue
-828.00 -1,208.00 -1,658.00 -1,982.00 -1,990.00 -2,054.00 -1,929.00 -1,772.00 -1,986.00 -1,993.00 -2,217.00 -2,639.00 -3,285.00 -2,738.00 -3,120.00
Operating Expenses
-298.00 -416.00 -644.00 -787.00 -858.00 -955.00 -1,008.00 -995.00 -1,066.00 -1,137.00 -1,161.00 -1,179.00 -1,385.00 -1,224.00 -962.00
Depreciation and Amortization
-23.00 -23.00 -25.00 -33.00 -31.00 -31.00 -35.00 -38.00 -46.00 -50.00 -51.00 -50.00 -148.00 -155.00 -240.00
Interest Expenses
-33.00 -37.00 -51.00 -99.00 -88.00 -97.00 -86.00 -61.00 -41.00 -27.00 -22.00 -21.00 -23.00 -16.00 -25.00
Other Expenses
-24.00 -42.00 -66.00 -117.00 -103.00 -97.00 -88.00 -80.00 -102.00 -37.00 -3.00 -1.00 -3.00 -1.00 -7.00
WA Shares Outstanding
349.00 349.00 392.00 393.00 393.00 392.00 392.00 438.00 438.00 438.00 436.00 415.00 430.00 407.00 415.00