000573.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
496.00 528.00 827.00 797.00 1,026.00 870.00 309.00 1,125.00 565.00 911.00 912.00 826.00 1,211.00 947.00 307.00
EPS
0.03 0.06 0.09 0.10 0.19 0.02 -0.15 0.32 0.06 0.08 0.10 -0.19 0.22 0.07 0.10
Profit
164.00 228.00 316.00 291.00 405.00 263.00 86.00 311.00 129.00 167.00 262.00 198.00 418.00 92.00 -8.00
Pre Tax
26.00 57.00 84.00 97.00 153.00 22.00 -114.00 207.00 36.00 56.00 80.00 -130.00 185.00 36.00 28.00
ETR
8.74 18.18 28.34 35.70 29.32 73.84 13.51 7.23 13.90 30.13 31.05 7.83 26.56 4.83 -0.72
Net
20.00 39.00 56.00 63.00 117.00 14.00 -92.00 197.00 35.00 52.00 65.00 -120.00 140.00 41.00 66.00
EBITDA
113.00 138.00 151.00 174.00 226.00 109.00 -16.00 279.00 96.00 123.00 202.00 -50.00 287.00 91.00 -47.00
Operating Income
21.00 60.00 91.00 98.00 157.00 22.00 -113.00 219.00 43.00 62.00 168.00 -83.00 255.00 57.00 -83.00
Interest Income
20.00 - - - - - - - - 10.00 8.00 6.00 7.00 4.00 9.00 4.00 6.00 4.00 5.00
Loss
-443.00 -430.00 -701.00 -679.00 -838.00 -807.00 -343.00 -1,055.00 -554.00 -906.00 -827.00 -909.00 -1,004.00 -972.00 -390.00
Cost of Revenue
-331.00 -300.00 -511.00 -505.00 -621.00 -607.00 -222.00 -814.00 -436.00 -744.00 -650.00 -627.00 -793.00 -854.00 -316.00
Operating Expenses
-111.00 -129.00 -190.00 -173.00 -216.00 -200.00 -120.00 -241.00 -117.00 -161.00 -177.00 -282.00 -211.00 -117.00 -74.00
Depreciation and Amortization
-37.00 -38.00 -37.00 -38.00 -38.00 -35.00 -32.00 -34.00 -35.00 -39.00 -34.00 -31.00 -32.00 -34.00 -35.00
Interest Expenses
-47.00 -39.00 -31.00 -32.00 -28.00 -52.00 -64.00 -40.00 -17.00 -20.00 -31.00 -45.00 -38.00 -19.00 -17.00
Other Expenses
-27.00 -40.00 -40.00 -20.00 -35.00 -39.00 -80.00 -138.00 -25.00 -51.00 -87.00 -47.00 -70.00 -21.00 -111.00
WA Shares Outstanding
622.00 622.00 622.00 622.00 622.00 622.00 622.00 622.00 623.00 622.00 625.00 638.00 638.00 638.00 638.00