Ning Xia Yin Xing Energy Co.,Ltd
Ning Xia Yin Xing Energy Co.,Ltd engages in the renewable energy generation and equipment manufacturing businesses in China. It operates 12 wind farms and 3 photovoltaic power stations with an installed power generation capacity of approximately 1,466,80…
Industrial - Machinery
CN, Yinchuan [HQ]
000862.SZ/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million CNY. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 794.00 | 1,023.00 | 1,583.00 | 942.00 | 925.00 | 1,438.00 | 1,205.00 | 1,442.00 | 935.00 | 1,194.00 | 1,356.00 | 1,201.00 | 1,359.00 | 1,163.00 | 1,293.00 | |
|
EPS
|
0.13 | 0.11 | 0.17 | 0.02 | -0.31 | 0.04 | -0.22 | 0.02 | -0.27 | 0.08 | 0.04 | 0.05 | 0.13 | 0.18 | 0.20 | |
| Diluted in mil. | 0.13 | 0.11 | 0.17 | 0.02 | -0.31 | 0.04 | -0.22 | 0.02 | -0.22 | 0.08 | 0.04 | 0.05 | 0.13 | 0.18 | 0.20 | |
|
Profit
|
199.00 | 249.00 | 342.00 | 168.00 | 222.00 | 552.00 | 377.00 | 422.00 | 286.00 | 455.00 | 418.00 | 349.00 | 445.00 | 353.00 | 404.00 | |
| Gross Margin | 25.06 | 24.35 | 21.65 | 17.93 | 24.03 | 38.42 | 31.32 | 29.32 | 30.69 | 38.13 | 30.83 | 29.09 | 32.79 | 30.38 | 31.29 | |
| Pre Tax | 49.00 | 41.00 | 70.00 | -12.00 | -144.00 | 36.00 | -125.00 | 22.00 | -194.00 | 61.00 | 20.00 | 30.00 | 105.00 | 168.00 | 173.00 | |
| Profit Margin | 6.24 | 4.09 | 4.47 | -1.36 | -15.66 | 2.55 | -10.43 | 1.54 | -20.80 | 5.11 | 1.51 | 2.54 | 7.79 | 14.50 | 13.43 | |
| ETR | 21.43 | 1.51 | -4.24 | -44.33 | 0.25 | 22.13 | 2.14 | 18.33 | -1.14 | 14.14 | -24.99 | -13.28 | 4.49 | 6.59 | 6.05 | |
| Net | 35.00 | 31.00 | 49.00 | 5.00 | -148.00 | 19.00 | -117.00 | 11.00 | -188.00 | 53.00 | 28.00 | 34.00 | 93.00 | 125.00 | 160.00 | |
| Profit Margin | 4.53 | 3.10 | 3.10 | 0.60 | -15.99 | 1.35 | -9.71 | 0.76 | -20.17 | 4.45 | 2.13 | 2.85 | 6.88 | 10.82 | 12.40 | |
| EBITDA | 176.00 | 235.00 | 335.00 | 300.00 | 325.00 | 972.00 | 783.00 | 898.00 | 703.00 | 950.00 | 936.00 | 896.00 | 999.00 | 895.00 | 1,020.00 | |
| EBITDA Margin | 22.23 | 23.01 | 21.21 | 31.88 | 35.20 | 67.63 | 64.98 | 62.32 | 75.20 | 79.56 | 69.05 | 74.55 | 73.53 | 76.95 | 78.87 | |
| Operating Income | 40.00 | 9.00 | 49.00 | -113.00 | -150.00 | -18.00 | -160.00 | -35.00 | -153.00 | 90.00 | 361.00 | 326.00 | 433.00 | 338.00 | 401.00 | |
| Operating Margin | 5.10 | 0.97 | 3.10 | -12.01 | -16.23 | -1.31 | -13.29 | -2.43 | -16.41 | 7.60 | 26.62 | 27.20 | 31.88 | 29.06 | 31.05 | |
| Interest Income | 1.00 | 3.00 | 6.00 | 3.00 | 1.00 | 3.00 | 4.00 | 1.00 | 3.00 | 3.00 | 1.00 | 2.00 | 1.00 | - - | 2.00 | |
| Loss | -680.00 | -892.00 | -1,398.00 | -867.00 | -778.00 | -976.00 | -935.00 | -1,109.00 | -707.00 | -772.00 | -973.00 | -876.00 | -927.00 | -829.00 | -891.00 | |
| Cost of Revenue | -595.00 | -774.00 | -1,241.00 | -773.00 | -703.00 | -885.00 | -827.00 | -1,019.00 | -648.00 | -739.00 | -938.00 | -852.00 | -913.00 | -809.00 | -888.00 | |
|
Operating Expenses
|
-85.00 | -117.00 | -156.00 | -94.00 | -74.00 | -90.00 | -107.00 | -89.00 | -59.00 | -33.00 | -35.00 | -23.00 | -14.00 | -19.00 | -2.00 | |
| R&D | -4.00 | -6.00 | -15.00 | -5.00 | -1.00 | -3.00 | -4.00 | -2.00 | - - | - - | - - | - - | - - | - - | - - | |
| G&A | -12.00 | -19.00 | -28.00 | -23.00 | -18.00 | -15.00 | -11.00 | -11.00 | -14.00 | -12.00 | -13.00 | -16.00 | -14.00 | -15.00 | -15.00 | |
| SG&A | -47.00 | -67.00 | -90.00 | -51.00 | -39.00 | -38.00 | -40.00 | -34.00 | -23.00 | -18.00 | -27.00 | -18.00 | -15.00 | -15.00 | -46.00 | |
| S&M | -35.00 | -48.00 | -62.00 | -27.00 | -20.00 | -23.00 | -29.00 | -23.00 | -9.00 | -6.00 | -13.00 | -1.00 | -1.00 | - - | - - | |
| Depreciation and Amortization | -52.00 | -71.00 | -120.00 | -124.00 | -193.00 | -454.00 | -472.00 | -513.00 | -514.00 | -553.00 | -575.00 | -569.00 | -566.00 | -557.00 | -618.00 | |
| Interest Expenses | -61.00 | -81.00 | -140.00 | -180.00 | -238.00 | -463.00 | -421.00 | -358.00 | -317.00 | -322.00 | -315.00 | -298.00 | -256.00 | -172.00 | -182.00 | |
| Other Expenses | -63.00 | -89.00 | -115.00 | -87.00 | -292.00 | -425.00 | -395.00 | -310.00 | -421.00 | -361.00 | -340.00 | -296.00 | -327.00 | -169.00 | -227.00 | |
|
WA Shares Outstanding
|
283.00 | 283.00 | 283.00 | 280.00 | 482.00 | 484.00 | 541.00 | 551.00 | 705.00 | 705.00 | 706.00 | 706.00 | 706.00 | 706.00 | 784.00 | |
| Diluted | 283.00 | 283.00 | 283.00 | 280.00 | 482.00 | 484.00 | 541.00 | 551.00 | 841.00 | 705.00 | 706.00 | 706.00 | 706.00 | 706.00 | 784.00 |