002821.SZ/Financial Reporting

Income Statements

Profit & Loss · 13 Statements · From 2023 to 2011
Configuration
In Million CNY. Margins, Growth Rates In %
Metric 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
405.00 424.00 542.00 716.00 830.00 1,103.00 1,423.00 1,834.00 2,459.00 3,149.00 4,638.00 10,255.00 7,750.00
EPS
0.26 0.24 0.30 0.40 0.61 0.99 1.08 1.34 1.73 2.21 3.15 9.02 6.26
Profit
188.00 196.00 243.00 311.00 400.00 569.00 736.00 853.00 1,119.00 1,466.00 2,056.00 4,857.00 3,801.00
Pre Tax
89.00 83.00 100.00 132.00 199.00 325.00 422.00 460.00 623.00 814.00 1,192.00 3,724.00 2,559.00
ETR
15.38 14.82 15.90 14.19 14.95 15.32 14.70 11.76 11.18 11.33 10.37 11.55 11.97
Net
65.00 60.00 74.00 101.00 153.00 252.00 341.00 428.00 553.00 722.00 1,069.00 3,301.00 2,268.00
EBITDA
107.00 106.00 146.00 189.00 254.00 398.00 510.00 559.00 768.00 994.00 1,435.00 4,032.00 2,695.00
Operating Income
77.00 69.00 86.00 121.00 200.00 314.00 419.00 461.00 623.00 816.00 1,192.00 3,730.00 2,208.00
Interest Income
- - - - - - 1.00 1.00 - - 7.00 3.00 4.00 15.00 12.00 76.00 160.00
Loss
-321.00 -350.00 -444.00 -586.00 -650.00 -805.00 -939.00 -1,382.00 -1,817.00 -2,258.00 -3,463.00 -7,083.00 -5,542.00
Cost of Revenue
-217.00 -228.00 -299.00 -404.00 -430.00 -533.00 -686.00 -981.00 -1,340.00 -1,683.00 -2,582.00 -5,397.00 -3,949.00
Operating Expenses
-104.00 -122.00 -144.00 -182.00 -220.00 -271.00 -252.00 -401.00 -476.00 -575.00 -880.00 -1,685.00 -1,593.00
Depreciation and Amortization
-20.00 -30.00 -40.00 -47.00 -53.00 -62.00 -75.00 -103.00 -122.00 -156.00 -214.00 -341.00 -486.00
Interest Expenses
-4.00 -2.00 -4.00 -3.00 -1.00 -6.00 -1.00 -1.00 - - -2.00 -7.00 -10.00 -5.00
Other Expenses
-5.00 -9.00 -2.00 -2.00 -19.00 -27.00 -61.00 -8.00 - - -2.00 - - -5.00 -351.00
WA Shares Outstanding
250.00 251.00 252.00 252.00 251.00 256.00 316.00 318.00 320.00 326.00 339.00 366.00 362.00