Luoniushan
000735.SZLuoniushan Co., Ltd. Price (000735.SZ)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,151,473,122
(0.0035)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Luoniushan Co., Ltd.Currency: CNY
| YEAR | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Revenue |
45,921,000.00
+0% |
83,645,000.00
+82% |
102,492,990.00
+23% |
144,482,297.00
+41% |
186,792,069.00
+29% |
205,518,854.00
+10% |
226,226,697.00
+10% |
228,620,287.00
+1% |
291,150,437.00
+27% |
357,119,219.00
+23% |
484,976,061.00
+36% |
384,060,919.00
-21% |
511,150,108.00
+33% |
808,655,417.00
+58% |
802,095,480.00
-1% |
818,714,166.00
+2% |
882,404,764.00
+8% |
1,104,104,689.00
+25% |
851,295,800.00
-23% |
1,719,531,920.00
+102% |
1,005,817,243.00
-42% |
729,998,909.00
-27% |
891,077,257.00
+22% |
1,330,080,450.00
+49% |
1,149,101,808.00
-14% |
1,182,699,372.00
+3% |
2,345,963,180.00
+98% |
1,879,487,522.00
-20% |
2,884,221,700.00
+53% |
4,100,307,266.00
+42% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||||
| Cost of Revenue | 24,040,000.00 | 50,046,000.00 | 70,761,800.00 | 108,287,847.00 | 151,522,002.00 | 175,512,902.00 | 153,896,864.00 | 164,905,067.00 | 226,225,101.00 | 282,082,850.00 | 381,195,898.00 | 359,349,170.00 | 495,756,887.00 | 649,879,405.00 | 653,082,071.00 | 709,469,135.00 | 803,189,214.00 | 876,243,778.00 | 702,363,414.00 | 1,404,254,987.00 | 857,236,004.00 | 600,185,816.00 | 629,065,810.00 | 904,073,175.00 | 849,165,018.00 | 925,518,495.00 | 1,955,590,781.00 | 1,791,707,325.00 | 2,408,728,089.00 | 3,439,969,956.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||
| Gross Profit |
21,881,000.00
+0% |
33,599,000.00
+54% |
31,731,190.00
-6% |
36,194,450.00
+14% |
35,270,067.00
-3% |
30,005,952.00
-15% |
72,329,833.00
+141% |
63,715,220.00
-12% |
64,925,336.00
+2% |
75,036,369.00
+16% |
103,780,163.00
+38% |
24,711,749.00
-76% |
15,393,221.00
-38% |
158,776,012.00
+931% |
149,013,409.00
-6% |
109,245,031.00
-27% |
79,215,550.00
-27% |
227,860,911.00
+188% |
148,932,386.00
-35% |
315,276,933.00
+112% |
148,581,239.00
-53% |
129,813,093.00
-13% |
262,011,447.00
+102% |
426,007,275.00
+63% |
299,936,790.00
-30% |
257,180,877.00
-14% |
390,372,399.00
+52% |
87,780,197.00
-78% |
475,493,611.00
+442% |
660,337,310.00
+39% |
|
| Gross Profit Ratio | (0.48%) | (0.40%) | (0.31%) | (0.25%) | (0.19%) | (0.15%) | (0.32%) | (0.28%) | (0.22%) | (0.21%) | (0.21%) | (0.06%) | (0.03%) | (0.20%) | (0.19%) | (0.13%) | (0.09%) | (0.21%) | (0.17%) | (0.18%) | (0.15%) | (0.18%) | (0.29%) | (0.32%) | (0.26%) | (0.22%) | (0.17%) | (0.05%) | (0.16%) | (0.16%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,257,512.00 | 2,036,089.00 | 3,386,089.00 | 4,701,845.00 | 4,816,602.00 | 5,319,793.00 | 5,432,582.00 | 6,259,635.00 | 7,010,535.00 | 6,341,528.00 | |
| General and Administrative | 3,313,000.00 | 3,775,000.00 | 5,035,257.00 | 7,443,713.00 | 16,599,859.00 | 17,814,363.00 | 22,994,889.00 | 15,126,267.00 | 34,286,982.00 | 51,322,563.00 | 58,204,053.00 | 75,759,468.00 | 93,984,919.00 | 86,131,397.00 | 90,573,793.00 | 101,598,396.00 | 35,658,594.00 | 35,869,820.00 | 43,799,208.00 | 41,719,198.00 | 40,513,462.00 | 43,045,594.00 | 37,778,169.00 | 47,012,746.00 | 55,013,282.00 | 49,951,799.00 | 44,930,241.00 | 60,219,371.00 | 54,208,096.00 | 113,029,823.00 | |
| Selling, General & Admin... | 3,315,000.00 | 4,014,000.00 | 5,437,077.00 | 9,207,666.00 | 19,762,143.00 | 18,847,103.00 | 25,141,194.00 | 17,383,590.00 | 38,941,503.00 | 59,076,011.00 | 67,699,347.00 | 86,903,220.00 | 110,594,570.00 | 103,841,266.00 | 99,032,478.00 | 112,145,999.00 | 55,410,568.00 | 53,889,397.00 | 60,246,946.00 | 63,477,233.00 | 69,927,549.00 | 71,572,898.00 | 69,390,801.00 | 80,390,735.00 | 102,150,013.00 | 82,564,802.00 | 85,017,183.00 | 108,675,400.00 | 97,658,688.00 | 161,090,549.00 | |
| Selling & Marketing Exp... | 2,000.00 | 239,000.00 | 401,820.00 | 1,763,952.00 | 3,162,283.00 | 1,032,739.00 | 2,146,305.00 | 2,257,322.00 | 4,654,521.00 | 7,753,448.00 | 9,495,293.00 | 11,143,752.00 | 16,609,650.00 | 17,709,868.00 | 8,458,685.00 | 10,547,603.00 | 19,751,974.00 | 18,019,576.00 | 16,447,737.00 | 21,758,035.00 | 29,414,087.00 | 28,527,303.00 | 31,612,632.00 | 33,377,989.00 | 47,136,731.00 | 32,613,003.00 | 40,086,942.00 | 48,456,029.00 | 43,450,591.00 | 48,060,725.00 | |
| Depreciation and Amortiz... | -7,592,000.00 | -6,670,000.00 | -8,624,018.01 | -17,396,557.14 | 15,151,454.00 | 7,947,772.00 | 8,140,215.00 | 8,252,780.00 | 12,661,250.00 | 25,345,732.00 | 42,299,533.00 | 51,826,385.00 | 62,968,155.00 | 75,740,009.00 | 75,330,254.00 | 87,538,385.00 | 80,777,717.00 | 81,764,350.00 | 83,145,911.00 | 81,281,825.00 | 83,363,445.00 | 88,842,891.00 | 115,960,539.00 | 126,218,068.00 | 146,381,293.00 | 170,451,105.00 | 190,252,454.00 | 259,588,536.00 | 291,553,844.00 | 285,516,672.00 | |
| Other Expenses | 5,471,000.00 | 6,745,000.00 | 6,517,590.00 | 5,939,351.00 | 32,904,913.00 | 17,783,629.00 | 9,135,853.00 | 11,979,544.00 | 7,992,544.00 | 16,728,208.00 | 9,622,973.00 | -6,236,562.65 | 7,750,617.00 | 105,982,057.00 | 11,586,510.00 | 65,635,329.00 | 44,212,263.00 | 47,097,928.00 | 53,904,019.00 | 42,930,605.00 | 97,243,558.00 | 224,913,537.00 | 180,175,138.00 | -17,747,377.96 | -3,833,301.42 | 161,707,207.00 | 190,798,758.00 | 180,437,693.00 | 165,585,168.00 | 967,915,378.00 | |
| Total Operating Expenses | 5,069,000.00 | 6,515,000.00 | 7,280,777.00 | 9,458,456.00 | 19,855,705.00 | 20,782,459.00 | 27,846,525.00 | 20,190,470.00 | 40,996,953.00 | 60,849,139.00 | 72,671,140.00 | 88,152,167.00 | 113,050,199.00 | 107,799,023.00 | 102,984,992.00 | 117,848,151.00 | 133,109,674.00 | 155,874,715.00 | 151,361,685.00 | 208,137,914.00 | 227,068,540.00 | 223,793,873.00 | 248,395,786.00 | 249,751,100.00 | 266,881,298.00 | 249,591,804.00 | 281,248,525.00 | 295,372,730.00 | 270,254,391.00 | 1,135,347,455.00 | |
| Cost and Exponses | 29,109,000.00 | 56,561,000.00 | 78,042,578.00 | 117,746,303.00 | 171,377,708.00 | 196,295,362.00 | 181,743,390.00 | 185,095,538.00 | 267,222,054.00 | 342,931,990.00 | 453,867,039.00 | 447,501,338.00 | 608,807,087.00 | 757,678,429.00 | 756,067,063.00 | 827,317,286.00 | 936,298,888.00 | 1,032,118,494.00 | 853,725,100.00 | 1,612,392,902.00 | 1,084,304,545.00 | 823,979,690.00 | 877,461,597.00 | 1,153,824,276.00 | 1,116,046,316.00 | 1,175,110,299.00 | 2,236,839,306.00 | 2,087,080,056.00 | 2,678,982,481.00 | 4,500,370,856.00 | |
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Income |
24,404,000.00
+0% |
33,754,000.00
+38% |
33,074,429.00
-2% |
44,132,550.00
+33% |
60,814,329.00
+38% |
42,208,604.00
-31% |
82,860,309.00
+96% |
71,222,244.00
-14% |
39,608,098.00
-44% |
19,696,695.00
-50% |
12,153,755.00
-38% |
-85,825,448.03
-806% |
-96,058,561.04
+12% |
294,414,640.00
-406% |
79,572,264.00
-73% |
818,543.00
-99% |
-10,246,983.20
-1,352% |
26,149,780.00
-355% |
-19,666,900.28
-175% |
24,000,163.00
-222% |
301,479.00
-99% |
-125,124,406.82
-41,604% |
-17,333,073.53
-86% |
239,508,112.00
-1,482% |
429,010,250.00
+79% |
59,608,201.00
-86% |
158,453,246.00
+166% |
-129,919,026.73
-182% |
274,513,208.00
-311% |
-475,010,145.18
-273% |
|
| Operating Income Ratio | (0.53%) | (0.40%) | (0.32%) | (0.31%) | (0.33%) | (0.21%) | (0.37%) | (0.31%) | (0.14%) | (0.06%) | (0.03%) | (-0.22%) | (-0.19%) | (0.36%) | (0.10%) | (0.00%) | (-0.01%) | (0.02%) | (-0.02%) | (0.01%) | (0.00%) | (-0.17%) | (-0.02%) | (0.18%) | (0.37%) | (0.05%) | (0.07%) | (-0.07%) | (0.10%) | (-0.12%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | -0.79 | 0.00 | 0.00 | 0.00 | 3,352,861.00 | 396,744.00 | 7,652,820.00 | 9,272,383.00 | 2,316,543.00 | 1,738,071.00 | 4,860,147.00 | 3,151,383.00 | 1,123,271.00 | -0.72 | 3,901,297.00 | 3,085,506.00 | 3,185,235.00 | 1,803,960.00 | 6,591,762.00 | 4,620,799.00 | 17,171,710.00 | 15,118,084.00 | 6,889,194.00 | 2,392,801.00 | 4,807,330.00 | 5,673,783.00 | 4,398,781.00 | 4,789,552.00 | |
| Interest Expenses | 0.00 | 152,000.00 | 633,660.00 | 0.00 | 0.00 | 0.00 | 9,707,187.00 | 13,034,131.00 | 18,779,448.00 | 31,769,951.00 | 32,955,204.00 | 32,538,935.00 | 38,474,552.00 | 29,175,754.00 | 11,361,085.00 | 17,896,278.00 | 21,259,329.00 | 52,851,379.00 | 59,342,085.00 | 35,552,611.00 | 29,698,790.00 | 59,122,874.00 | 35,854,117.00 | 28,813,469.00 | 28,399,825.00 | 36,944,329.00 | 62,723,763.00 | 85,854,591.00 | 99,751,939.00 | 119,308,499.00 | |
| Total Other Income/Exp... | 288,000.00 | -77,000.00 | -63,731.00 | 5,083,939.00 | 14,739,031.00 | 8,071,232.00 | 306,936.00 | -670,666.00 | -1,046,189.00 | -1,356,989.00 | -28,314,000.00 | -46,370,000.00 | -9,106,437.46 | 341,457,000.00 | 42,490,000.00 | 65,572,433.00 | 44,212,263.00 | 42,973,046.00 | 52,251,379.00 | -41,577,070.00 | 89,857,515.00 | 209,191,026.00 | 38,031,466.00 | -17,747,378.00 | 440,029,049.00 | -29,546,620.00 | -16,429,423.00 | -130,054,984.00 | -9,736,612.00 | -39,572,395.75 | |
| EBITDA | |||||||||||||||||||||||||||||||
| EBITDA | 16,812,000.00 | 27,084,000.00 | 24,450,411.00 | 26,735,993.00 | 29,603,010.00 | 23,473,613.00 | 101,014,649.00 | 91,297,030.00 | 70,002,608.00 | 78,029,214.00 | 87,541,138.00 | -16,570,904.54 | 2,914,000.00 | 499,897,424.00 | 177,700,000.00 | 78,998,162.00 | 92,815,382.00 | 177,462,347.00 | 174,975,000.00 | 176,787,491.00 | 204,678,358.00 | 225,089,061.00 | 254,865,585.00 | 371,483,498.00 | 538,611,925.00 | 151,445,604.00 | 329,463,983.00 | -109,859,903.00 | 431,870,124.00 | -101,762,065.00 | |
| EBITDA ratio | (0.37%) | (0.32%) | (0.24%) | (0.19%) | (0.16%) | (0.08%) | (0.45%) | (0.40%) | (0.24%) | (0.22%) | (0.18%) | (-0.04%) | (0.01%) | (0.63%) | (0.25%) | (0.10%) | (0.15%) | (0.19%) | (0.20%) | (0.18%) | (0.24%) | (0.37%) | (0.37%) | (0.29%) | (0.52%) | (0.20%) | (0.15%) | (0.06%) | (0.19%) | (-0.02%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||
| Income Before Tax | 24,692,000.00 | 33,677,000.00 | 33,010,698.00 | 49,216,489.00 | 68,971,948.00 | 50,906,516.00 | 83,167,245.00 | 70,551,579.00 | 38,561,909.00 | 20,913,530.00 | 12,286,400.00 | -100,936,224.95 | -96,465,676.62 | 392,434,265.00 | 88,517,972.00 | 66,453,873.00 | 33,965,280.00 | 69,122,826.00 | 32,584,480.00 | 64,867,737.00 | 89,016,869.00 | 77,123,296.00 | 107,305,002.00 | 221,760,734.00 | 425,176,949.00 | 30,061,581.00 | 82,172,413.00 | -467,135,290.23 | 111,727,773.00 | -514,582,540.93 | |
| Income Before Tax Ratio | (0.54%) | (0.40%) | (0.32%) | (0.34%) | (0.37%) | (0.25%) | (0.37%) | (0.31%) | (0.13%) | (0.06%) | (0.03%) | (-0.26%) | (-0.19%) | (0.49%) | (0.11%) | (0.08%) | (0.04%) | (0.06%) | (0.04%) | (0.04%) | (0.09%) | (0.11%) | (0.12%) | (0.17%) | (0.37%) | (0.03%) | (0.04%) | (-0.25%) | (0.04%) | (-0.13%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||
| Income Tax Expense | 3,163,000.00 | 171,000.00 | 2,443,654.00 | 16,927,354.00 | 88,905.00 | 3,421,388.00 | 5,812,094.00 | 4,026,533.00 | 108,571.00 | 147,308.00 | 10,448.00 | 2,291.01 | 710,155.00 | 18,074,118.00 | 811,622.00 | 518,764.00 | 3,590,068.00 | 2,004,098.00 | 7,626,868.00 | 35,608,020.00 | 34,394,817.00 | 12,583,519.00 | 18,188,767.00 | 66,325,461.00 | 34,404,802.00 | -878,322.74 | -25,939,556.25 | -31,557,852.33 | -2,721,699.95 | 33,212,736.00 | |
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | 23,939,000.00
+0% |
33,353,000.00
+39% |
32,609,739.00
-2% |
48,830,279.00
+50% |
68,488,485.00
+40% |
47,009,032.00
-31% |
76,177,079.00
+62% |
64,249,615.00
-16% |
37,386,159.00
-42% |
19,614,202.00
-48% |
11,591,712.00
-41% |
-96,425,673.69
-932% |
-86,496,798.20
-10% |
366,218,482.00
-523% |
81,383,496.00
-78% |
61,193,414.00
-25% |
29,177,481.00
-52% |
59,955,765.00
+105% |
14,552,055.00
-76% |
28,349,942.00
+95% |
50,987,083.00
+80% |
60,829,607.00
+19% |
79,881,376.00
+31% |
152,965,189.00
+91% |
388,705,713.00
+154% |
30,038,263.00
-92% |
102,080,480.00
+240% |
-435,577,437.90
-527% |
89,225,683.00
-120% |
-494,097,121.00
-654% |
|
| Net Income Ratio | (0.52%) | (0.40%) | (0.32%) | (0.34%) | (0.37%) | (0.23%) | (0.34%) | (0.28%) | (0.13%) | (0.05%) | (0.02%) | (-0.25%) | (-0.17%) | (0.45%) | (0.10%) | (0.07%) | (0.03%) | (0.05%) | (0.02%) | (0.02%) | (0.05%) | (0.08%) | (0.09%) | (0.12%) | (0.34%) | (0.03%) | (0.04%) | (-0.23%) | (0.03%) | (-0.12%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||
| Basic EPS | 0.03 | 0.04 | 0.04 | 0.06 | 0.08 | 0.05 | 0.08 | 0.07 | 0.03 | 0.02 | 0.01 | -0.11 | -0.10 | 0.42 | 0.09 | 0.07 | 0.03 | 0.07 | 0.02 | 0.03 | 0.06 | 0.07 | 0.07 | 0.13 | 0.34 | 0.03 | 0.09 | -0.38 | 0.08 | -0.43 | |
| Diluted EPS | 0.03 | 0.04 | 0.04 | 0.06 | 0.08 | 0.05 | 0.08 | 0.07 | 0.03 | 0.02 | 0.01 | -0.11 | -0.10 | 0.42 | 0.09 | 0.07 | 0.03 | 0.07 | 0.02 | 0.03 | 0.06 | 0.07 | 0.07 | 0.13 | 0.34 | 0.03 | 0.09 | -0.38 | 0.08 | -0.43 | |
| Share Outstanding | |||||||||||||||||||||||||||||||
| Basic Share Outstanding | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 845,899,954.00 | 878,013,997.00 | 884,603,225.00 | 875,090,163.00 | 884,166,095.00 | 881,702,433.00 | 867,589,335.00 | 880,854,651.00 | 879,087,641.00 | 880,312,704.00 | 1,083,872,137.00 | 1,151,846,304.00 | 1,151,379,484.00 | 1,150,891,326.00 | 1,151,513,578.00 | 1,151,513,578.00 | 1,151,513,578.00 | 1,151,473,122.00 | |
| Diluted Share Outstanding | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 871,948,768.00 | 845,899,954.00 | 878,013,997.00 | 884,603,225.00 | 875,090,163.00 | 884,166,095.00 | 881,702,433.00 | 867,589,335.00 | 880,854,651.00 | 879,087,641.00 | 880,312,704.00 | 1,083,872,137.00 | 1,151,846,304.00 | 1,151,379,484.00 | 1,150,891,326.00 | 1,151,513,578.00 | 1,151,513,578.00 | 1,151,513,578.00 | 1,151,473,122.00 | |