Baoxiniao Holding Co., Ltd. Price (002154.SZ)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Fetching Data...

Shares Outstanding

1,453,858,537

(0.3752)%

Income Statement Summary

Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income
Other Expenses
Net Income
news-img
Baoxiniao Holding Co., Ltd.
news-img

Income Statement

Baoxiniao Holding Co., Ltd.

Currency: CNY

YEAR 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
Revenue 292,997,386.00

+0%

307,948,068.00

+5%

344,904,596.00

+12%

468,464,350.00

+36%

937,941,800.00

+100%

1,091,850,484.00

+16%

1,257,753,361.00

+15%

2,027,850,064.00

+61%

2,253,550,222.00

+11%

2,017,884,062.00

-10%

2,274,554,849.00

+13%

2,241,510,854.00

-1%

2,008,224,818.00

-10%

2,601,152,800.00

+30%

3,109,551,128.00

+20%

3,272,553,595.00

+5%

3,787,665,183.00

+16%

4,451,368,806.00

+18%

4,312,763,563.00

-3%

5,253,625,184.00

+22%

Cost of Revenue
Cost of Revenue 190,996,061.00 196,245,061.00 210,063,629.00 249,293,755.00 481,243,045.00 533,563,511.00 576,165,447.00 834,001,285.00 853,232,545.00 742,943,230.00 958,506,935.00 942,188,550.00 990,449,191.00 1,031,621,635.00 1,210,995,232.00 1,253,235,229.00 1,386,997,673.00 1,605,994,161.00 1,607,089,616.00 1,854,116,162.00
Gross Profit
Gross Profit 102,001,325.00

+0%

111,703,007.00

+10%

134,840,967.00

+21%

219,170,595.00

+63%

456,698,755.00

+108%

558,286,973.00

+22%

681,587,914.00

+22%

1,193,848,779.00

+75%

1,400,317,677.00

+17%

1,274,940,832.00

-9%

1,316,047,914.00

+3%

1,299,322,304.00

-1%

1,017,775,627.00

-22%

1,569,531,165.00

+54%

1,898,555,896.00

+21%

2,019,318,366.00

+6%

2,400,667,510.00

+19%

2,845,374,645.00

+19%

2,705,673,947.00

-5%

3,399,509,022.00

+26%

Gross Profit Ratio (0.35%) (0.36%) (0.39%) (0.47%) (0.49%) (0.51%) (0.54%) (0.59%) (0.62%) (0.63%) (0.58%) (0.58%) (0.51%) (0.60%) (0.61%) (0.62%) (0.63%) (0.64%) (0.63%) (0.65%)
Operating Expenses
Research and Development 0.00 0.00 0.00 0.00 0.00 0.00 0.00 69,887,252.00 52,636,601.00 40,111,498.00 53,050,681.00 39,568,986.00 33,562,269.00 36,369,487.00 53,369,386.00 61,282,465.00 59,583,122.00 75,533,467.00 83,299,140.00 108,572,109.00
General and Administrative 27,426,926.00 29,068,974.00 34,445,232.00 38,796,250.00 106,716,152.00 130,112,941.00 164,397,183.00 85,817,284.00 94,988,909.00 88,019,623.00 71,231,096.00 90,083,850.00 87,423,246.00 104,030,326.00 86,161,226.00 91,864,808.00 71,303,469.00 88,103,239.00 67,429,089.00 85,504,742.00
Selling, General & Admin... 60,376,204.00 69,457,564.00 77,864,461.00 110,798,082.00 275,658,320.00 322,867,195.00 372,226,542.00 443,919,064.00 568,293,638.00 733,077,802.00 827,279,896.00 796,698,760.00 852,228,134.00 1,018,353,598.00 1,244,698,381.00 1,376,203,754.00 1,571,883,372.00 1,852,707,268.00 1,778,611,568.00 2,116,790,054.00
Selling & Marketing Exp... 32,949,277.00 40,388,589.00 43,419,228.00 72,001,832.00 168,942,167.00 192,754,254.00 207,829,359.00 358,101,780.00 473,304,729.00 645,058,178.00 756,048,799.00 706,614,910.00 764,804,888.00 914,323,272.00 1,158,537,154.00 1,284,338,945.00 1,500,579,903.00 1,764,604,028.00 1,711,182,478.00 2,031,285,312.00
Depreciation and Amortiz... 7,749,228.00 8,493,835.00 5,949,979.00 6,670,565.00 29,647,990.00 39,092,124.00 40,670,197.00 55,485,315.00 77,122,687.00 84,137,184.00 82,445,041.00 87,229,430.00 114,232,209.00 123,617,697.00 176,333,235.00 184,201,258.00 171,404,330.00 202,828,037.00 203,925,488.00 173,703,951.00
Other Expenses 1,358,309.00 1,204,182.00 -1,586,378.40 -3,255,642.01 -1,178,188.61 9,856,931.00 11,191,510.00 11,058,442.00 8,876,426.00 16,038,196.00 43,687,678.00 18,409,919.00 18,626,425.00 -5,306,887.85 5,864,376.00 169,769,922.00 163,702,573.00 220,072,513.00 122,463,054.00 284,288,223.00
Total Operating Expenses 62,306,145.00 71,831,705.00 81,059,861.00 114,842,270.00 282,616,393.00 333,967,165.00 388,792,827.00 695,876,500.00 852,560,705.00 1,022,592,993.00 1,082,603,073.00 1,037,357,629.00 1,074,184,517.00 1,333,708,399.00 1,589,167,351.00 1,607,256,143.00 1,795,169,068.00 2,148,313,249.00 1,984,373,763.00 2,509,650,387.00
Cost and Exponses 253,302,206.00 268,076,767.00 291,123,491.00 364,136,025.00 763,859,439.00 867,530,677.00 964,958,275.00 1,529,877,786.00 1,705,793,251.00 1,765,536,224.00 2,041,110,008.00 1,979,546,180.00 2,064,633,709.00 2,365,330,035.00 2,800,162,583.00 2,860,491,372.00 3,182,166,742.00 3,754,307,411.00 3,591,463,379.00 4,363,766,550.00
Operating Income
Operating Income 37,737,560.00

+0%

38,990,938.00

+3%

55,464,130.00

+42%

104,213,932.00

+88%

167,160,199.00

+60%

211,365,521.00

+26%

282,664,245.00

+34%

422,577,427.00

+49%

486,632,369.00

+15%

218,550,738.00

-55%

161,813,137.00

-26%

166,229,055.00

+3%

-400,175,106.68

-341%

41,964,831.00

-110%

122,711,302.00

+192%

456,777,857.00

+272%

515,737,605.00

+13%

625,141,178.00

+21%

603,519,720.00

-3%

889,858,634.00

+47%

Operating Income Ratio (0.13%) (0.13%) (0.16%) (0.22%) (0.18%) (0.19%) (0.22%) (0.21%) (0.22%) (0.11%) (0.07%) (0.07%) (-0.20%) (0.02%) (0.04%) (0.14%) (0.14%) (0.14%) (0.14%) (0.17%)
Other Income and Exp...
Interest Income 80,379.00 122,524.00 461,845.00 1,372,905.00 2,706,813.00 1,290,431.00 11,039,587.00 12,227,843.00 83,932,432.00 91,315,191.00 49,735,895.00 29,180,032.00 19,419,290.00 13,149,138.00 7,021,745.00 5,453,020.00 10,908,354.00 17,708,749.00 47,213,595.00 819,021.00
Interest Expenses 1,394,062.00 1,132,940.00 449,234.00 373,888.00 8,884,361.00 6,366,894.00 3,573,268.00 24,593,177.00 69,396,365.00 74,540,925.00 63,908,149.00 52,122,189.00 52,729,274.00 35,895,983.00 22,048,965.00 11,964,954.00 8,604,124.00 10,390,282.00 10,180,622.00 20,435,761.00
Total Other Income/Exp... -1,979,179.00 1,204,182.00 95,752.00 -3,255,642.00 -8,186,245.00 9,716,687.00 10,986,506.00 10,436,979.00 8,573,374.00 15,789,232.00 43,498,808.00 9,979,569.00 18,332,090.00 -5,306,888.00 5,864,377.00 6,448,980.00 -2,930,765.00 -9,311,510.00 3,246,771.00 8,676,756.00
EBITDA
EBITDA 46,860,113.00 49,822,000.00 60,602,568.00 108,202,000.00 203,807,178.00 266,541,226.00 344,299,263.00 522,687,500.00 668,666,364.00 435,682,416.00 351,665,136.00 315,560,239.00 -210,171,353.00 163,489,729.00 251,457,175.00 403,118,069.00 623,106,481.00 828,526,977.00 818,841,718.00 1,085,584,625.00
EBITDA ratio (0.16%) (0.16%) (0.18%) (0.24%) (0.22%) (0.25%) (0.28%) (0.28%) (0.32%) (0.22%) (0.18%) (0.18%) (0.04%) (0.13%) (0.14%) (0.17%) (0.19%) (0.20%) (0.22%) (0.21%)
Income Before Tax
Income Before Tax 37,716,821.00 40,195,120.00 53,877,752.00 100,958,290.00 165,895,755.00 221,082,208.00 293,650,751.00 433,014,406.00 495,205,743.00 234,339,970.00 205,311,945.00 176,208,619.00 -381,793,598.58 36,657,943.00 128,575,679.00 282,107,802.00 512,806,833.00 615,829,659.00 606,766,491.00 898,535,390.00
Income Before Tax Ratio (0.13%) (0.13%) (0.16%) (0.22%) (0.18%) (0.20%) (0.23%) (0.21%) (0.22%) (0.12%) (0.09%) (0.08%) (-0.19%) (0.01%) (0.04%) (0.09%) (0.14%) (0.14%) (0.14%) (0.17%)
Income Tax Expense
Income Tax Expense 10,883,301.00 10,593,990.00 11,716,116.00 18,028,135.00 42,834,802.00 36,098,233.00 51,025,426.00 73,557,754.00 26,249,825.00 74,947,006.00 71,142,416.00 76,191,521.00 5,377,323.00 6,230,943.00 77,646,925.00 77,857,669.00 122,752,138.00 136,408,720.00 130,719,020.00 169,643,519.00
Net Income
Net Income 26,833,520.00

+0%

29,601,130.00

+10%

42,161,635.00

+42%

82,930,154.00

+97%

122,904,976.00

+48%

184,983,974.00

+51%

242,860,024.00

+31%

368,316,075.00

+52%

477,645,675.00

+30%

160,738,212.00

-66%

134,058,225.00

-17%

100,017,098.00

-25%

-386,697,100.08

-487%

25,928,830.00

-107%

51,837,510.00

+100%

210,088,660.00

+305%

366,496,497.00

+74%

464,358,584.00

+27%

458,774,115.00

-1%

697,852,097.00

+52%

Net Income Ratio (0.09%) (0.10%) (0.12%) (0.18%) (0.13%) (0.17%) (0.19%) (0.18%) (0.21%) (0.08%) (0.06%) (0.04%) (-0.19%) (0.01%) (0.02%) (0.06%) (0.10%) (0.10%) (0.11%) (0.13%)
Earning Per Share
Basic EPS 0.04 0.05 0.06 0.10 0.12 0.19 0.21 0.32 0.41 0.14 0.11 0.09 -0.33 0.02 0.04 0.17 0.30 0.38 0.31 0.48
Diluted EPS 0.04 0.05 0.06 0.10 0.12 0.18 0.20 0.31 0.40 0.14 0.11 0.09 -0.33 0.02 0.04 0.17 0.30 0.38 0.31 0.48
Share Outstanding
Basic Share Outstanding 620,152,473.00 628,268,889.00 743,188,146.00 829,301,546.00 1,003,305,934.00 999,913,377.00 1,156,476,307.00 1,169,257,382.00 1,179,372,038.00 1,190,653,429.00 1,218,711,137.00 1,111,301,093.00 1,171,809,378.00 1,296,441,517.00 1,295,937,764.00 1,217,611,874.00 1,217,611,874.00 1,217,611,874.00 1,459,333,729.00 1,453,858,537.00
Diluted Share Outstanding 620,152,473.00 628,268,889.00 743,188,146.00 829,301,546.00 1,003,305,934.00 1,013,610,820.00 1,214,300,122.00 1,207,593,689.00 1,194,114,188.00 1,190,653,429.00 1,218,711,137.00 1,111,301,093.00 1,171,809,394.00 1,296,441,517.00 1,295,937,764.00 1,217,611,874.00 1,217,611,874.00 1,217,611,874.00 1,459,333,729.00 1,453,858,537.00
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation