Baoxiniao
002154.SZBaoxiniao Holding Co., Ltd. Price (002154.SZ)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
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 |
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 | |