Simei
002712.SZSimei Media Co.,Ltd. Price (002712.SZ)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
541,859,828
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Simei Media Co.,Ltd.Currency: CNY
| YEAR | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
800,120,654.00
+0% |
1,056,628,649.00
+32% |
1,362,546,083.00
+29% |
1,443,974,223.00
+6% |
1,638,485,095.00
+13% |
2,150,761,318.00
+31% |
2,493,726,293.00
+16% |
3,821,738,706.00
+53% |
4,187,168,250.00
+10% |
5,282,529,062.00
+26% |
2,997,003,820.00
-43% |
3,960,546,274.00
+32% |
4,450,594,971.00
+12% |
4,185,681,284.00
-6% |
5,558,547,076.00
+33% |
||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 686,017,227.00 | 912,610,814.00 | 1,174,258,312.00 | 1,228,747,280.00 | 1,406,432,420.00 | 1,891,112,834.00 | 2,205,319,242.00 | 3,397,990,460.00 | 3,579,119,341.00 | 4,686,120,042.00 | 2,484,537,831.00 | 3,670,028,518.00 | 4,130,107,075.00 | 3,948,348,000.00 | 5,356,763,610.00 | ||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
114,103,427.00
+0% |
144,017,835.00
+26% |
188,287,771.00
+31% |
215,226,943.00
+14% |
232,052,675.00
+8% |
259,648,484.00
+12% |
288,407,051.00
+11% |
423,748,246.00
+47% |
608,048,909.00
+43% |
596,409,020.00
-2% |
512,465,989.00
-14% |
290,517,756.00
-43% |
320,487,896.00
+10% |
237,333,284.00
-26% |
201,783,466.00
-15% |
||||
| Gross Profit Ratio | (0.14%) | (0.14%) | (0.14%) | (0.15%) | (0.14%) | (0.12%) | (0.12%) | (0.11%) | (0.15%) | (0.11%) | (0.17%) | (0.07%) | (0.07%) | (0.06%) | (0.04%) | ||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 11,773,846.00 | 14,194,481.00 | 22,280,847.00 | 12,602,500.00 | 13,503,918.00 | 12,094,151.00 | 21,798,031.00 | 20,720,704.00 | 9,870,161.00 | 30,413,775.00 | ||||
| General and Administrative | 45,766,469.00 | 14,671,209.00 | 16,508,397.00 | 14,053,030.00 | 19,495,346.00 | 20,996,664.00 | 26,917,873.00 | 43,334,477.00 | 41,281,453.00 | 42,797,578.00 | 45,239,123.00 | 24,398,564.00 | 28,171,333.00 | 30,812,562.00 | 28,429,591.00 | ||||
| Selling, General & Admin... | 54,636,792.00 | 28,902,790.00 | 38,438,544.00 | 48,701,654.00 | 68,715,992.00 | 81,133,112.00 | 103,733,748.00 | 150,163,014.00 | 186,680,169.00 | 189,630,897.00 | 162,407,961.00 | 145,376,853.00 | 164,875,609.00 | 167,528,569.00 | 219,367,728.00 | ||||
| Selling & Marketing Exp... | 8,870,323.00 | 14,231,581.00 | 21,930,146.00 | 34,648,623.00 | 49,220,646.00 | 60,136,448.00 | 76,815,874.00 | 106,828,536.00 | 145,398,716.00 | 146,833,319.00 | 117,168,837.00 | 120,978,288.00 | 136,704,276.00 | 136,716,006.00 | 20,662,696.00 | ||||
| Depreciation and Amortiz... | 8,488,807.00 | 1,857,789.00 | 1,882,270.00 | 2,100,693.00 | 2,484,827.00 | 2,348,798.00 | 1,780,085.00 | 7,685,019.00 | 12,159,493.00 | 18,745,614.00 | 34,565,781.00 | 56,278,847.00 | 87,452,642.00 | 64,805,561.00 | 48,126,186.00 | ||||
| Other Expenses | 3,379,582.00 | 969,111.00 | 2,137,376.00 | 8,337,328.00 | 4,729,196.00 | 4,695,403.00 | 4,598,331.00 | 12,733,941.00 | -571,604.81 | -34,362.85 | 67,604,760.00 | 48,844,362.00 | 31,247,036.00 | 43,504,151.00 | 70,878,898.00 | ||||
| Total Operating Expenses | 61,100,542.00 | 61,142,627.00 | 82,320,168.00 | 99,171,962.00 | 116,954,468.00 | 141,026,218.00 | 181,463,942.00 | 246,193,758.00 | 285,953,480.00 | 297,801,800.00 | 242,106,873.00 | 216,019,246.00 | 216,843,350.00 | 220,902,882.00 | 320,660,401.00 | ||||
| Cost and Exponses | 747,117,770.00 | 973,753,441.00 | 1,256,578,480.00 | 1,327,919,242.00 | 1,523,386,888.00 | 2,032,139,052.00 | 2,386,783,185.00 | 3,644,184,219.00 | 3,865,072,821.00 | 4,983,921,843.00 | 2,726,644,704.00 | 3,886,047,765.00 | 4,346,950,426.00 | 4,169,250,883.00 | 5,677,424,011.00 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income |
48,795,734.00
+0% |
82,576,349.00
+69% |
107,000,722.00
+30% |
116,086,317.00
+8% |
106,197,400.00
-9% |
91,034,781.00
-14% |
114,177,651.00
+25% |
183,257,848.00
+61% |
265,316,425.00
+45% |
65,795,271.00
-75% |
303,315,529.00
+361% |
97,943,714.00
-68% |
118,514,068.00
+21% |
27,943,183.00
-76% |
-118,876,936.00
-525% |
||||
| Operating Income Ratio | (0.06%) | (0.08%) | (0.08%) | (0.08%) | (0.06%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.01%) | (0.10%) | (0.02%) | (0.03%) | (0.01%) | (-0.02%) | ||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 720,999.00 | 1,027,818.00 | 1,251,143.00 | 1,484,665.00 | 5,485,166.00 | 3,712,751.00 | 3,437,350.00 | 6,592,117.00 | 18,951,135.00 | 14,839,777.00 | 10,752,252.00 | 8,652,977.00 | 8,283,628.00 | 3,493,680.00 | ||||
| Interest Expenses | 0.00 | 788,767.00 | 1,973,100.00 | 2,808,984.00 | 1,219,405.00 | 5,105,620.00 | 479,352.00 | 3,019,987.00 | 13,522,986.00 | 20,500,526.00 | 29,111,079.00 | 10,366,792.00 | 22,365,737.00 | 15,377,960.00 | 23,827,497.00 | ||||
| Total Other Income/Exp... | 3,374,077.00 | 806,185.00 | 1,014,694.00 | 6,688,762.00 | 4,717,577.00 | 4,695,404.00 | 4,586,043.00 | 12,303,336.00 | -3,257,029.00 | -34,363.00 | -1,196,490.00 | 3,154,020.00 | 865,425.00 | -402,587,020.00 | -1,503,624.00 | ||||
| EBITDA | |||||||||||||||||||
| EBITDA | 57,284,541.00 | 86,029,091.00 | 109,897,686.00 | 127,595,078.00 | 110,401,634.00 | 99,965,532.00 | 114,736,619.00 | 206,547,338.00 | 288,237,681.00 | 54,451,986.00 | 133,672,281.00 | -1,072,300,915.00 | 187,671,379.00 | -294,471,149.00 | -47,093,838.00 | ||||
| EBITDA ratio | (0.07%) | (0.08%) | (0.08%) | (0.09%) | (0.08%) | (0.07%) | (0.04%) | (0.05%) | (0.08%) | (0.06%) | (0.10%) | (0.03%) | (0.04%) | (0.02%) | (-0.01%) | ||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 52,169,811.00 | 83,382,534.00 | 108,015,416.00 | 122,775,079.00 | 110,914,977.00 | 95,730,185.00 | 118,762,436.00 | 195,933,361.00 | 264,744,820.00 | 65,760,908.00 | 74,703,407.00 | -1,131,293,866.31 | 81,977,956.00 | -374,643,842.28 | -120,380,560.00 | ||||
| Income Before Tax Ratio | (0.07%) | (0.08%) | (0.08%) | (0.09%) | (0.07%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (0.01%) | (0.02%) | (-0.29%) | (0.02%) | (-0.09%) | (-0.02%) | ||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 10,744,170.00 | 13,148,970.00 | 18,444,374.00 | 28,522,198.00 | 26,949,914.00 | 24,250,685.00 | 29,962,057.00 | 46,497,707.00 | 24,294,981.00 | 26,849,084.00 | 17,769,295.00 | 15,120,924.00 | 17,482,661.00 | 32,388,545.00 | 11,291,410.00 | ||||
| Net Income | |||||||||||||||||||
| Net Income | 41,095,108.00
+0% |
70,233,563.00
+71% |
89,570,568.00
+28% |
94,520,502.00
+6% |
84,088,324.00
-11% |
70,819,286.00
-16% |
88,334,018.00
+25% |
141,554,051.00
+60% |
231,088,681.00
+63% |
31,521,765.00
-86% |
46,430,471.00
+47% |
-1,146,414,790.51
-2,569% |
59,339,545.00
-105% |
-407,032,387.62
-786% |
-134,272,035.00
-67% |
||||
| Net Income Ratio | (0.05%) | (0.07%) | (0.07%) | (0.07%) | (0.05%) | (0.03%) | (0.04%) | (0.04%) | (0.06%) | (0.01%) | (0.02%) | (-0.29%) | (0.01%) | (-0.10%) | (-0.02%) | ||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.11 | 0.19 | 0.24 | 0.25 | 0.23 | 0.16 | 0.61 | 0.30 | 0.76 | 0.05 | 0.08 | -2.11 | 0.11 | -0.75 | -0.25 | ||||
| Diluted EPS | 0.11 | 0.19 | 0.24 | 0.25 | 0.23 | 0.16 | 0.59 | 0.30 | 0.75 | 0.05 | 0.08 | -2.11 | 0.11 | -0.75 | -0.25 | ||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 361,353,542.00 | 373,115,808.00 | 371,390,161.00 | 370,811,203.00 | 372,897,228.00 | 429,974,238.00 | 145,794,011.00 | 471,846,838.00 | 304,064,055.00 | 630,435,309.00 | 564,847,586.00 | 544,276,198.00 | 541,859,828.00 | 541,859,828.00 | 541,859,828.00 | ||||
| Diluted Share Outstanding | 361,353,542.00 | 373,115,808.00 | 371,390,161.00 | 370,811,203.00 | 372,913,438.00 | 429,974,238.00 | 148,681,021.00 | 471,846,838.00 | 308,118,242.00 | 630,435,309.00 | 564,847,586.00 | 544,276,198.00 | 541,859,828.00 | 541,859,828.00 | 541,859,828.00 | ||||