Grandblue
600323.SSGrandblue Environment Co., Ltd. Price (600323.SS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
816,937,051
(0.195)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Grandblue Environment Co., Ltd.Currency: CNY
| YEAR | 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 |
39,690,097.00
+0% |
21,510,348.00
-46% |
30,044,340.00
+40% |
131,675,738.00
+338% |
218,424,013.00
+66% |
233,919,317.00
+7% |
255,388,448.00
+9% |
272,391,240.00
+7% |
318,873,725.00
+17% |
359,292,363.00
+13% |
411,924,732.00
+15% |
423,886,179.00
+3% |
465,224,705.00
+10% |
595,308,598.00
+28% |
747,698,082.00
+26% |
885,267,957.00
+18% |
1,001,449,409.00
+13% |
2,435,295,905.00
+143% |
3,356,967,216.00
+38% |
3,690,344,577.00
+10% |
4,202,080,685.00
+14% |
4,848,494,752.00
+15% |
6,160,031,114.00
+27% |
7,481,435,505.00
+21% |
11,776,514,847.00
+57% |
12,875,063,180.00
+9% |
12,541,288,979.00
-3% |
|
| Cost of Revenue | ||||||||||||||||||||||||||||
| Cost of Revenue | 32,368,339.00 | 16,300,611.00 | 21,116,671.00 | 62,177,914.00 | 109,248,028.00 | 117,891,040.00 | 123,508,644.00 | 124,558,552.00 | 157,577,412.00 | 181,483,520.00 | 206,124,809.00 | 228,933,282.00 | 277,977,128.00 | 354,095,318.00 | 431,875,933.00 | 525,386,220.00 | 615,924,697.00 | 1,677,658,162.00 | 2,300,047,235.00 | 2,495,208,838.00 | 2,873,155,204.00 | 3,396,166,752.00 | 4,434,793,271.00 | 5,268,158,930.00 | 9,072,795,265.00 | 10,242,355,096.00 | 9,381,518,899.00 | |
| Gross Profit | ||||||||||||||||||||||||||||
| Gross Profit |
7,321,758.00
+0% |
5,209,737.00
-29% |
8,927,669.00
+71% |
69,497,824.00
+678% |
109,175,985.00
+57% |
116,028,277.00
+6% |
131,879,804.00
+14% |
147,832,688.00
+12% |
161,296,313.00
+9% |
177,808,843.00
+10% |
205,799,923.00
+16% |
194,952,897.00
-5% |
187,247,577.00
-4% |
241,213,280.00
+29% |
315,822,149.00
+31% |
359,881,737.00
+14% |
385,524,712.00
+7% |
757,637,743.00
+97% |
1,056,919,981.00
+40% |
1,195,135,739.00
+13% |
1,328,925,481.00
+11% |
1,452,328,000.00
+9% |
1,725,237,843.00
+19% |
2,213,276,575.00
+28% |
2,703,719,582.00
+22% |
2,632,708,084.00
-3% |
3,159,770,080.00
+20% |
|
| Gross Profit Ratio | (0.18%) | (0.24%) | (0.30%) | (0.53%) | (0.50%) | (0.50%) | (0.52%) | (0.54%) | (0.51%) | (0.49%) | (0.50%) | (0.46%) | (0.40%) | (0.41%) | (0.42%) | (0.41%) | (0.38%) | (0.31%) | (0.31%) | (0.32%) | (0.32%) | (0.30%) | (0.28%) | (0.30%) | (0.23%) | (0.20%) | (0.25%) | |
| 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 | 5,191,783.00 | 2,894,906.00 | 4,800,200.00 | 17,766,560.00 | 25,350,511.00 | 40,318,329.00 | 60,580,216.00 | 55,076,149.00 | 67,524,751.00 | 110,703,210.00 | 127,954,953.00 | 91,705,849.00 | 81,235,233.00 | |
| General and Administrative | 9,819,674.00 | 11,864,619.00 | 9,616,109.00 | 9,003,406.00 | 14,573,138.00 | 17,336,877.00 | 17,724,308.00 | 23,379,956.00 | 27,453,550.00 | 30,780,403.00 | 34,543,300.00 | 35,360,424.00 | 33,490,427.00 | 21,395,354.00 | 29,730,127.00 | 28,065,691.00 | 39,416,837.00 | 37,636,611.00 | 60,988,733.00 | 82,181,752.00 | 82,997,474.00 | 95,004,603.00 | 124,597,555.00 | 141,878,825.00 | 153,662,864.00 | 156,491,048.00 | 165,439,791.00 | |
| Selling, General & Admin... | 10,093,221.00 | 13,120,094.00 | 10,077,514.00 | 9,047,806.00 | 14,573,138.00 | 17,336,877.00 | 17,724,308.00 | 23,379,956.00 | 27,453,550.00 | 30,780,403.00 | 34,543,300.00 | 35,360,424.00 | 33,490,427.00 | 21,395,354.00 | 29,730,127.00 | 28,065,691.00 | 39,416,837.00 | 109,185,425.00 | 135,731,757.00 | 153,562,099.00 | 152,728,458.00 | 164,107,254.00 | 199,068,522.00 | 228,369,046.00 | 260,637,844.00 | 280,562,676.00 | 903,069,755.00 | |
| Selling & Marketing Exp... | 273,546.00 | 1,255,475.00 | 461,405.00 | 44,400.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 54,365,359.00 | 71,548,814.00 | 74,743,024.00 | 71,380,347.00 | 69,730,984.00 | 69,102,650.00 | 74,470,967.00 | 86,490,220.00 | 106,974,980.00 | 124,071,628.00 | 26,899,235.00 | |
| Depreciation and Amortiz... | -8,274,533.62 | -29,009,522.19 | 5,905,388.00 | 25,415,139.00 | 45,434,659.00 | 46,758,614.00 | 46,920,381.00 | 43,726,636.00 | 49,913,593.00 | 62,067,105.00 | 64,751,560.00 | 60,044,060.00 | 73,861,246.00 | 93,778,857.00 | 129,810,515.00 | 155,807,364.00 | 172,075,494.00 | 220,784,437.00 | 474,405,565.00 | 527,403,964.00 | 601,485,189.00 | 744,259,353.00 | 738,519,412.00 | 975,532,632.00 | 907,842,971.00 | 1,003,616,417.00 | 1,138,259,865.00 | |
| Other Expenses | 7,615,413.00 | 11,413,748.00 | 9,460,773.00 | 7,026,935.00 | 2,884,306.00 | -814,119.24 | 431,390.00 | -3,208,627.56 | 5,436,708.00 | 2,997,250.00 | 2,528,554.00 | 28,683,548.00 | 12,198,312.00 | 586,701,726.00 | 2,692,011.00 | 825,844.00 | 10,981,326.00 | 111,573,969.00 | 81,978,060.00 | 139,544,519.00 | 37,766,091.00 | 9,791,006.00 | 178,651,457.00 | 273,304,884.00 | 361,850,031.00 | 357,955,464.00 | 353,467,930.00 | |
| Total Operating Expenses | 10,120,297.00 | 13,144,005.00 | 10,163,747.00 | 9,862,911.00 | 15,945,931.00 | 18,880,744.00 | 19,409,871.00 | 25,177,738.00 | 29,215,305.00 | 32,751,040.00 | 37,101,311.00 | 38,265,331.00 | 36,643,842.00 | 48,728,075.00 | 59,608,211.00 | 59,634,223.00 | 78,942,435.00 | 206,385,334.00 | 318,763,736.00 | 374,618,164.00 | 260,656,852.00 | 282,763,367.00 | 445,244,732.00 | 612,377,140.00 | 750,442,829.00 | 730,223,990.00 | 1,322,958,568.00 | |
| Cost and Exponses | 42,488,636.00 | 29,444,616.00 | 31,280,419.00 | 72,040,825.00 | 125,193,959.00 | 136,771,784.00 | 142,918,516.00 | 149,736,291.00 | 186,792,718.00 | 214,234,560.00 | 243,226,120.00 | 267,198,613.00 | 314,620,970.00 | 402,823,393.00 | 491,484,145.00 | 585,020,443.00 | 694,867,132.00 | 1,884,043,496.00 | 2,618,810,971.00 | 2,869,827,002.00 | 3,133,812,056.00 | 3,678,930,120.00 | 4,880,038,003.00 | 5,880,536,071.00 | 9,823,238,095.00 | 10,972,579,087.00 | 10,719,291,817.00 | |
| Operating Income | ||||||||||||||||||||||||||||
| Operating Income |
5,475,994.00
+0% |
21,075,253.00
+285% |
25,265,661.00
+20% |
59,797,730.00
+137% |
91,357,684.00
+53% |
93,970,070.00
+3% |
110,277,005.00
+17% |
121,375,702.00
+10% |
129,269,996.00
+7% |
139,469,679.00
+8% |
151,024,746.00
+8% |
129,269,594.00
-14% |
117,098,488.00
-9% |
158,004,879.00
+35% |
190,330,791.00
+20% |
223,576,348.00
+17% |
265,605,080.00
+19% |
454,011,960.00
+71% |
497,673,015.00
+10% |
609,440,960.00
+22% |
861,823,909.00
+41% |
1,103,049,818.00
+28% |
1,066,014,632.00
-3% |
1,297,433,413.00
+22% |
2,061,133,145.00
+59% |
1,974,961,460.00
-4% |
1,821,997,162.00
-8% |
|
| Operating Income Ratio | (0.14%) | (0.98%) | (0.84%) | (0.45%) | (0.42%) | (0.40%) | (0.43%) | (0.45%) | (0.41%) | (0.39%) | (0.37%) | (0.30%) | (0.25%) | (0.27%) | (0.25%) | (0.25%) | (0.27%) | (0.19%) | (0.15%) | (0.17%) | (0.21%) | (0.23%) | (0.17%) | (0.17%) | (0.18%) | (0.15%) | (0.15%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||
| Interest Income | 0.00 | -0.82 | 0.00 | 332,012.00 | 678,012.00 | 675,999.00 | 942,521.00 | 737,742.00 | 749,556.00 | 699,034.00 | 774,038.00 | 1,231,910.00 | 1,653,514.00 | 5,727,835.00 | 7,169,711.00 | 8,260,358.00 | 17,149,097.00 | 0.00 | 24,359,130.00 | 13,980,537.00 | 14,734,049.00 | 15,169,813.00 | 21,906,678.00 | 12,293,175.00 | 12,354,052.00 | 11,402,255.00 | 17,588,246.00 | |
| Interest Expenses | 0.00 | 5,379,203.00 | 0.00 | 7,904,228.00 | 5,970,419.00 | 5,970,905.00 | 5,621,980.00 | 5,154,541.00 | 8,664,019.00 | 13,774,296.00 | 19,169,258.00 | 27,198,665.00 | 34,504,046.00 | 38,674,063.00 | 70,077,106.00 | 106,065,803.00 | 102,907,088.00 | 93,741,677.00 | 266,645,505.00 | 218,028,763.00 | 190,348,616.00 | 226,094,950.00 | 242,413,863.00 | 335,375,522.00 | 475,057,861.00 | 500,830,886.00 | 5,452,234.00 | |
| Total Other Income/Exp... | 10,742.00 | 87,057.00 | 3,389,175.00 | -3,883,551.00 | -133,016.00 | -2,942,136.00 | -2,070,242.00 | -6,921,872.00 | -7,362,069.00 | -790,349.00 | -15,145,700.00 | -25,595,889.00 | -20,582,586.00 | 586,701,727.00 | -60,207,799.00 | -75,456,729.00 | 11,268,613.00 | 13,381,907.00 | 77,833,016.00 | -143,762,736.00 | 37,766,098.00 | 9,796,310.00 | 49,817,805.00 | -71,027,079.00 | -624,861,884.00 | 10,893,419.00 | 8,506,740.00 | |
| EBITDA | ||||||||||||||||||||||||||||
| EBITDA | -2,798,538.80 | -7,934,268.74 | 4,669,309.00 | 84,614,681.00 | 142,629,746.00 | 143,757,454.00 | 160,749,125.00 | 163,335,009.00 | 188,290,545.00 | 217,088,608.00 | 237,474,120.00 | 218,334,837.00 | 241,854,943.00 | 881,143,626.00 | 392,690,805.00 | 471,962,767.00 | 553,820,084.00 | 781,919,982.00 | 1,316,557,099.00 | 1,368,261,637.00 | 1,684,597,264.00 | 2,067,644,917.00 | 2,076,359,768.00 | 2,451,330,239.00 | 2,777,621,033.00 | 2,373,084,895.00 | 2,974,216,002.00 | |
| EBITDA ratio | (-0.07%) | (-0.37%) | (0.16%) | (0.70%) | (0.65%) | (0.61%) | (0.63%) | (0.60%) | (0.59%) | (0.60%) | (0.59%) | (0.52%) | (0.51%) | (1.48%) | (0.53%) | (0.55%) | (0.55%) | (0.32%) | (0.39%) | (0.41%) | (0.41%) | (0.41%) | (0.34%) | (0.35%) | (0.25%) | (0.23%) | (0.24%) | |
| Income Before Tax | ||||||||||||||||||||||||||||
| Income Before Tax | 5,486,736.00 | 21,162,310.00 | 28,654,836.00 | 59,088,099.00 | 91,224,668.00 | 91,027,934.00 | 108,206,763.00 | 114,453,830.00 | 129,712,931.00 | 138,679,330.00 | 153,553,300.00 | 131,092,111.00 | 129,296,801.00 | 744,706,606.00 | 192,803,183.00 | 224,334,917.00 | 276,524,374.00 | 467,393,867.00 | 575,506,028.00 | 748,572,660.00 | 899,590,001.00 | 1,112,840,825.00 | 1,115,832,434.00 | 1,298,590,087.00 | 1,436,271,261.00 | 1,409,606,569.00 | 1,830,503,902.00 | |
| Income Before Tax Ratio | (0.14%) | (0.98%) | (0.95%) | (0.45%) | (0.42%) | (0.39%) | (0.42%) | (0.42%) | (0.41%) | (0.39%) | (0.37%) | (0.31%) | (0.28%) | (1.25%) | (0.26%) | (0.25%) | (0.28%) | (0.19%) | (0.17%) | (0.20%) | (0.21%) | (0.23%) | (0.18%) | (0.17%) | (0.12%) | (0.11%) | (0.15%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||
| Income Tax Expense | 345,372.00 | 1,632,648.00 | 9,456,095.00 | 19,289,841.00 | 18,038,840.00 | 18,927,839.00 | 44,153,774.00 | 42,936,953.00 | 51,938,925.00 | 52,432,951.00 | 58,820,289.00 | 33,011,096.00 | 22,536,756.00 | 183,224,884.00 | 32,088,217.00 | 32,317,477.00 | 41,681,830.00 | 115,763,859.00 | 129,858,724.00 | 192,456,937.00 | 202,260,995.00 | 234,086,114.00 | 212,195,733.00 | 240,907,752.00 | 250,186,776.00 | 233,489,205.00 | 360,855,051.00 | |
| Net Income | ||||||||||||||||||||||||||||
| Net Income | 5,141,364.00
+0% |
19,529,661.00
+280% |
19,198,740.00
-2% |
39,798,257.00
+107% |
73,185,827.00
+84% |
72,100,094.00
-1% |
64,052,989.00
-11% |
71,516,877.00
+12% |
77,520,803.00
+8% |
85,156,807.00
+10% |
92,855,476.00
+9% |
95,770,969.00
+3% |
103,573,434.00
+8% |
558,152,922.00
+439% |
150,080,265.00
-73% |
190,257,085.00
+27% |
233,878,127.00
+23% |
308,712,042.00
+32% |
402,901,796.00
+31% |
508,567,480.00
+26% |
652,236,336.00
+28% |
875,513,271.00
+34% |
912,604,712.00
+4% |
1,057,479,540.00
+16% |
1,163,381,533.00
+10% |
1,141,567,564.00
-2% |
1,429,639,839.00
+25% |
|
| Net Income Ratio | (0.13%) | (0.91%) | (0.64%) | (0.30%) | (0.34%) | (0.31%) | (0.25%) | (0.26%) | (0.24%) | (0.24%) | (0.23%) | (0.23%) | (0.22%) | (0.94%) | (0.20%) | (0.21%) | (0.23%) | (0.13%) | (0.12%) | (0.14%) | (0.16%) | (0.18%) | (0.15%) | (0.14%) | (0.10%) | (0.09%) | (0.11%) | |
| Earning Per Share | ||||||||||||||||||||||||||||
| Basic EPS | 0.01 | 0.04 | 0.04 | 0.07 | 0.15 | 0.15 | 0.13 | 0.15 | 0.16 | 0.18 | 0.19 | 0.19 | 0.21 | 1.15 | 0.31 | 0.37 | 0.46 | 0.49 | 0.53 | 0.66 | 0.85 | 1.14 | 1.19 | 1.38 | 1.45 | 1.41 | 1.75 | |
| Diluted EPS | 0.01 | 0.04 | 0.04 | 0.07 | 0.15 | 0.15 | 0.13 | 0.15 | 0.16 | 0.18 | 0.19 | 0.19 | 0.21 | 1.15 | 0.31 | 0.37 | 0.46 | 0.49 | 0.53 | 0.66 | 0.85 | 1.14 | 1.19 | 1.35 | 1.45 | 1.41 | 1.75 | |
| Share Outstanding | ||||||||||||||||||||||||||||
| Basic Share Outstanding | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 492,362,705.00 | 491,587,819.00 | 492,536,415.00 | 490,611,006.00 | 486,761,270.00 | 484,129,889.00 | 514,208,339.00 | 625,419,036.00 | 630,024,577.00 | 760,192,069.00 | 766,264,018.00 | 766,264,018.00 | 766,145,332.00 | 766,264,018.00 | 766,289,521.00 | 802,332,091.00 | 815,347,146.00 | 816,937,051.00 | |
| Diluted Share Outstanding | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 497,779,810.00 | 492,362,705.00 | 491,587,819.00 | 492,536,415.00 | 490,611,006.00 | 486,761,270.00 | 484,129,889.00 | 514,208,339.00 | 625,419,036.00 | 630,024,577.00 | 760,192,069.00 | 770,556,788.00 | 767,336,867.00 | 766,145,332.00 | 766,264,018.00 | 783,318,177.00 | 802,332,091.00 | 815,347,146.00 | 816,937,051.00 | |