Sichuan Crun Co., Ltd
SZSE:002272.SZ
5.87 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,663.564 | 1,698.632 | 1,531.416 | 1,273.222 | 877.067 | 659.404 | 604.728 | 609.612 | 789.294 | 844.88 | 814.631 | 707.746 | 682.711 | 568.735 | 409.587 | 321.077 | 261.484 | 247.408 | 166.753 |
Cost of Revenue
| 1,390.872 | 1,362.282 | 1,171.524 | 931.747 | 687.445 | 539.123 | 484.387 | 482.633 | 669.24 | 692.012 | 706.364 | 562.463 | 499.506 | 402.649 | 262.339 | 195.772 | 160.673 | 169.327 | 115.206 |
Gross Profit
| 272.692 | 336.351 | 359.892 | 341.475 | 189.622 | 120.281 | 120.341 | 126.979 | 120.054 | 152.868 | 108.267 | 145.283 | 183.205 | 166.085 | 147.247 | 125.305 | 100.81 | 78.081 | 51.547 |
Gross Profit Ratio
| 0.164 | 0.198 | 0.235 | 0.268 | 0.216 | 0.182 | 0.199 | 0.208 | 0.152 | 0.181 | 0.133 | 0.205 | 0.268 | 0.292 | 0.36 | 0.39 | 0.386 | 0.316 | 0.309 |
Reseach & Development Expenses
| 60.588 | 60.434 | 61.084 | 50.486 | 32.867 | 29.118 | 15.505 | 13.98 | 15.753 | 15.705 | 17.366 | 22.598 | 17.298 | 8.864 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 23.835 | 40.234 | 39.138 | 25.936 | 27.029 | 33.661 | 13.257 | 13.905 | 13.17 | 11.365 | 16.565 | 14.307 | 11.891 | 10.175 | 44.265 | 37.194 | 24.254 | 20.6 | 16.351 |
Selling & Marketing Expenses
| 85.308 | 75.636 | 66.832 | 73.569 | 59.214 | 50.875 | 38.963 | 36.145 | 60.453 | 53.159 | 56.72 | 41.623 | 40.275 | 46.589 | 33.684 | 23.738 | 16.939 | 12.586 | 6.895 |
SG&A
| 109.142 | 115.871 | 105.97 | 99.505 | 86.243 | 84.536 | 52.22 | 50.051 | 73.623 | 64.524 | 73.285 | 55.93 | 52.166 | 56.764 | 77.949 | 60.932 | 41.193 | 33.186 | 23.246 |
Other Expenses
| -11.544 | 109.527 | 95.492 | 70.659 | 48.34 | 46.532 | 44.546 | 10.674 | 2.33 | 17.624 | 26.077 | 11.2 | 6.505 | 7.297 | 9.398 | 6.674 | 6.162 | 2.741 | 1.276 |
Operating Expenses
| 273.751 | 285.832 | 262.547 | 220.649 | 167.45 | 160.185 | 112.27 | 115.936 | 161.025 | 146.18 | 149.284 | 134.302 | 117.022 | 104.18 | 79.985 | 62.9 | 44.354 | 37.078 | 24.911 |
Operating Income
| -59.34 | 73.157 | 104.782 | 124.165 | 41.721 | -14.837 | 10.038 | 6.377 | -84.015 | -6.946 | -57.771 | 3.219 | 62.118 | 52.923 | 62.526 | 53.093 | 46.734 | 39.083 | 21.484 |
Operating Income Ratio
| -0.036 | 0.043 | 0.068 | 0.098 | 0.048 | -0.023 | 0.017 | 0.01 | -0.106 | -0.008 | -0.071 | 0.005 | 0.091 | 0.093 | 0.153 | 0.165 | 0.179 | 0.158 | 0.129 |
Total Other Income Expenses Net
| -67.074 | -65.475 | -44.591 | -41.392 | 38.24 | 106.421 | -1.151 | 5.77 | -40.877 | 3.986 | 9.314 | 3.438 | 2.383 | -1.755 | 4.31 | -2.741 | -3.62 | 0.235 | -4.189 |
Income Before Tax
| -68.132 | 7.681 | 60.191 | 82.772 | 79.961 | 91.584 | 8.888 | 16.814 | -81.848 | 10.674 | -31.703 | 14.419 | 68.566 | 60.15 | 71.572 | 59.663 | 52.836 | 41.237 | 22.448 |
Income Before Tax Ratio
| -0.041 | 0.005 | 0.039 | 0.065 | 0.091 | 0.139 | 0.015 | 0.028 | -0.104 | 0.013 | -0.039 | 0.02 | 0.1 | 0.106 | 0.175 | 0.186 | 0.202 | 0.167 | 0.135 |
Income Tax Expense
| -5.27 | -4.644 | 1.832 | 10.744 | 14.32 | 47.303 | 2.515 | 2.266 | -13.982 | 0.067 | -2.466 | 0.441 | 11.004 | 9.443 | 11.069 | 9.384 | 8.958 | 8.926 | 4.363 |
Net Income
| -63.597 | 11.984 | 51.24 | 65.026 | 64.71 | 44.987 | 6.439 | 14.548 | -67.866 | 10.607 | -29.237 | 14.134 | 57.562 | 50.707 | 60.503 | 50.28 | 43.645 | 29.295 | 18.139 |
Net Income Ratio
| -0.038 | 0.007 | 0.033 | 0.051 | 0.074 | 0.068 | 0.011 | 0.024 | -0.086 | 0.013 | -0.036 | 0.02 | 0.084 | 0.089 | 0.148 | 0.157 | 0.167 | 0.118 | 0.109 |
EPS
| -0.15 | 0.028 | 0.12 | 0.15 | 0.15 | 0.11 | 0.015 | 0.035 | -0.16 | 0.025 | -0.07 | 0.04 | 0.17 | 0.15 | 0.2 | 0.2 | 0.19 | 0.3 | 0.18 |
EPS Diluted
| -0.15 | 0.028 | 0.12 | 0.15 | 0.15 | 0.11 | 0.015 | 0.035 | -0.16 | 0.025 | -0.07 | 0.04 | 0.17 | 0.15 | 0.2 | 0.2 | 0.19 | 0.3 | 0.18 |
EBITDA
| 60.206 | 146.733 | 166.301 | 172.191 | 85.716 | 34.257 | 58.691 | 77.069 | 25.023 | 86.737 | 26.51 | 64.668 | 108.985 | 91.713 | 90.956 | 78.158 | 74.173 | 53.306 | 40.014 |
EBITDA Ratio
| 0.036 | 0.086 | 0.109 | 0.135 | 0.098 | 0.052 | 0.097 | 0.126 | 0.032 | 0.103 | 0.033 | 0.091 | 0.16 | 0.161 | 0.222 | 0.243 | 0.284 | 0.215 | 0.24 |