Shenzhen Zhilai Sci and Tech Co., Ltd.
SZSE:300771.SZ
9.99 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q2 | 2017 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 131.202 | 87.688 | 77.131 | 179.727 | 85.628 | 68.854 | 73.575 | 148.802 | 116.653 | 296.151 | 311.006 | 424.756 | 284.514 | 263.431 | 285.19 | 233.597 | 317.442 | 230.417 | 246.728 | 243.752 | 272.755 | 225.035 | 304.159 | 185.453 | 260.002 | 204.275 | 238.904 | 121.011 | 121.011 |
Cost of Revenue
| 88.737 | 59.892 | 62.675 | 122.332 | 58.147 | 51.817 | 57.959 | 103.911 | 90.33 | 195.723 | 210.163 | 330.132 | 179.594 | 161.437 | 177.144 | 110.218 | 156.913 | 121.833 | 142.529 | 128.941 | 127.722 | 116.109 | 172.701 | 93.881 | 131.277 | 114.17 | 132.445 | 64.379 | 64.379 |
Gross Profit
| 42.464 | 27.796 | 14.456 | 57.395 | 27.481 | 17.037 | 15.616 | 44.891 | 26.322 | 100.427 | 100.843 | 94.624 | 104.921 | 101.993 | 108.046 | 123.379 | 160.529 | 108.584 | 104.199 | 114.811 | 145.033 | 108.926 | 131.457 | 91.572 | 128.725 | 90.104 | 106.459 | 56.632 | 56.632 |
Gross Profit Ratio
| 0.324 | 0.317 | 0.187 | 0.319 | 0.321 | 0.247 | 0.212 | 0.302 | 0.226 | 0.339 | 0.324 | 0.223 | 0.369 | 0.387 | 0.379 | 0.528 | 0.506 | 0.471 | 0.422 | 0.471 | 0.532 | 0.484 | 0.432 | 0.494 | 0.495 | 0.441 | 0.446 | 0.468 | 0.468 |
Reseach & Development Expenses
| 16.158 | 16.532 | 14.581 | 15.199 | 15.59 | 16.034 | 15.413 | 19.087 | 15.464 | 16.625 | 15.456 | 23.411 | 23.713 | 24.956 | 21.839 | 18.534 | 19.783 | 17.435 | 14.359 | 14.115 | 14.265 | 13.255 | 11.118 | 11.111 | 9.555 | 7.682 | 6.172 | 0 | 0 |
General & Administrative Expenses
| 0 | -4.901 | 8.966 | -17.115 | 22.345 | -3.506 | 9.272 | -25.675 | 30.511 | -3.025 | 10.115 | -20.474 | 25.002 | -4.077 | 9.758 | -15.03 | 8.607 | -3.298 | 7.491 | -17.437 | 9.101 | -4.481 | 8.21 | -13.017 | 7.894 | 6.582 | 7.755 | 11.572 | 11.572 |
Selling & Marketing Expenses
| 0 | 12.939 | 9.983 | 15.873 | 12.126 | 12.711 | 12.597 | 12.183 | 15.872 | 14.086 | 18.473 | -45.037 | 48.024 | 46.755 | 37.655 | 37.364 | 34.508 | 33.673 | 22.118 | 30.626 | 38.608 | 31.235 | 26.119 | 32.032 | 33.894 | 32.639 | 22.801 | 14.549 | 14.549 |
SG&A
| 22.276 | 8.038 | 18.948 | 23.513 | 34.471 | 9.206 | 21.869 | -13.492 | 46.383 | 11.06 | 28.587 | -65.511 | 73.026 | 42.677 | 47.413 | 22.334 | 43.115 | 30.375 | 29.609 | 13.189 | 47.709 | 26.754 | 34.33 | 19.015 | 41.788 | 39.221 | 30.556 | 28.213 | 28.213 |
Other Expenses
| 0.971 | 0.963 | 0.047 | 16.591 | 0.564 | 1.029 | -0.11 | -8.464 | 4.944 | -4.941 | 0.058 | -0.73 | -0.513 | 0.596 | -0.004 | 0.31 | 0.011 | 1.162 | -1.273 | 0.244 | 0.042 | -0.009 | -0.01 | 0.099 | 0.129 | 0.355 | 1.446 | 0 | 0 |
Operating Expenses
| 37.463 | 36.755 | 27.004 | 22.121 | 38.285 | 35.531 | 36.266 | 41.041 | 40.632 | 41.751 | 45.752 | -14.547 | 80.395 | 82.902 | 68.611 | 65.693 | 58.794 | 57.925 | 43.274 | 56.496 | 51.222 | 48.615 | 36.669 | 43.419 | 45.97 | 47.452 | 38.447 | 29.25 | 29.25 |
Operating Income
| 5.002 | 4.859 | 10.856 | 35.274 | -5.761 | -2.167 | -11.649 | -1.779 | 40.538 | 106.04 | 51.895 | 103.771 | 32.461 | 10.024 | 46.674 | 40.084 | 99.642 | 56.321 | 76.338 | 68.853 | 103.648 | 72.015 | 89.249 | 47.911 | 89.203 | 46.105 | 63.481 | 27.274 | 27.274 |
Operating Income Ratio
| 0.038 | 0.055 | 0.141 | 0.196 | -0.067 | -0.031 | -0.158 | -0.012 | 0.348 | 0.358 | 0.167 | 0.244 | 0.114 | 0.038 | 0.164 | 0.172 | 0.314 | 0.244 | 0.309 | 0.282 | 0.38 | 0.32 | 0.293 | 0.258 | 0.343 | 0.226 | 0.266 | 0.225 | 0.225 |
Total Other Income Expenses Net
| 19.372 | 0.963 | 0.047 | 19.416 | 0.284 | 1.309 | -0.11 | -1.92 | 0.106 | -0.103 | 0.058 | -1.994 | 0.031 | 0.052 | -0.004 | 0.322 | 0.011 | 1.434 | -1.273 | 0.072 | 0.042 | -0.009 | -0.01 | 0.099 | 0.129 | 0.355 | 1.446 | 0.077 | 0.077 |
Income Before Tax
| 24.373 | 5.822 | 10.903 | 54.69 | -5.477 | -0.858 | -11.76 | -3.699 | 40.645 | 105.937 | 51.954 | 101.776 | 32.492 | 10.076 | 46.671 | 40.406 | 99.653 | 57.756 | 75.065 | 68.926 | 103.689 | 72.006 | 89.239 | 48.009 | 89.332 | 46.46 | 64.927 | 27.351 | 27.351 |
Income Before Tax Ratio
| 0.186 | 0.066 | 0.141 | 0.304 | -0.064 | -0.012 | -0.16 | -0.025 | 0.348 | 0.358 | 0.167 | 0.24 | 0.114 | 0.038 | 0.164 | 0.173 | 0.314 | 0.251 | 0.304 | 0.283 | 0.38 | 0.32 | 0.293 | 0.259 | 0.344 | 0.227 | 0.272 | 0.226 | 0.226 |
Income Tax Expense
| 3.274 | 2.375 | 2.394 | 11.756 | -0.693 | -0.731 | -2.325 | -4.495 | 2.418 | 15.633 | 11.12 | 12.112 | -0.049 | 3.628 | 7.21 | 1.82 | 13.342 | 9.57 | 8.733 | 5.929 | 17.613 | 11.885 | 12.611 | 3.966 | 14.163 | 9.443 | 9.833 | 4.446 | 4.446 |
Net Income
| 20.583 | 3.7 | 8.794 | 37.833 | -4.588 | 0.268 | -8.971 | 1.372 | 38.817 | 90.817 | 41.282 | 90.238 | 32.757 | 6.67 | 39.478 | 38.623 | 86.311 | 48.186 | 66.332 | 62.997 | 86.077 | 60.121 | 76.628 | 44.043 | 75.169 | 37.017 | 55.094 | 22.905 | 22.905 |
Net Income Ratio
| 0.157 | 0.042 | 0.114 | 0.211 | -0.054 | 0.004 | -0.122 | 0.009 | 0.333 | 0.307 | 0.133 | 0.212 | 0.115 | 0.025 | 0.138 | 0.165 | 0.272 | 0.209 | 0.269 | 0.258 | 0.316 | 0.267 | 0.252 | 0.237 | 0.289 | 0.181 | 0.231 | 0.189 | 0.189 |
EPS
| 0.088 | 0.016 | 0.04 | 0.16 | -0.019 | 0.001 | -0.037 | 0.006 | 0.16 | 0.38 | 0.17 | 0.38 | 0.14 | 0.028 | 0.17 | 0.16 | 0.36 | 0.21 | 0.27 | 0.26 | 0.36 | 0.28 | 0.43 | 0.25 | 0.42 | 0.21 | 0.3 | 0.13 | 0.13 |
EPS Diluted
| 0.088 | 0.016 | 0.04 | 0.16 | -0.019 | 0.001 | -0.037 | 0.006 | 0.16 | 0.38 | 0.17 | 0.38 | 0.14 | 0.028 | 0.17 | 0.16 | 0.36 | 0.21 | 0.27 | 0.26 | 0.36 | 0.28 | 0.43 | 0.25 | 0.42 | 0.21 | 0.3 | 0.13 | 0.13 |
EBITDA
| 25.232 | 1.368 | 9.217 | 44.063 | -5.181 | 8.49 | -13.596 | -4.505 | 42.808 | 101.296 | 48.872 | 104.918 | 34.484 | 8.465 | 48.873 | 39.57 | 97.093 | 57.539 | 71.894 | 58.127 | 109.443 | 71.446 | 91.25 | 48.753 | 90.586 | 50.829 | 65.935 | 28.476 | 28.476 |
EBITDA Ratio
| 0.192 | 0.016 | 0.119 | 0.245 | -0.061 | 0.123 | -0.185 | -0.03 | 0.367 | 0.342 | 0.157 | 0.247 | 0.121 | 0.032 | 0.171 | 0.169 | 0.306 | 0.25 | 0.291 | 0.238 | 0.401 | 0.317 | 0.3 | 0.263 | 0.348 | 0.249 | 0.276 | 0.235 | 0.235 |