Beijing Zhidemai Technology Co., Ltd.
SZSE:300785.SZ
20.45 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 296.391 | 413.408 | 296.289 | 492.585 | 281.766 | 423.728 | 253.56 | 413.157 | 208.784 | 355.902 | 250.573 | 479.52 | 291.758 | 396.695 | 235.167 | 364.977 | 181.987 | 236.082 | 126.52 | 257.463 | 131.09 | 170.124 | 103.352 | 208.971 | 100.394 | 118.828 | 79.401 |
Cost of Revenue
| 165.36 | 219.6 | 171.031 | 243.742 | 161.139 | 216.381 | 128.249 | 168.786 | 98.763 | 168.244 | 129.579 | 223.516 | 118.845 | 167.278 | 91.832 | 127.318 | 61.68 | 72.607 | 35.56 | 73.122 | 38.734 | 49.153 | 27.191 | 58.437 | 34.571 | 23.984 | 16.6 |
Gross Profit
| 131.031 | 193.808 | 125.258 | 248.843 | 120.627 | 207.346 | 125.311 | 244.372 | 110.021 | 187.658 | 120.995 | 256.004 | 172.913 | 229.417 | 143.335 | 237.659 | 120.307 | 163.475 | 90.961 | 184.342 | 92.356 | 120.971 | 76.162 | 150.533 | 65.823 | 94.845 | 62.8 |
Gross Profit Ratio
| 0.442 | 0.469 | 0.423 | 0.505 | 0.428 | 0.489 | 0.494 | 0.591 | 0.527 | 0.527 | 0.483 | 0.534 | 0.593 | 0.578 | 0.61 | 0.651 | 0.661 | 0.692 | 0.719 | 0.716 | 0.705 | 0.711 | 0.737 | 0.72 | 0.656 | 0.798 | 0.791 |
Reseach & Development Expenses
| 40.422 | 46.244 | 42.097 | 48.965 | 38.896 | 44.1 | 32.3 | 34.23 | 30.641 | 42.171 | 36.09 | 49.541 | 40.778 | 41.291 | 30.387 | 44.185 | 29.291 | 28.341 | 21.254 | 46.623 | 20.111 | 24.146 | 16.604 | 22.418 | 18.027 | 19.238 | 12.514 |
General & Administrative Expenses
| 115.956 | -24.057 | 42.708 | -83.992 | 106.723 | -13.743 | 37.838 | -89.705 | 93.903 | -18.391 | 39.549 | -55.253 | 83.729 | 0.701 | 32.636 | -29.906 | 32.747 | -3.96 | 17.605 | -34.021 | 23.023 | -2.554 | 14.554 | -22.287 | 12.966 | 12.495 | 14.977 |
Selling & Marketing Expenses
| 136.39 | 78.854 | 51.6 | 81.606 | 56.181 | 79.1 | 52.427 | 71.59 | 48.385 | 53.876 | 67.62 | 67.484 | 76.751 | 75.366 | 58.472 | 75.614 | 39.675 | 55.093 | 33.892 | 57.138 | 35.979 | 34.859 | 22.472 | 49.171 | 36.577 | 34.369 | 14.6 |
SG&A
| 252.346 | 120.036 | 94.307 | -2.386 | 162.903 | 65.357 | 90.266 | -18.115 | 142.288 | 35.485 | 107.169 | 12.23 | 160.48 | 76.067 | 91.108 | 45.707 | 72.423 | 51.134 | 51.498 | 23.116 | 59.002 | 32.304 | 37.026 | 26.884 | 49.544 | 46.864 | 29.577 |
Other Expenses
| -156.611 | -0.367 | -9.933 | -2.214 | 0.597 | -1.076 | 0.019 | -0.557 | -0.702 | -0.137 | -0.037 | -7.315 | -2.949 | -0.118 | -0.024 | 0.098 | -0.091 | -0.216 | -0.646 | -0.118 | -0.002 | 0.092 | 0.052 | -0.05 | 0.001 | 0.269 | -0.043 |
Operating Expenses
| 136.157 | 166.281 | 137.752 | 184.987 | 141.733 | 171.095 | 124.072 | 145.304 | 110.469 | 140.286 | 145.418 | 161.018 | 157.57 | 159.7 | 119.328 | 155.207 | 101.633 | 104.153 | 72.043 | 122.376 | 78.149 | 86.79 | 55.816 | 88.564 | 69.952 | 69.255 | 43.98 |
Operating Income
| -3.588 | 27.528 | -10.434 | 66.953 | -15.817 | 31.698 | 0.469 | 70.607 | 7.242 | 44.614 | -21.755 | 90.398 | 21.868 | 68.497 | 30.289 | 78.775 | 19.994 | 57.687 | 21.234 | 62.044 | 15.508 | 32.789 | 19.435 | 62.124 | -2.186 | 27.635 | 18.653 |
Operating Income Ratio
| -0.012 | 0.067 | -0.035 | 0.136 | -0.056 | 0.075 | 0.002 | 0.171 | 0.035 | 0.125 | -0.087 | 0.189 | 0.075 | 0.173 | 0.129 | 0.216 | 0.11 | 0.244 | 0.168 | 0.241 | 0.118 | 0.193 | 0.188 | 0.297 | -0.022 | 0.233 | 0.235 |
Total Other Income Expenses Net
| 0.067 | 3.72 | -9.933 | -2.214 | 0.597 | -1.076 | 0.019 | -0.557 | -0.702 | -0.137 | -0.037 | -7.315 | -2.949 | -0.118 | -0.024 | 0.098 | -0.091 | -0.216 | -0.646 | -0.118 | -0.002 | 0.092 | 0.052 | -0.05 | 0.001 | 0.269 | -0.043 |
Income Before Tax
| -3.52 | 31.247 | -20.367 | 64.739 | -15.22 | 30.622 | 0.488 | 70.05 | 6.54 | 44.477 | -21.792 | 83.083 | 18.919 | 68.379 | 30.265 | 78.873 | 19.902 | 57.47 | 20.588 | 61.926 | 15.506 | 32.882 | 19.487 | 62.074 | -2.185 | 27.904 | 18.61 |
Income Before Tax Ratio
| -0.012 | 0.076 | -0.069 | 0.131 | -0.054 | 0.072 | 0.002 | 0.17 | 0.031 | 0.125 | -0.087 | 0.173 | 0.065 | 0.172 | 0.129 | 0.216 | 0.109 | 0.243 | 0.163 | 0.241 | 0.118 | 0.193 | 0.189 | 0.297 | -0.022 | 0.235 | 0.234 |
Income Tax Expense
| -0.852 | 0.327 | 1.096 | 0.859 | -0.47 | 0.915 | -0.092 | 12.179 | 1.073 | 1.154 | 0.486 | 7.303 | 0.842 | 9.89 | 4.722 | 7.157 | 3.379 | 7.908 | 1.602 | 4.613 | 0.598 | 4.216 | 1.345 | 4.44 | 0.402 | 3.912 | 1.93 |
Net Income
| -3.853 | 30.37 | -22.712 | 60.713 | -14.105 | 28.855 | -0.688 | 58.593 | 6.103 | 41.979 | -21.78 | 75.751 | 18.958 | 58.945 | 25.871 | 71.715 | 16.523 | 49.562 | 18.986 | 57.313 | 14.908 | 28.666 | 18.142 | 57.634 | -2.587 | 23.992 | 16.68 |
Net Income Ratio
| -0.013 | 0.073 | -0.077 | 0.123 | -0.05 | 0.068 | -0.003 | 0.142 | 0.029 | 0.118 | -0.087 | 0.158 | 0.065 | 0.149 | 0.11 | 0.196 | 0.091 | 0.21 | 0.15 | 0.223 | 0.114 | 0.169 | 0.176 | 0.276 | -0.026 | 0.202 | 0.21 |
EPS
| -0.019 | 0.15 | -0.11 | 0.24 | -0.071 | 0.15 | -0.003 | 0.29 | 0.031 | 0.21 | -0.17 | 0.38 | 0.093 | 0.3 | 0.13 | 0.39 | 0.093 | 0.27 | 0.11 | 0.32 | 0.089 | 0.21 | 0.13 | 0.43 | -0.018 | 0.18 | 0.12 |
EPS Diluted
| -0.019 | 0.15 | -0.11 | 0.24 | -0.071 | 0.15 | -0.003 | 0.29 | 0.031 | 0.21 | -0.17 | 0.38 | 0.093 | 0.3 | 0.13 | 0.39 | 0.093 | 0.27 | 0.11 | 0.32 | 0.089 | 0.21 | 0.13 | 0.43 | -0.018 | 0.18 | 0.12 |
EBITDA
| -3.139 | 39.969 | -19.597 | 71.735 | -20.086 | 39.506 | 2.462 | 103.392 | 4.669 | 53.709 | -20.898 | 90.39 | 18.254 | 72.946 | 31.763 | 84.022 | 20.96 | 61.666 | 20.116 | 65.091 | 15.507 | 35.398 | 20.761 | 68.117 | -3.944 | 26.526 | 18.623 |
EBITDA Ratio
| -0.011 | 0.097 | -0.066 | 0.146 | -0.071 | 0.093 | 0.01 | 0.25 | 0.022 | 0.151 | -0.083 | 0.189 | 0.063 | 0.184 | 0.135 | 0.23 | 0.115 | 0.261 | 0.159 | 0.253 | 0.118 | 0.208 | 0.201 | 0.326 | -0.039 | 0.223 | 0.235 |