Beijing Bashi Media Co., Ltd. (SHA: 600386)
China
· Delayed Price · Currency is CNY 3.300
+0.040 (1.23%)
Sep 10, 2024, 3:00 PM CST
Beijing Bashi Media Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 4,594 | 4,627 | 3,457 | 4,200 | 4,408 | 5,097 | Upgrade
|
| Other Revenue | 128.76 | 205.81 | 95.51 | 108.23 | 117.12 | 130.9 | Upgrade
|
| Revenue | 4,723 | 4,833 | 3,553 | 4,309 | 4,525 | 5,228 | Upgrade
|
| Revenue Growth (YoY) | 12.73% | 36.04% | -17.55% | -4.78% | -13.45% | 9.06% | Upgrade
|
| Cost of Revenue | 3,998 | 4,106 | 2,832 | 3,442 | 3,798 | 4,339 | Upgrade
|
| Gross Profit | 724.97 | 726.77 | 720.83 | 866.7 | 726.72 | 888.94 | Upgrade
|
| Selling, General & Admin | 527.54 | 531.29 | 467.01 | 470.48 | 462.12 | 541.44 | Upgrade
|
| Research & Development | 28.18 | 25.54 | 21.03 | 20.71 | 14.06 | - | Upgrade
|
| Other Operating Expenses | 11.82 | 17.53 | 14.16 | 20.47 | 19.02 | 21.77 | Upgrade
|
| Operating Expenses | 567.01 | 595.82 | 500.59 | 517.92 | 497.9 | 571.84 | Upgrade
|
| Operating Income | 157.97 | 130.94 | 220.23 | 348.79 | 228.83 | 317.09 | Upgrade
|
| Interest Expense | -33.26 | -31.38 | -20.75 | -34.12 | -30 | -51.23 | Upgrade
|
| Interest & Investment Income | - | - | 2.24 | 7.83 | 7.22 | 7.75 | Upgrade
|
| Other Non Operating Income (Expenses) | -54.3 | -32.44 | -47.84 | -54.68 | -72.97 | -53.95 | Upgrade
|
| EBT Excluding Unusual Items | 70.41 | 67.13 | 153.88 | 267.82 | 133.08 | 219.67 | Upgrade
|
| Gain (Loss) on Sale of Investments | -2.19 | -2.19 | - | -3.07 | -11.69 | -20.15 | Upgrade
|
| Gain (Loss) on Sale of Assets | -7.84 | -6.8 | 3.34 | 4.19 | -1.02 | -2.62 | Upgrade
|
| Asset Writedown | 0.15 | - | - | - | -0.05 | -20.97 | Upgrade
|
| Other Unusual Items | 15.2 | 18.81 | 5.38 | -8.14 | 3.08 | 5.17 | Upgrade
|
| Pretax Income | 75.73 | 76.95 | 162.6 | 260.8 | 123.41 | 181.1 | Upgrade
|
| Income Tax Expense | 37.99 | 38.86 | 44.62 | 71.47 | 51.22 | 77.45 | Upgrade
|
| Earnings From Continuing Operations | 37.74 | 38.1 | 117.98 | 189.33 | 72.19 | 103.65 | Upgrade
|
| Minority Interest in Earnings | -15.02 | -21.12 | -32 | -56.58 | -4.01 | -16.49 | Upgrade
|
| Net Income | 22.72 | 16.98 | 85.98 | 132.74 | 68.18 | 87.16 | Upgrade
|
| Net Income to Common | 22.72 | 16.98 | 85.98 | 132.74 | 68.18 | 87.16 | Upgrade
|
| Net Income Growth | -73.38% | -80.26% | -35.23% | 94.69% | -21.77% | -15.21% | Upgrade
|
| Shares Outstanding (Basic) | 1,136 | 849 | 782 | 781 | 758 | 792 | Upgrade
|
| Shares Outstanding (Diluted) | 1,136 | 849 | 782 | 781 | 758 | 792 | Upgrade
|
| Shares Change (YoY) | 51.45% | 8.58% | 0.11% | 3.07% | -4.39% | 0.20% | Upgrade
|
| EPS (Basic) | 0.02 | 0.02 | 0.11 | 0.17 | 0.09 | 0.11 | Upgrade
|
| EPS (Diluted) | 0.02 | 0.02 | 0.11 | 0.17 | 0.09 | 0.11 | Upgrade
|
| EPS Growth | -82.42% | -81.82% | -35.29% | 88.89% | -18.18% | -15.38% | Upgrade
|
| Free Cash Flow | 218.74 | 158.39 | 333.38 | 333.66 | 259.64 | 155.33 | Upgrade
|
| Free Cash Flow Per Share | 0.19 | 0.19 | 0.43 | 0.43 | 0.34 | 0.20 | Upgrade
|
| Dividend Per Share | 0.020 | 0.020 | 0.080 | 0.080 | 0.080 | 0.040 | Upgrade
|
| Dividend Growth | -75.00% | -75.00% | 0% | 0% | 100.00% | -63.64% | Upgrade
|
| Gross Margin | 15.35% | 15.04% | 20.29% | 20.12% | 16.06% | 17.00% | Upgrade
|
| Operating Margin | 3.34% | 2.71% | 6.20% | 8.09% | 5.06% | 6.06% | Upgrade
|
| Profit Margin | 0.48% | 0.35% | 2.42% | 3.08% | 1.51% | 1.67% | Upgrade
|
| Free Cash Flow Margin | 4.63% | 3.28% | 9.38% | 7.74% | 5.74% | 2.97% | Upgrade
|
| EBITDA | 408.56 | 375.18 | 428.15 | 571.06 | 426.51 | 521.96 | Upgrade
|
| EBITDA Margin | 8.65% | 7.76% | 12.05% | 13.25% | 9.43% | 9.98% | Upgrade
|
| D&A For EBITDA | 250.59 | 244.24 | 207.92 | 222.28 | 197.68 | 204.87 | Upgrade
|
| EBIT | 157.97 | 130.94 | 220.23 | 348.79 | 228.83 | 317.09 | Upgrade
|
| EBIT Margin | 3.34% | 2.71% | 6.20% | 8.09% | 5.06% | 6.06% | Upgrade
|
| Effective Tax Rate | 50.16% | 50.49% | 27.44% | 27.41% | 41.50% | 42.77% | Upgrade
|
| Revenue as Reported | 2,592 | 4,833 | 3,553 | 4,309 | 4,525 | 5,228 | Upgrade
|
| Advertising Expenses | - | 29.07 | 19.63 | 23.5 | 23.51 | 25.99 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.