Zhejiang Haikong Nanke Huatie Digital Intelligence and Technology Co., Ltd. (SHA:603300)

SHA:603300 Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	5,171	4,412	3,251	2,589	1,510
Other Revenue	-	31.14	27.38	18.06	14.52
Revenue	5,171	4,444	3,278	2,607	1,524
Revenue Growth (YoY)	16.38%	35.55%	25.75%	71.02%	32.11%
Cost of Revenue	2,939	2,377	1,630	1,261	682.13
Gross Profit	2,232	2,066	1,648	1,346	842.22
Selling, General & Admin	724.95	578.13	467.81	362.47	228.61
Research & Development	89.46	81.61	69.2	56.86	43.66
Other Operating Expenses	-27.21	-11.27	10.35	10.08	5.05
Operating Expenses	787.21	726.59	640.28	504.56	256.59
Operating Income	1,445	1,340	1,008	841.28	585.62
Interest Expense	-	-485.19	-310.82	-190.08	-148.84
Interest & Investment Income	17.1	0.39	14.07	18.91	4.59
Other Non Operating Income (Expenses)	-735.71	-19.74	-11.34	-0.85	1
EBT Excluding Unusual Items	726.55	835.35	699.5	669.26	442.37
Impairment of Goodwill	-	-19.61	-	-	-
Gain (Loss) on Sale of Investments	-0	154.96	17.18	-	-
Gain (Loss) on Sale of Assets	0.58	1.32	8.95	-2.5	8.9
Asset Writedown	-16.79	-1.98	-3.73	-	-0.54
Other Unusual Items	-	6.31	37.25	31.94	30.38
Pretax Income	710.34	976.35	759.15	698.69	481.12
Income Tax Expense	82.2	136.15	77.13	99.45	82.25
Earnings From Continuing Operations	628.14	840.2	682.02	599.25	398.86
Minority Interest in Earnings	-23.42	-39.36	-42.3	-101.12	-76.05
Net Income	604.72	800.84	639.73	498.13	322.82
Net Income to Common	604.72	800.84	639.73	498.13	322.82
Net Income Growth	-24.49%	25.19%	28.43%	54.31%	17.09%
Shares Outstanding (Basic)	1,951	1,907	1,777	1,744	1,406
Shares Outstanding (Diluted)	1,951	1,953	1,828	1,788	1,471
Shares Change (YoY)	-0.13%	6.87%	2.23%	21.52%	11.65%
EPS (Basic)	0.31	0.42	0.36	0.29	0.23
EPS (Diluted)	0.31	0.41	0.35	0.28	0.22
EPS Growth	-24.39%	17.14%	25.63%	26.98%	4.88%
Free Cash Flow	662.98	1,385	688.22	329.8	-968.82
Free Cash Flow Per Share	0.34	0.71	0.38	0.18	-0.66
Dividend Per Share	-	0.022	-	0.065	-
Gross Margin	43.17%	46.51%	50.27%	51.63%	55.25%
Operating Margin	27.95%	30.15%	30.74%	32.27%	38.42%
Profit Margin	11.69%	18.02%	19.52%	19.11%	21.18%
Free Cash Flow Margin	12.82%	31.16%	20.99%	12.65%	-63.56%
EBITDA	2,083	1,667	1,250	1,066	872.22
EBITDA Margin	40.28%	37.52%	38.13%	40.90%	57.22%
D&A For EBITDA	638.07	327.15	242.33	224.83	286.6
EBIT	1,445	1,340	1,008	841.28	585.62
EBIT Margin	27.95%	30.15%	30.74%	32.27%	38.42%
Effective Tax Rate	11.57%	13.94%	10.16%	14.23%	17.10%
Revenue as Reported	-	4,444	3,278	2,607	1,524

Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.