Offcn Education Technology Co., Ltd. (SHE:002607)
China
· Delayed Price · Currency is CNY 2.950
-0.010 (-0.34%)
Apr 29, 2025, 2:45 PM CST
SHE:002607 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 2,375 | 2,564 | 3,047 | 4,802 | 6,860 | 11,139 | Upgrade
|
| Other Revenue | 62.75 | 62.75 | 38.98 | 22.97 | 51.44 | 63.59 | Upgrade
|
| Revenue | 2,438 | 2,627 | 3,086 | 4,825 | 6,912 | 11,202 | Upgrade
|
| Revenue Growth (YoY) | -17.66% | -14.89% | -36.03% | -30.19% | -38.30% | 22.08% | Upgrade
|
| Cost of Revenue | 975.46 | 1,059 | 1,416 | 2,980 | 4,994 | 4,567 | Upgrade
|
| Gross Profit | 1,463 | 1,567 | 1,670 | 1,845 | 1,918 | 6,635 | Upgrade
|
| Selling, General & Admin | 878.52 | 954.88 | 1,193 | 2,295 | 3,421 | 3,092 | Upgrade
|
| Research & Development | 204.35 | 206.94 | 281.82 | 592.21 | 901.47 | 1,051 | Upgrade
|
| Other Operating Expenses | 20.58 | 20.54 | 18.71 | 8.58 | -33.23 | -302.86 | Upgrade
|
| Operating Expenses | 1,109 | 1,188 | 1,498 | 2,899 | 4,291 | 3,840 | Upgrade
|
| Operating Income | 354.12 | 379.51 | 172.55 | -1,054 | -2,373 | 2,795 | Upgrade
|
| Interest Expense | -126.54 | -118.32 | -38.23 | -82.9 | -274.73 | -172.11 | Upgrade
|
| Interest & Investment Income | 6.12 | 6.12 | 1.93 | 17.77 | 137.51 | 289.69 | Upgrade
|
| Other Non Operating Income (Expenses) | 33.39 | 40.63 | -177.66 | -170.32 | -281.6 | -291.76 | Upgrade
|
| EBT Excluding Unusual Items | 267.09 | 307.95 | -41.41 | -1,289 | -2,792 | 2,620 | Upgrade
|
| Gain (Loss) on Sale of Investments | -4.48 | -4.48 | - | -6.03 | -21.49 | 20.98 | Upgrade
|
| Gain (Loss) on Sale of Assets | 13.02 | 13.17 | 1.88 | -9.5 | -0.17 | 0.21 | Upgrade
|
| Asset Writedown | -14.7 | -14.7 | -96.71 | -0 | - | - | Upgrade
|
| Other Unusual Items | -14.43 | -14.05 | 4.05 | 22.67 | 44.34 | 19.45 | Upgrade
|
| Pretax Income | 246.5 | 287.88 | -132.19 | -1,282 | -2,769 | 2,661 | Upgrade
|
| Income Tax Expense | 105.48 | 104.07 | 77.24 | -181.03 | -399.65 | 356.81 | Upgrade
|
| Earnings From Continuing Operations | 141.02 | 183.82 | -209.43 | -1,101 | -2,370 | 2,304 | Upgrade
|
| Minority Interest in Earnings | -0.14 | -0.14 | 0 | 0 | 0.01 | 0.03 | Upgrade
|
| Net Income | 140.88 | 183.68 | -209.43 | -1,101 | -2,370 | 2,304 | Upgrade
|
| Net Income to Common | 140.88 | 183.68 | -209.43 | -1,101 | -2,370 | 2,304 | Upgrade
|
| Net Income Growth | - | - | - | - | - | 27.70% | Upgrade
|
| Shares Outstanding (Basic) | - | 6,123 | 6,981 | 6,117 | 6,236 | 6,228 | Upgrade
|
| Shares Outstanding (Diluted) | - | 6,123 | 6,981 | 6,117 | 6,236 | 6,228 | Upgrade
|
| Shares Change (YoY) | - | -12.30% | 14.13% | -1.91% | 0.12% | 0.09% | Upgrade
|
| EPS (Basic) | - | 0.03 | -0.03 | -0.18 | -0.38 | 0.37 | Upgrade
|
| EPS (Diluted) | - | 0.03 | -0.03 | -0.18 | -0.38 | 0.37 | Upgrade
|
| EPS Growth | - | - | - | - | - | 27.59% | Upgrade
|
| Free Cash Flow | 451.67 | 550.89 | -803.11 | 680.43 | -5,465 | 3,557 | Upgrade
|
| Free Cash Flow Per Share | - | 0.09 | -0.12 | 0.11 | -0.88 | 0.57 | Upgrade
|
| Gross Margin | 59.99% | 59.66% | 54.12% | 38.24% | 27.75% | 59.23% | Upgrade
|
| Operating Margin | 14.52% | 14.45% | 5.59% | -21.84% | -34.33% | 24.95% | Upgrade
|
| Profit Margin | 5.78% | 6.99% | -6.79% | -22.82% | -34.28% | 20.57% | Upgrade
|
| Free Cash Flow Margin | 18.52% | 20.97% | -26.02% | 14.10% | -79.07% | 31.75% | Upgrade
|
| EBITDA | 464.74 | 495.05 | 307.78 | -907.46 | -2,232 | 2,896 | Upgrade
|
| EBITDA Margin | 19.06% | 18.85% | 9.97% | -18.81% | -32.29% | 25.85% | Upgrade
|
| D&A For EBITDA | 110.62 | 115.54 | 135.23 | 146.23 | 141.24 | 101.06 | Upgrade
|
| EBIT | 354.12 | 379.51 | 172.55 | -1,054 | -2,373 | 2,795 | Upgrade
|
| EBIT Margin | 14.52% | 14.45% | 5.59% | -21.84% | -34.33% | 24.95% | Upgrade
|
| Effective Tax Rate | 42.79% | 36.15% | - | - | - | 13.41% | Upgrade
|
| Revenue as Reported | 2,438 | 2,627 | 3,086 | 4,825 | 6,912 | 11,202 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.