DDC Enterprise Limited (DDC)

DDC Enterprise 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
Revenue	273.33	205.48	179.59	205.18	169.14
Revenue Growth (YoY)	33.02%	14.42%	-12.47%	21.31%	-
Cost of Revenue	195.69	154.03	135.66	168.72	141.3
Gross Profit	77.64	51.46	43.93	36.46	27.84
Selling, General & Admin	128.01	107.22	85.03	150.72	116.77
Research & Development	-	-	-	0.23	7.82
Operating Expenses	147.15	191.08	124.02	150.95	124.58
Operating Income	-69.51	-139.62	-80.1	-114.5	-96.74
Interest Expense	-16.74	-12.18	-30.83	-22.84	-7
Interest & Investment Income	3.25	2.56	0.47	0.01	0.01
Currency Exchange Gain (Loss)	0.02	-0.07	0.67	-0.15	1.07
Other Non Operating Income (Expenses)	6.72	17.52	-0.28	-91.69	-10.21
EBT Excluding Unusual Items	-76.27	-131.79	-110.06	-229.16	-112.87
Impairment of Goodwill	-67.93	-6.59	-	-	-
Gain (Loss) on Sale of Investments	-5.65	-8.29	-22.71	-	-
Gain (Loss) on Sale of Assets	-	0.13	13.54	-	-
Other Unusual Items	-	-10.44	0.09	-228.7	-2.95
Pretax Income	-149.85	-156.97	-119.13	-457.87	-115.81
Income Tax Expense	7.14	5	3.12	0.82	-1.37
Net Income	-156.99	-161.98	-122.25	-458.68	-114.44
Preferred Dividends & Other Adjustments	-	110.11	109.09	381.22	49.33
Net Income to Common	-156.99	-272.09	-231.34	-839.9	-163.77
Shares Outstanding (Basic)	1	0	0	0	0
Shares Outstanding (Diluted)	1	0	0	0	0
Shares Change (YoY)	347.33%	27.75%	11.07%	226.00%	-
EPS (Basic)	-108.39	-840.34	-912.73	-3680.55	-2339.58
EPS (Diluted)	-108.39	-840.34	-912.73	-3680.55	-2339.58
Free Cash Flow	-113.29	-89.55	-37.27	-91.6	-49.3
Free Cash Flow Per Share	-78.22	-276.58	-147.06	-401.42	-704.34
Gross Margin	28.41%	25.04%	24.46%	17.77%	16.46%
Operating Margin	-25.43%	-67.95%	-44.60%	-55.80%	-57.20%
Profit Margin	-57.44%	-132.41%	-128.82%	-409.35%	-96.83%
Free Cash Flow Margin	-41.45%	-43.58%	-20.76%	-44.65%	-29.15%
EBITDA	-64.84	-136.22	-76.55	-109.39	-90.43
EBITDA Margin	-23.72%	-66.30%	-42.63%	-53.31%	-53.46%
D&A For EBITDA	4.67	3.4	3.54	5.11	6.32
EBIT	-69.51	-139.62	-80.1	-114.5	-96.74
EBIT Margin	-25.43%	-67.95%	-44.60%	-55.80%	-57.20%
Revenue as Reported	273.33	205.48	179.59	205.18	169.14

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q