Songcheng Performance Development Co.,Ltd (SHE:300144)

SHE:300144 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	Jan 1, 2023	Jan 1, 2022	Dec 31, 2020
Operating Revenue	2,322	1,870	420.2	1,133	860.11
Other Revenue	95.37	56.37	37.61	51.9	42.48
Revenue	2,417	1,926	457.81	1,185	902.59
Revenue Growth (YoY)	25.49%	320.76%	-61.36%	31.27%	-65.44%
Cost of Revenue	782.94	648.58	233.08	581.9	356.21
Gross Profit	1,634	1,278	224.74	602.97	546.37
Selling, General & Admin	312.84	234.59	409.54	320.06	348.81
Research & Development	41.26	30.01	18.45	41.18	36.87
Other Operating Expenses	40.02	27.3	27.51	22.37	11.93
Operating Expenses	394.27	292.03	455.49	383.42	397.8
Operating Income	1,240	985.71	-230.75	219.55	148.57
Interest Expense	-19.53	-28.21	-31.62	-32.79	-7.82
Interest & Investment Income	83.27	65.55	180.85	209.13	46.59
Currency Exchange Gain (Loss)	-	-	8.93	9.28	-9.95
Other Non Operating Income (Expenses)	-6.24	-9.75	-1.72	-19.6	-34.5
EBT Excluding Unusual Items	1,298	1,013	-74.31	385.57	142.88
Impairment of Goodwill	-	-	-	-10.08	-16.42
Gain (Loss) on Sale of Investments	4.08	-925.71	-2.49	-12.1	-1,861
Gain (Loss) on Sale of Assets	0.06	0.36	2.13	4.51	0.68
Asset Writedown	-19.3	-49.27	-6.85	-32.22	-38.3
Other Unusual Items	20.12	4.54	10.28	8.16	35.11
Pretax Income	1,303	43.22	-71.24	343.84	-1,737
Income Tax Expense	227.45	151.81	3.48	41.25	29.84
Earnings From Continuing Operations	1,075	-108.59	-74.73	302.59	-1,767
Minority Interest in Earnings	-26.31	-1.32	26.98	12.54	14.55
Net Income	1,049	-109.91	-47.75	315.13	-1,752
Net Income to Common	1,049	-109.91	-47.75	315.13	-1,752
Shares Outstanding (Basic)	2,616	2,617	2,609	2,615	2,615
Shares Outstanding (Diluted)	2,616	2,617	2,609	2,615	2,615
Shares Change (YoY)	-0.04%	0.30%	-0.23%	0.02%	0.00%
EPS (Basic)	0.40	-0.04	-0.02	0.12	-0.67
EPS (Diluted)	0.40	-0.04	-0.02	0.12	-0.67
Free Cash Flow	1,118	1,022	86.28	56.63	-623.96
Free Cash Flow Per Share	0.43	0.39	0.03	0.02	-0.24
Dividend Per Share	0.200	0.100	0.050	0.050	0.050
Dividend Growth	100.00%	100.00%	-	-	-55.00%
Gross Margin	67.61%	66.33%	49.09%	50.89%	60.53%
Operating Margin	51.30%	51.17%	-50.40%	18.53%	16.46%
Profit Margin	43.39%	-5.71%	-10.43%	26.60%	-194.15%
Free Cash Flow Margin	46.25%	53.07%	18.85%	4.78%	-69.13%
EBITDA	1,515	1,259	61.11	511.96	406.63
EBITDA Margin	62.67%	65.37%	13.35%	43.21%	45.05%
D&A For EBITDA	274.83	273.47	291.86	292.41	258.06
EBIT	1,240	985.71	-230.75	219.55	148.57
EBIT Margin	51.30%	51.17%	-50.40%	18.53%	16.46%
Effective Tax Rate	17.46%	351.25%	-	12.00%	-
Revenue as Reported	2,417	1,926	457.81	1,185	902.59
Advertising Expenses	88.27	57.91	8.4	40.99	45.9

Source: S&P Global Market Intelligence. Standard template. Financial Sources.