Huawen
000793.SZHuawen Media Group Price (000793.SZ)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,997,245,457
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Huawen Media GroupCurrency: CNY
| YEAR | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Revenue |
91,294,349.00
+0% |
65,771,183.00
-28% |
98,187,377.00
+49% |
105,760,358.00
+8% |
246,639,999.00
+133% |
173,306,423.00
-30% |
239,047,927.00
+38% |
212,360,834.00
-11% |
424,099,643.00
+100% |
542,371,834.00
+28% |
571,008,102.00
+5% |
713,540,662.00
+25% |
977,714,781.00
+37% |
2,039,403,166.00
+109% |
2,814,964,231.00
+38% |
2,530,725,137.00
-10% |
3,478,498,644.00
+37% |
3,793,891,666.00
+9% |
4,095,420,022.00
+8% |
3,749,558,004.00
-8% |
3,949,716,867.00
+5% |
4,315,963,772.00
+9% |
4,552,271,128.00
+5% |
3,420,865,937.00
-25% |
3,784,764,291.00
+11% |
3,920,344,174.00
+4% |
2,969,563,708.00
-24% |
1,009,526,479.00
-66% |
759,126,168.00
-25% |
566,616,112.00
-25% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||||
| Cost of Revenue | 60,947,313.00 | 43,923,977.00 | 67,479,624.00 | 65,806,476.00 | 157,427,765.00 | 119,757,196.00 | 104,857,248.00 | 101,155,827.00 | 301,087,888.00 | 379,153,467.00 | 449,814,038.00 | 499,387,016.00 | 767,259,087.00 | 1,423,680,653.00 | 1,951,474,204.00 | 1,583,018,022.00 | 2,302,113,735.00 | 2,335,022,040.00 | 2,557,022,137.00 | 2,216,129,989.00 | 2,164,265,838.00 | 2,429,011,284.00 | 2,884,665,800.00 | 2,025,518,613.00 | 2,848,252,593.00 | 2,956,806,856.00 | 2,447,536,357.00 | 742,706,944.00 | 631,126,211.00 | 446,516,224.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||
| Gross Profit |
30,347,036.00
+0% |
21,847,206.00
-28% |
30,707,753.00
+41% |
39,953,882.00
+30% |
89,212,234.00
+123% |
53,549,227.00
-40% |
134,190,679.00
+151% |
111,205,007.00
-17% |
123,011,755.00
+11% |
163,218,367.00
+33% |
121,194,064.00
-26% |
214,153,646.00
+77% |
210,455,694.00
-2% |
615,722,513.00
+193% |
863,490,027.00
+40% |
947,707,115.00
+10% |
1,176,384,909.00
+24% |
1,458,869,626.00
+24% |
1,538,397,885.00
+5% |
1,533,428,015.00
0% |
1,785,451,029.00
+16% |
1,886,952,488.00
+6% |
1,667,605,328.00
-12% |
1,395,347,324.00
-16% |
936,511,698.00
-33% |
963,537,318.00
+3% |
522,027,351.00
-46% |
266,819,535.00
-49% |
127,999,957.00
-52% |
120,099,888.00
-6% |
|
| Gross Profit Ratio | (0.33%) | (0.33%) | (0.31%) | (0.38%) | (0.36%) | (0.31%) | (0.56%) | (0.52%) | (0.29%) | (0.30%) | (0.21%) | (0.30%) | (0.22%) | (0.30%) | (0.31%) | (0.37%) | (0.34%) | (0.38%) | (0.38%) | (0.41%) | (0.45%) | (0.44%) | (0.37%) | (0.41%) | (0.25%) | (0.25%) | (0.18%) | (0.26%) | (0.17%) | (0.21%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,130,524.00 | 9,791,583.00 | 10,995,059.00 | 15,572,177.00 | 62,481,034.00 | 51,485,404.00 | 60,823,136.00 | 41,179,678.00 | 18,911,688.00 | 4,273,934.00 | |
| General and Administrative | 2,491,366.00 | 1,657,525.00 | 1,990,065.00 | 798,868.00 | 17,531,190.00 | 26,956,097.00 | 20,539,171.00 | 27,022,083.00 | 16,086,053.00 | 37,940,390.00 | 46,947,520.00 | 50,671,788.00 | 57,696,403.00 | 168,849,671.00 | 167,620,012.00 | 199,715,862.00 | 236,906,306.00 | 106,186,850.00 | 92,236,137.00 | 97,689,842.00 | 107,970,615.00 | 137,097,106.00 | 171,010,824.00 | 141,106,257.00 | 137,143,857.00 | 119,707,515.00 | 162,861,126.00 | 62,071,904.00 | 52,540,541.00 | 36,712,324.00 | |
| Selling, General & Admin... | 3,994,786.00 | 2,347,151.00 | 2,646,474.00 | 1,436,749.00 | 18,405,202.00 | 29,829,775.00 | 29,741,427.00 | 33,999,996.00 | 36,697,334.00 | 60,385,476.00 | 80,354,451.00 | 83,280,655.00 | 92,548,739.00 | 272,715,297.00 | 387,120,350.00 | 489,155,238.00 | 607,947,220.00 | 571,515,418.00 | 593,323,589.00 | 641,973,080.00 | 643,689,870.00 | 747,287,913.00 | 766,794,694.00 | 568,888,101.00 | 545,790,508.00 | 388,471,036.00 | 263,832,485.00 | 98,073,484.00 | 79,371,181.00 | 44,542,108.00 | |
| Selling & Marketing Exp... | 1,503,419.00 | 689,626.00 | 656,409.00 | 637,880.00 | 874,012.00 | 2,873,678.00 | 9,202,256.00 | 6,977,913.00 | 20,611,280.00 | 22,445,085.00 | 33,406,931.00 | 32,608,867.00 | 34,852,335.00 | 103,865,625.00 | 219,500,337.00 | 289,439,375.00 | 371,040,914.00 | 465,328,568.00 | 501,087,451.00 | 544,283,238.00 | 535,719,255.00 | 610,190,807.00 | 595,783,869.00 | 427,781,843.00 | 408,646,650.00 | 268,763,521.00 | 100,971,359.00 | 36,001,579.00 | 26,830,640.00 | 7,829,784.00 | |
| Depreciation and Amortiz... | -8,328,719.50 | -4,401,195.43 | -4,391,114.40 | -9,085,621.37 | 5,580,591.00 | 7,737,352.00 | 7,505,434.00 | 11,377,706.00 | 23,218,604.00 | 20,746,039.00 | 31,536,197.00 | 36,295,617.00 | 41,847,191.00 | 73,198,007.00 | 74,403,230.00 | 87,545,316.00 | 92,958,387.00 | 103,592,712.00 | 106,281,490.00 | 110,798,736.00 | 129,649,549.00 | 147,337,504.00 | 158,613,602.00 | 117,315,867.00 | 141,438,667.00 | 121,686,678.00 | 60,256,929.00 | 49,619,281.00 | 47,532,722.00 | 37,052,352.00 | |
| Other Expenses | 463,802.00 | 1,443,189.00 | -614,236.11 | 12,292,316.00 | -11,097.94 | 13,896,943.00 | 1,191,165.00 | 45,136,240.00 | 58,261,681.00 | 39,040,394.00 | 22,499,053.00 | 28,209,681.00 | 941,216.00 | 4,785,011.00 | 8,496,117.00 | 17,542,084.00 | 6,702,718.00 | 17,631,468.00 | 11,362,437.00 | 87,301,194.00 | 26,918,654.00 | 64,315,479.00 | 46,576,277.00 | 12,789,039.00 | 2,364,069.00 | 177,797,104.00 | 192,579,248.00 | 97,355,874.00 | 103,088,617.00 | 1,176,237,039.00 | |
| Total Operating Expenses | 6,406,458.00 | 3,855,166.00 | 5,330,155.00 | 4,134,974.00 | 26,038,470.00 | 31,817,138.00 | 51,514,336.00 | 54,687,322.00 | 53,501,699.00 | 64,372,087.00 | 86,290,796.00 | 94,632,231.00 | 105,371,491.00 | 328,661,906.00 | 472,389,030.00 | 579,250,623.00 | 723,120,790.00 | 858,175,504.00 | 913,718,188.00 | 938,000,427.00 | 942,688,047.00 | 1,063,967,158.00 | 1,092,911,089.00 | 831,778,788.00 | 854,613,315.00 | 617,753,544.00 | 517,234,871.00 | 236,609,038.00 | 201,371,487.00 | 1,343,199,544.00 | |
| Cost and Exponses | 67,353,771.00 | 47,779,144.00 | 72,809,779.00 | 69,941,451.00 | 183,466,236.00 | 151,574,335.00 | 156,371,584.00 | 155,843,150.00 | 354,589,588.00 | 443,525,555.00 | 536,104,834.00 | 594,019,247.00 | 872,630,579.00 | 1,752,342,559.00 | 2,423,863,235.00 | 2,162,268,646.00 | 3,025,234,526.00 | 3,193,197,544.00 | 3,470,740,326.00 | 3,154,130,416.00 | 3,106,953,886.00 | 3,492,978,442.00 | 3,977,576,889.00 | 2,857,297,401.00 | 3,702,865,908.00 | 3,574,560,400.00 | 2,964,771,228.00 | 979,315,982.00 | 832,497,698.00 | 1,789,715,768.00 | |
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Income |
32,269,297.00
+0% |
22,393,234.00
-31% |
29,768,711.00
+33% |
44,904,528.00
+51% |
67,374,271.00
+50% |
44,430,266.00
-34% |
94,792,408.00
+113% |
54,729,374.00
-42% |
40,602,117.00
-26% |
64,139,822.00
+58% |
74,001,376.00
+15% |
50,367,417.00
-32% |
80,967,556.00
+61% |
354,906,570.00
+338% |
382,500,917.00
+8% |
387,740,926.00
+1% |
582,917,011.00
+50% |
595,683,153.00
+2% |
648,525,937.00
+9% |
949,002,804.00
+46% |
1,240,489,153.00
+31% |
876,250,951.00
-29% |
1,208,002,220.00
+38% |
565,599,885.00
-53% |
-4,879,178,003.38
-963% |
883,796,452.00
-118% |
6,811,231.00
-99% |
436,772,191.00
+6,313% |
-73,371,529.89
-117% |
-1,223,099,657.00
+1,567% |
|
| Operating Income Ratio | (0.35%) | (0.34%) | (0.30%) | (0.42%) | (0.27%) | (0.26%) | (0.40%) | (0.26%) | (0.10%) | (0.12%) | (0.13%) | (0.07%) | (0.08%) | (0.17%) | (0.14%) | (0.15%) | (0.17%) | (0.16%) | (0.16%) | (0.25%) | (0.31%) | (0.20%) | (0.27%) | (0.17%) | (-1.29%) | (0.23%) | (0.00%) | (0.43%) | (-0.10%) | (-2.16%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||
| Interest Income | 0.00 | -0.34 | -0.46 | 0.00 | -0.46 | -0.24 | 3,100,881.00 | 6,557,084.00 | 3,379,315.00 | 2,062,488.00 | 2,960,877.00 | 3,888,909.00 | 5,190,096.00 | 8,628,502.00 | 11,829,802.00 | 8,936,744.00 | 8,272,446.00 | 10,467,121.00 | 20,853,672.00 | 21,044,923.00 | 34,120,515.00 | 49,774,210.00 | 27,175,992.00 | 64,426,572.00 | 26,009,630.00 | 11,406,828.00 | 3,954,397.00 | 6,954,827.00 | 8,753,238.00 | 3,353,940.00 | |
| Interest Expenses | 0.00 | 256,869.00 | 941,066.00 | 0.00 | 4,828,776.00 | 11,491,910.00 | 15,203,704.00 | 23,559,681.00 | 30,605,175.00 | 40,241,342.00 | 48,510,267.00 | 101,878,977.00 | 64,752,918.00 | 41,848,650.00 | 33,650,434.00 | 16,135,770.00 | 20,742,830.00 | 40,681,246.00 | 57,938,919.00 | 65,456,063.00 | 63,990,626.00 | 79,009,827.00 | 79,158,550.00 | 161,964,477.00 | 274,105,479.00 | 313,435,483.00 | 311,914,249.00 | 189,950,112.00 | 110,208,835.00 | 96,384,401.00 | |
| Total Other Income/Exp... | 211,593.00 | -136,119.00 | -598,047.00 | 14,292,164.00 | -440,382.00 | 984,568.00 | 903,064.00 | 40,887,575.00 | 57,822,271.00 | 38,752,242.00 | 21,403,624.00 | -44,241,062.00 | 7,467,400.00 | 24,338,993.00 | 8,238,042.00 | 16,934,768.00 | 6,025,955.00 | 1,695,400.00 | -69,682,123.00 | 86,460,166.00 | 22,663,257.00 | 44,145,298.00 | 26,037,636.00 | 11,513,438.00 | 2,364,075.00 | 20,961,797.00 | -2,168,220,439.84 | -298,365,507.00 | -16,686,929.73 | -9,567,319.08 | |
| EBITDA | |||||||||||||||||||||||||||||||
| EBITDA | 23,940,578.00 | 17,992,039.00 | 25,377,597.00 | 35,818,907.00 | 68,754,354.00 | 24,658,127.00 | 123,648,639.00 | 130,554,338.00 | 152,248,168.00 | 163,879,446.00 | 176,981,000.00 | 214,225,588.00 | 465,435,000.00 | 476,137,915.00 | 500,392,000.00 | 512,849,837.00 | 702,644,185.00 | 752,229,775.00 | 824,031,983.00 | 1,234,736,858.00 | 1,484,432,941.00 | 1,175,782,000.00 | 1,556,476,385.00 | 849,083,228.00 | -3,425,740,504.00 | 994,136,983.00 | 47,622,981.00 | 435,565,302.00 | -624,664,195.00 | -983,165,696.00 | |
| EBITDA ratio | (0.26%) | (0.27%) | (0.26%) | (0.34%) | (0.28%) | (0.17%) | (0.50%) | (0.61%) | (0.36%) | (0.30%) | (0.31%) | (0.30%) | (0.19%) | (0.26%) | (0.19%) | (0.21%) | (0.21%) | (0.20%) | (0.20%) | (0.33%) | (0.36%) | (0.29%) | (0.37%) | (0.46%) | (-0.14%) | (0.24%) | (0.02%) | (0.46%) | (-0.25%) | (-1.74%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||
| Income Before Tax | 32,480,890.00 | 22,257,115.00 | 29,170,664.00 | 57,209,387.00 | 66,933,889.00 | 56,662,774.00 | 95,695,472.00 | 95,616,949.00 | 98,424,388.00 | 102,892,064.00 | 95,405,037.00 | 74,660,128.00 | 78,958,461.00 | 359,691,581.00 | 390,738,959.00 | 404,675,694.00 | 588,942,966.00 | 613,674,886.00 | 659,901,907.00 | 1,033,953,879.00 | 1,263,152,410.00 | 920,396,241.00 | 1,234,617,669.00 | 578,388,925.00 | -4,876,813,933.64 | 533,500,104.00 | -2,161,409,208.84 | 138,406,684.00 | -829,891,900.73 | -1,232,666,976.08 | |
| Income Before Tax Ratio | (0.36%) | (0.34%) | (0.30%) | (0.54%) | (0.27%) | (0.33%) | (0.40%) | (0.45%) | (0.23%) | (0.19%) | (0.17%) | (0.10%) | (0.08%) | (0.18%) | (0.14%) | (0.16%) | (0.17%) | (0.16%) | (0.16%) | (0.28%) | (0.32%) | (0.21%) | (0.27%) | (0.17%) | (-1.29%) | (0.14%) | (-0.73%) | (0.14%) | (-1.09%) | (-2.18%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||
| Income Tax Expense | 8,076,509.00 | 2,821,885.00 | 2,124,167.00 | 3,622,868.00 | 5,256,318.00 | 1,844,187.00 | 288,530.00 | 3,868,637.00 | 6,827,396.00 | 12,141,857.00 | 19,315,673.00 | 13,673,981.00 | 13,891,490.00 | 90,274,071.00 | 58,136,699.00 | 99,205,601.00 | 156,656,606.00 | 105,974,681.00 | 126,267,494.00 | 131,016,141.00 | 213,281,258.00 | 23,681,688.00 | 194,242,884.00 | 155,718,300.00 | 57,491,840.00 | 168,264,032.00 | -21,037,457.43 | 71,391,063.00 | 12,630,780.00 | -58,510,436.00 | |
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | 32,480,890.00
+0% |
22,257,115.00
-31% |
27,044,703.00
+22% |
53,582,394.00
+98% |
61,889,160.00
+16% |
45,887,501.00
-26% |
99,069,772.00
+116% |
95,174,732.00
-4% |
96,531,570.00
+1% |
95,262,661.00
-1% |
83,904,315.00
-12% |
63,807,365.00
-24% |
65,084,716.00
+2% |
131,033,487.00
+101% |
166,277,973.00
+27% |
164,188,620.00
-1% |
231,856,479.00
+41% |
255,775,436.00
+10% |
269,446,811.00
+5% |
527,007,386.00
+96% |
976,672,345.00
+85% |
826,525,203.00
-15% |
858,596,572.00
+4% |
277,104,888.00
-68% |
-4,990,610,136.34
-1,901% |
365,236,072.00
-107% |
-2,140,371,751.41
-686% |
67,015,620.00
-103% |
-842,522,681.11
-1,357% |
-1,099,797,112.00
+31% |
|
| Net Income Ratio | (0.36%) | (0.34%) | (0.28%) | (0.51%) | (0.25%) | (0.26%) | (0.41%) | (0.45%) | (0.23%) | (0.18%) | (0.15%) | (0.09%) | (0.07%) | (0.06%) | (0.06%) | (0.06%) | (0.07%) | (0.07%) | (0.07%) | (0.14%) | (0.25%) | (0.19%) | (0.19%) | (0.08%) | (-1.32%) | (0.09%) | (-0.72%) | (0.07%) | (-1.11%) | (-1.94%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||
| Basic EPS | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.03 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.10 | 0.11 | 0.12 | 0.12 | 0.17 | 0.19 | 0.22 | 0.39 | 0.53 | 0.41 | 0.43 | 0.14 | -2.49 | 0.18 | -1.07 | 0.03 | -0.42 | -0.55 | |
| Diluted EPS | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.03 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.04 | 0.10 | 0.11 | 0.12 | 0.12 | 0.17 | 0.19 | 0.22 | 0.39 | 0.53 | 0.41 | 0.43 | 0.14 | -2.49 | 0.18 | -1.07 | 0.03 | -0.42 | -0.55 | |
| Share Outstanding | |||||||||||||||||||||||||||||||
| Basic Share Outstanding | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,661,534.00 | 1,359,807,241.00 | 1,359,590,954.00 | 1,360,303,398.00 | 1,359,862,049.00 | 1,359,784,350.00 | 1,359,954,624.00 | 1,360,257,548.00 | 1,855,738,337.00 | 2,032,634,025.00 | 2,001,390,612.00 | 2,013,843,665.00 | 2,000,976,784.00 | 1,997,245,457.00 | 1,997,245,457.00 | 1,997,245,457.00 | 1,997,245,457.00 | 1,997,245,457.00 | |
| Diluted Share Outstanding | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,680,036.00 | 1,360,661,534.00 | 1,359,807,241.00 | 1,359,590,954.00 | 1,360,303,398.00 | 1,359,862,049.00 | 1,359,784,350.00 | 1,359,954,624.00 | 1,360,257,548.00 | 1,855,738,337.00 | 2,032,634,025.00 | 2,001,390,612.00 | 2,013,843,665.00 | 2,000,976,785.00 | 1,997,245,457.00 | 1,997,245,457.00 | 1,997,245,457.00 | 1,997,245,457.00 | 1,997,245,457.00 | |