Elion
600277.SSElion Energy Company Limited Price (600277.SS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
3,559,924,894
(0.0196)%2023 - Income Statement Summary
| Revenue | 8.76B USD |
| Cost of Revenue | 8.17B USD |
| Gross Profit | 593.60M USD |
| Operating Expenses | 756.11M USD |
| Operating Income | -589297812.94 USD |
| Other Expenses | -30529258.31 USD |
| Net Income | -541820569.13 USD |
Income Statement
Elion Energy Company LimitedCurrency: CNY
| YEAR | 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 |
88,804,261.00
+0% |
113,618,654.00
+28% |
182,159,655.00
+60% |
208,700,774.00
+15% |
226,836,440.00
+9% |
559,428,261.00
+147% |
962,787,681.00
+72% |
1,336,877,670.00
+39% |
1,333,965,391.00
0% |
1,445,540,436.00
+8% |
1,686,471,216.00
+17% |
2,176,628,834.00
+29% |
5,627,982,982.00
+159% |
7,943,253,860.00
+41% |
9,536,905,004.00
+20% |
11,051,586,121.00
+16% |
14,392,678,933.00
+30% |
12,010,016,489.00
-17% |
8,056,094,424.00
-33% |
11,047,172,938.00
+37% |
15,746,029,613.00
+43% |
17,371,363,700.00
+10% |
12,367,356,604.00
-29% |
12,915,201,031.00
+4% |
12,438,770,502.00
-4% |
11,178,160,800.00
-10% |
8,761,301,140.00
-22% |
|
| Cost of Revenue | ||||||||||||||||||||||||||||
| Cost of Revenue | 54,439,340.00 | 71,159,431.00 | 123,627,097.00 | 138,192,585.00 | 142,765,967.00 | 426,966,974.00 | 801,491,796.00 | 1,153,082,323.00 | 1,110,594,488.00 | 1,250,032,746.00 | 1,445,487,795.00 | 1,907,145,371.00 | 5,005,106,570.00 | 6,944,889,007.00 | 8,009,298,459.00 | 9,737,432,813.00 | 12,886,654,643.00 | 10,904,468,377.00 | 7,285,050,513.00 | 9,811,948,155.00 | 13,730,211,540.00 | 14,451,485,060.00 | 10,195,195,063.00 | 11,270,528,020.00 | 10,594,031,466.00 | 9,578,521,869.00 | 8,167,701,918.00 | |
| Gross Profit | ||||||||||||||||||||||||||||
| Gross Profit |
34,364,921.00
+0% |
42,459,223.00
+24% |
58,532,558.00
+38% |
70,508,188.00
+20% |
84,070,473.00
+19% |
132,461,286.00
+58% |
161,295,884.00
+22% |
183,795,346.00
+14% |
223,370,903.00
+22% |
195,507,690.00
-12% |
240,983,421.00
+23% |
269,483,462.00
+12% |
622,876,411.00
+131% |
998,364,852.00
+60% |
1,527,606,545.00
+53% |
1,314,153,307.00
-14% |
1,506,024,290.00
+15% |
1,105,548,111.00
-27% |
771,043,910.00
-30% |
1,235,224,783.00
+60% |
2,015,818,073.00
+63% |
2,919,878,640.00
+45% |
2,172,161,541.00
-26% |
1,644,673,011.00
-24% |
1,844,739,036.00
+12% |
1,599,638,931.00
-13% |
593,599,222.00
-63% |
|
| Gross Profit Ratio | (0.39%) | (0.37%) | (0.32%) | (0.34%) | (0.37%) | (0.24%) | (0.17%) | (0.14%) | (0.17%) | (0.14%) | (0.14%) | (0.12%) | (0.11%) | (0.13%) | (0.16%) | (0.12%) | (0.10%) | (0.09%) | (0.10%) | (0.11%) | (0.13%) | (0.17%) | (0.18%) | (0.13%) | (0.15%) | (0.14%) | (0.07%) | |
| 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 | 4,249,676.00 | 1,679,263.00 | 2,515,704.00 | 1,379,650.00 | 1,578,195.00 | 2,786,181.00 | 1,178,429.00 | 9,686,423.00 | 23,127,543.00 | 136,967,482.00 | 214,446,784.00 | 410,811,691.00 | 399,920,239.00 | 388,049,227.00 | |
| General and Administrative | 8,132,151.00 | 6,297,236.00 | 8,478,182.00 | 9,838,725.00 | 17,783,730.00 | 27,624,498.00 | 40,967,701.00 | 41,617,858.00 | 66,020,281.00 | 69,771,665.00 | 67,697,915.00 | 142,446,584.00 | 137,494,643.00 | 49,976,400.00 | 46,825,979.00 | 77,827,353.00 | 76,610,914.00 | 64,114,008.00 | 58,731,129.00 | 53,969,727.00 | 74,840,051.00 | 83,080,834.00 | 96,063,337.00 | 81,115,362.00 | 72,415,944.00 | 79,387,705.00 | 81,775,686.00 | |
| Selling, General & Admin... | 10,481,089.00 | 11,373,052.00 | 17,010,777.00 | 21,278,087.00 | 40,059,778.00 | 71,029,305.00 | 103,955,288.00 | 76,439,425.00 | 105,698,045.00 | 109,817,086.00 | 123,957,160.00 | 199,339,777.00 | 270,152,357.00 | 274,236,190.00 | 261,057,773.00 | 295,374,659.00 | 337,795,369.00 | 319,849,645.00 | 293,848,982.00 | 282,776,332.00 | 375,016,641.00 | 648,995,853.00 | 551,500,810.00 | 109,664,380.00 | 101,196,926.00 | 106,836,234.00 | 108,023,579.00 | |
| Selling & Marketing Exp... | 2,348,938.00 | 5,075,816.00 | 8,532,594.00 | 11,439,362.00 | 22,276,048.00 | 43,404,807.00 | 62,987,586.00 | 34,821,567.00 | 39,677,763.00 | 40,045,421.00 | 56,259,245.00 | 56,893,193.00 | 132,657,713.00 | 224,259,789.00 | 214,231,794.00 | 217,547,305.00 | 261,184,454.00 | 255,735,636.00 | 235,117,853.00 | 228,806,605.00 | 300,176,590.00 | 565,915,019.00 | 455,437,473.00 | 28,549,017.00 | 28,780,982.00 | 27,448,529.00 | 26,247,892.00 | |
| Depreciation and Amortiz... | 3,348,871.00 | 2,538,573.00 | 4,940,380.00 | 12,128,694.00 | 9,571,153.00 | 13,616,207.00 | 26,606,314.00 | 37,102,263.00 | 42,818,428.00 | 44,459,377.00 | 44,568,027.00 | 83,035,465.00 | 243,333,211.00 | 233,255,701.00 | 336,805,409.00 | 382,713,944.00 | 393,306,222.00 | 460,350,603.00 | 321,991,021.00 | 301,141,559.00 | 375,222,577.00 | 606,760,366.00 | 593,239,488.00 | 747,568,927.00 | 809,909,390.00 | 804,750,676.00 | 857,271,741.00 | |
| Other Expenses | 1,695,862.00 | 8,903,980.00 | 3,828,884.00 | 9,576,232.00 | 9,948,585.00 | 765,921.00 | 11,242,676.00 | 6,200,069.00 | 6,975,736.00 | 8,255,054.00 | 2,063,564.00 | -75,986,411.70 | 57,551,297.00 | 11,271,335.00 | -69,093.41 | 25,393,012.00 | 36,283,514.00 | 67,336,203.00 | 178,220,913.00 | 152,352,666.00 | -3,988,512.04 | 2,466,395.00 | 341,868,533.00 | 282,322,135.00 | 314,070,419.00 | 307,758,938.00 | -30,529,258.31 | |
| Total Operating Expenses | 11,144,956.00 | 12,504,175.00 | 18,805,491.00 | 23,310,219.00 | 42,494,274.00 | 74,535,198.00 | 108,154,375.00 | 82,381,141.00 | 113,819,289.00 | 116,014,261.00 | 133,153,231.00 | 213,644,098.00 | 294,816,755.00 | 398,146,319.00 | 538,383,469.00 | 550,167,453.00 | 635,460,269.00 | 624,240,861.00 | 543,543,605.00 | 530,536,624.00 | 655,778,855.00 | 1,041,799,788.00 | 1,030,336,827.00 | 606,433,300.00 | 826,079,037.00 | 814,515,412.00 | 756,113,516.00 | |
| Cost and Exponses | 65,584,297.00 | 83,663,606.00 | 142,432,588.00 | 161,502,804.00 | 185,260,242.00 | 501,502,172.00 | 909,646,172.00 | 1,235,463,465.00 | 1,224,413,778.00 | 1,366,047,007.00 | 1,578,641,026.00 | 2,120,789,470.00 | 5,299,923,326.00 | 7,343,035,326.00 | 8,547,681,929.00 | 10,287,600,267.00 | 13,522,114,913.00 | 11,528,709,239.00 | 7,828,594,118.00 | 10,342,484,779.00 | 14,385,990,395.00 | 15,493,284,849.00 | 11,225,531,890.00 | 11,876,961,321.00 | 11,420,110,504.00 | 10,393,037,281.00 | 8,923,815,434.00 | |
| Operating Income | ||||||||||||||||||||||||||||
| Operating Income |
19,871,093.00
+0% |
27,416,473.00
+38% |
34,790,407.00
+27% |
42,957,903.00
+23% |
36,529,277.00
-15% |
45,784,447.00
+25% |
40,937,203.00
-11% |
53,783,981.00
+31% |
54,003,482.00
+0% |
38,059,633.00
-30% |
50,554,710.00
+33% |
-54,271,575.13
-207% |
146,691,496.00
-370% |
458,832,870.00
+213% |
650,887,951.00
+42% |
237,839,248.00
-63% |
340,914,961.00
+43% |
244,882,223.00
-28% |
63,732,341.00
-74% |
367,913,611.00
+477% |
862,655,898.00
+134% |
1,281,111,480.00
+49% |
2,012,109,869.00
+57% |
1,295,833,428.00
-36% |
1,443,216,875.00
+11% |
1,375,302,107.00
-5% |
-589,297,812.94
-143% |
|
| Operating Income Ratio | (0.22%) | (0.24%) | (0.19%) | (0.21%) | (0.16%) | (0.08%) | (0.04%) | (0.04%) | (0.04%) | (0.03%) | (0.03%) | (-0.02%) | (0.03%) | (0.06%) | (0.07%) | (0.02%) | (0.02%) | (0.02%) | (0.01%) | (0.03%) | (0.05%) | (0.07%) | (0.16%) | (0.10%) | (0.12%) | (0.12%) | (-0.07%) | |
| Other Income and Exp... | ||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 1,575,208.00 | 1,748,050.00 | 2,871,729.00 | 4,650,869.00 | 3,203,751.00 | 3,466,719.00 | 6,763,060.00 | 4,775,947.00 | 2,379,704.00 | 1,390,028.00 | 6,149,002.00 | 5,905,579.00 | 474,958,369.00 | 3,535,007.00 | 114,826,401.00 | 226,772.00 | 34,233,518.00 | 4,883,732.00 | 354,492,199.00 | 74,290,894.00 | 38,399,364.00 | 49,939,381.00 | 298,406,224.00 | 28,022,861.00 | |
| Interest Expenses | 6,200,167.00 | 6,363,831.00 | 7,391,665.00 | 7,165,106.00 | 8,756,241.00 | 15,828,927.00 | 30,676,286.00 | 53,907,404.00 | 63,513,707.00 | 52,552,775.00 | 61,305,383.00 | 95,533,067.00 | 238,468,898.00 | 228,057,746.00 | 381,328,971.00 | 0.00 | 493,165,864.00 | 0.00 | 325,341,546.00 | 401,031,408.00 | 487,042,961.00 | 0.00 | 437,270,653.00 | 577,401,641.00 | 490,832,968.00 | 0.00 | 305,770,724.00 | |
| Total Other Income/Exp... | -1,155,433.60 | 5,078,723.00 | 1,370,156.00 | 2,553,472.00 | 867,984.00 | -328,592.35 | 3,188,915.00 | 1,410,652.00 | 908,706.00 | 1,955,193.00 | 1,970,705.00 | -75,986,411.70 | 57,551,297.00 | 11,015,179.00 | -78,176.00 | -500,044,196.96 | -484,947,073.76 | -159,409,854.35 | 27,893,709.00 | -173,769,494.00 | -621,511,509.01 | -641,477,990.00 | -24,150,472.00 | -275,472,495.00 | -1,152,303,972.00 | 2,313,903.00 | -773,514,115.00 | |
| EBITDA | ||||||||||||||||||||||||||||
| EBITDA | 23,219,964.00 | 29,955,047.00 | 39,730,788.00 | 64,815,148.00 | 55,724,657.00 | 74,900,990.00 | 101,408,719.00 | 146,204,301.00 | 161,244,325.00 | 137,026,979.00 | 158,710,431.00 | 57,643,591.00 | 704,085,536.00 | 933,803,218.00 | 1,376,985,531.00 | 1,171,490,386.00 | 1,269,652,653.00 | 1,265,515,205.00 | 679,884,842.00 | 1,434,286,754.00 | 1,821,530,141.00 | 2,371,451,233.00 | 2,605,349,358.00 | 2,043,402,356.00 | 2,253,126,266.00 | 2,180,052,783.00 | 1,192,088,267.00 | |
| EBITDA ratio | (0.26%) | (0.26%) | (0.22%) | (0.31%) | (0.25%) | (0.13%) | (0.11%) | (0.11%) | (0.12%) | (0.09%) | (0.09%) | (0.03%) | (0.13%) | (0.12%) | (0.14%) | (0.11%) | (0.09%) | (0.11%) | (0.08%) | (0.13%) | (0.12%) | (0.14%) | (0.21%) | (0.16%) | (0.18%) | (0.20%) | (0.14%) | |
| Income Before Tax | ||||||||||||||||||||||||||||
| Income Before Tax | 18,715,659.00 | 32,495,196.00 | 36,160,563.00 | 45,511,375.00 | 37,397,262.00 | 45,455,855.00 | 44,126,118.00 | 55,194,633.00 | 54,912,189.00 | 40,014,826.00 | 52,525,415.00 | -130,257,986.83 | 204,242,793.00 | 469,848,050.00 | 650,809,775.00 | 262,985,374.00 | 376,700,637.00 | 303,545,128.00 | 241,912,000.00 | 513,021,522.00 | 858,667,385.00 | 1,283,577,876.00 | 1,261,095,778.00 | 734,218,347.00 | 882,495,153.00 | 1,003,005,736.00 | -619,827,071.25 | |
| Income Before Tax Ratio | (0.21%) | (0.29%) | (0.20%) | (0.22%) | (0.16%) | (0.08%) | (0.05%) | (0.04%) | (0.04%) | (0.03%) | (0.03%) | (-0.06%) | (0.04%) | (0.06%) | (0.07%) | (0.02%) | (0.03%) | (0.03%) | (0.03%) | (0.05%) | (0.05%) | (0.07%) | (0.10%) | (0.06%) | (0.07%) | (0.09%) | (-0.07%) | |
| Income Tax Expense | ||||||||||||||||||||||||||||
| Income Tax Expense | 7,014,703.00 | 10,071,255.00 | 11,742,529.00 | 9,955,574.00 | 6,323,286.00 | 8,047,974.00 | 5,112,242.00 | 5,807,327.00 | 8,292,145.00 | 7,796,616.00 | 6,998,526.00 | -23,170,360.04 | 58,246,892.00 | 76,506,566.00 | 173,475,893.00 | 15,639,863.00 | 86,707,519.00 | 71,814,350.00 | 89,614,818.00 | 120,939,633.00 | 108,246,877.00 | 158,654,476.00 | 159,312,924.00 | 82,566,667.00 | 34,813,847.00 | 71,847,611.00 | -23,976,584.99 | |
| Net Income | ||||||||||||||||||||||||||||
| Net Income | 11,700,955.00
+0% |
28,222,543.00
+141% |
31,867,906.00
+13% |
35,555,801.00
+12% |
32,561,258.00
-8% |
36,818,570.00
+13% |
35,168,819.00
-4% |
37,757,952.00
+7% |
38,482,457.00
+2% |
20,842,461.00
-46% |
29,613,039.00
+42% |
-83,742,297.82
-383% |
93,083,003.00
-211% |
328,333,701.00
+253% |
337,398,245.00
+3% |
211,841,244.00
-37% |
252,303,130.00
+19% |
257,751,776.00
+2% |
130,704,689.00
-49% |
258,434,286.00
+98% |
521,464,877.00
+102% |
770,722,519.00
+48% |
899,964,544.00
+17% |
518,380,913.00
-42% |
805,058,352.00
+55% |
731,063,893.00
-9% |
-541,820,569.13
-174% |
|
| Net Income Ratio | (0.13%) | (0.25%) | (0.17%) | (0.17%) | (0.14%) | (0.07%) | (0.04%) | (0.03%) | (0.03%) | (0.01%) | (0.02%) | (-0.04%) | (0.02%) | (0.04%) | (0.04%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.03%) | (0.04%) | (0.07%) | (0.04%) | (0.06%) | (0.07%) | (-0.06%) | |
| Earning Per Share | ||||||||||||||||||||||||||||
| Basic EPS | 0.02 | 0.05 | 0.06 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 | 0.02 | -0.10 | 0.05 | 0.16 | 0.17 | 0.11 | 0.12 | 0.09 | 0.05 | 0.12 | 0.15 | 0.22 | 0.28 | 0.15 | 0.23 | 0.21 | -0.15 | |
| Diluted EPS | 0.02 | 0.05 | 0.06 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 | 0.02 | -0.10 | 0.05 | 0.16 | 0.17 | 0.11 | 0.12 | 0.09 | 0.05 | 0.12 | 0.15 | 0.22 | 0.28 | 0.15 | 0.23 | 0.21 | -0.15 | |
| Share Outstanding | ||||||||||||||||||||||||||||
| Basic Share Outstanding | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,070,930.00 | 883,974,829.00 | 816,487,404.00 | 2,057,134,372.00 | 2,008,525,621.00 | 1,993,716,906.00 | 2,028,546,778.00 | 2,186,335,649.00 | 2,792,310,913.00 | 2,716,466,579.00 | 2,671,982,662.00 | 3,389,521,701.00 | 3,560,622,494.00 | 3,560,622,494.00 | 3,560,622,494.00 | 3,560,622,194.00 | 3,560,622,194.00 | 3,559,924,896.00 | |
| Diluted Share Outstanding | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,098,745.00 | 576,070,930.00 | 883,974,829.00 | 816,487,404.00 | 2,057,134,372.00 | 2,008,525,621.00 | 1,993,716,906.00 | 2,028,691,635.00 | 2,186,627,135.00 | 2,792,310,913.00 | 2,831,934,930.00 | 2,799,704,768.00 | 3,412,674,865.00 | 3,578,354,557.00 | 3,560,622,494.00 | 3,560,622,494.00 | 3,560,622,194.00 | 3,560,622,194.00 | 3,559,924,894.00 | |