JiShi
601929.SSJiShi Media Co., Ltd. Price (601929.SS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
3,301,314,458
(1.455)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
JiShi Media Co., Ltd.Currency: CNY
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
550,283,030.00
+0% |
845,673,233.00
+54% |
1,196,210,524.00
+41% |
1,514,822,686.00
+27% |
1,763,603,529.00
+16% |
1,921,271,411.00
+9% |
2,049,804,116.00
+7% |
2,175,808,939.00
+6% |
2,214,702,428.00
+2% |
2,047,177,786.00
-8% |
2,012,031,525.00
-2% |
1,927,661,632.00
-4% |
1,971,042,781.00
+2% |
2,079,765,156.00
+6% |
1,812,997,058.00
-13% |
1,599,556,922.00
-12% |
|||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 338,277,865.00 | 486,702,969.00 | 653,719,545.00 | 788,379,098.00 | 882,567,243.00 | 1,039,901,089.00 | 1,117,733,548.00 | 1,169,354,642.00 | 1,251,630,970.00 | 1,105,422,260.00 | 1,082,571,479.00 | 1,174,856,759.00 | 1,346,176,685.00 | 1,377,257,787.00 | 1,408,025,294.00 | 1,509,109,256.00 | |||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
212,005,165.00
+0% |
358,970,264.00
+69% |
542,490,979.00
+51% |
726,443,588.00
+34% |
881,036,286.00
+21% |
881,370,322.00
+0% |
932,070,568.00
+6% |
1,006,454,297.00
+8% |
963,071,458.00
-4% |
941,755,526.00
-2% |
929,460,046.00
-1% |
752,804,873.00
-19% |
624,866,096.00
-17% |
702,507,369.00
+12% |
404,971,764.00
-42% |
90,447,666.00
-78% |
|||
| Gross Profit Ratio | (0.39%) | (0.42%) | (0.45%) | (0.48%) | (0.50%) | (0.46%) | (0.45%) | (0.46%) | (0.43%) | (0.46%) | (0.46%) | (0.39%) | (0.32%) | (0.34%) | (0.22%) | (0.06%) | |||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 62,932,891.00 | 71,126,933.00 | 86,197,798.00 | 72,538,995.00 | 101,499,375.00 | 100,513,932.00 | 101,149,149.00 | 58,771,456.00 | 64,998,668.00 | 62,075,605.00 | 66,779,743.00 | 62,783,799.00 | |||
| General and Administrative | 46,995,474.00 | 66,637,213.00 | 98,300,140.00 | 113,459,171.00 | 111,153,746.00 | 116,477,538.00 | 88,485,312.00 | 101,968,523.00 | 98,685,464.00 | 94,572,152.00 | 93,469,107.00 | 103,708,897.00 | 89,950,066.00 | 91,055,965.00 | 97,849,763.00 | 96,611,339.00 | |||
| Selling, General & Admin... | 81,091,259.00 | 106,499,821.00 | 150,886,188.00 | 205,975,399.00 | 209,970,167.00 | 233,423,703.00 | 262,220,509.00 | 322,940,620.00 | 322,241,304.00 | 327,480,161.00 | 328,484,549.00 | 353,729,976.00 | 344,301,787.00 | 347,402,618.00 | 362,443,323.00 | 565,628,547.00 | |||
| Selling & Marketing Exp... | 34,095,785.00 | 39,862,607.00 | 52,586,048.00 | 92,516,227.00 | 98,816,420.00 | 116,946,164.00 | 173,735,197.00 | 220,972,097.00 | 223,555,839.00 | 232,908,008.00 | 235,015,441.00 | 250,021,078.00 | 254,351,721.00 | 256,346,652.00 | 264,593,560.00 | 94,164,384.00 | |||
| Depreciation and Amortiz... | 94,495,872.00 | 139,927,540.00 | 195,063,303.00 | 219,913,373.00 | 274,156,176.00 | 338,414,997.00 | 433,405,911.00 | 417,661,143.00 | 670,264,818.00 | 531,420,095.00 | 600,668,350.00 | 487,057,730.00 | 796,667,293.00 | 883,237,378.00 | 901,940,870.00 | 826,054,937.00 | |||
| Other Expenses | 3,469,768.00 | 22,075,829.00 | 36,598,158.00 | 55,154,441.00 | 24,021,301.00 | 39,166,962.00 | 39,561,597.00 | 18,825,199.00 | 15,056,128.00 | 10,499,949.00 | 28,444,594.00 | 246,020,853.00 | 235,836,159.00 | 235,050,605.00 | 267,754,311.00 | 159,616,879.00 | |||
| Total Operating Expenses | 146,685,750.00 | 179,925,759.00 | 255,876,347.00 | 340,055,461.00 | 475,615,821.00 | 510,116,691.00 | 525,489,586.00 | 579,813,697.00 | 565,892,362.00 | 574,681,711.00 | 655,062,699.00 | 658,522,286.00 | 645,136,615.00 | 644,528,828.00 | 696,977,377.00 | 788,029,224.00 | |||
| Cost and Exponses | 484,963,615.00 | 666,628,729.00 | 909,595,893.00 | 1,128,434,559.00 | 1,358,183,064.00 | 1,550,017,780.00 | 1,643,223,135.00 | 1,749,168,339.00 | 1,817,523,333.00 | 1,680,103,971.00 | 1,737,634,178.00 | 1,833,379,045.00 | 1,991,313,301.00 | 2,021,786,615.00 | 2,105,002,672.00 | 2,297,138,480.00 | |||
| Operating Income | |||||||||||||||||||
| Operating Income |
29,172,168.00
+0% |
133,455,853.00
+357% |
263,223,939.00
+97% |
361,653,714.00
+37% |
387,871,799.00
+7% |
365,097,012.00
-6% |
371,691,281.00
+2% |
389,723,289.00
+5% |
344,720,060.00
-12% |
368,848,434.00
+7% |
281,702,867.00
-24% |
212,552,902.00
-25% |
138,622,058.00
-35% |
154,098,616.00
+11% |
-251,094,107.84
-263% |
-697,581,559.00
+178% |
|||
| Operating Income Ratio | (0.05%) | (0.16%) | (0.22%) | (0.24%) | (0.22%) | (0.19%) | (0.18%) | (0.18%) | (0.16%) | (0.18%) | (0.14%) | (0.11%) | (0.07%) | (0.07%) | (-0.14%) | (-0.44%) | |||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,731,081.00 | 3,450,282.00 | 2,446,259.00 | 1,820,337.00 | 10,489,428.00 | 3,967,209.00 | 6,889,274.00 | 54,170,546.00 | 9,623,159.00 | 6,123,385.00 | 54,578,536.00 | 31,991,160.00 | 17,157,683.00 | 4,675,381.00 | 10,524,315.00 | 9,352,661.00 | |||
| Interest Expenses | 20,526,851.00 | 41,438,577.00 | 28,013,599.00 | 32,602,715.00 | 20,181,194.00 | 7,185,864.00 | 29,620,325.00 | 100,830,753.00 | 63,024,206.00 | 63,708,019.00 | 65,929,137.00 | 71,062,744.00 | 43,308,495.00 | 80,614,878.00 | 125,968,690.00 | 174,883,212.00 | |||
| Total Other Income/Exp... | 2,693,143.00 | -16,312,179.00 | -16,801,044.00 | 23,642,456.00 | 13,629,095.00 | 39,008,749.00 | 37,928,989.00 | 18,671,658.00 | 21,614,758.00 | 10,499,950.00 | 28,444,598.00 | -103,701,618.00 | 62,075,038.00 | -129,109,750.00 | 17,400,084.00 | -443,692.13 | |||
| EBITDA | |||||||||||||||||||
| EBITDA | 146,888,036.00 | 336,700,639.00 | 495,518,019.00 | 631,575,797.00 | 672,203,904.00 | 700,207,693.00 | 826,504,274.00 | 830,875,892.00 | 882,901,579.00 | 804,581,722.00 | 828,606,985.00 | 672,397,821.00 | 906,891,483.00 | 991,523,727.00 | 410,032,813.00 | 299,471,437.00 | |||
| EBITDA ratio | (0.30%) | (0.40%) | (0.41%) | (0.42%) | (0.40%) | (0.40%) | (0.43%) | (0.43%) | (0.41%) | (0.39%) | (0.43%) | (0.37%) | (0.36%) | (0.40%) | (0.25%) | (0.19%) | |||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 31,865,311.00 | 155,334,521.00 | 272,441,116.00 | 385,296,170.00 | 401,500,894.00 | 404,105,761.00 | 409,620,270.00 | 408,394,947.00 | 366,422,704.00 | 379,348,384.00 | 310,147,462.00 | 108,851,284.00 | 62,533,794.00 | 24,988,866.00 | -427,016,950.20 | -698,025,251.13 | |||
| Income Before Tax Ratio | (0.06%) | (0.18%) | (0.23%) | (0.25%) | (0.23%) | (0.21%) | (0.20%) | (0.19%) | (0.17%) | (0.19%) | (0.15%) | (0.06%) | (0.03%) | (0.01%) | (-0.24%) | (-0.44%) | |||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 3,130,069.00 | 70,529.00 | 212,075.00 | 321,486.00 | 41,851,787.00 | 2,001,669.00 | 794,348.00 | 597,502.00 | -1,046,759.11 | 2,762,757.00 | 2,215,388.00 | 1,367,238.00 | -116,829.03 | -887,993.57 | 1,094,322.00 | -1,678,024.00 | |||
| Net Income | |||||||||||||||||||
| Net Income | 28,604,144.00
+0% |
135,427,566.00
+373% |
271,550,108.00
+101% |
363,893,351.00
+34% |
383,499,751.00
+5% |
402,104,092.00
+5% |
409,789,183.00
+2% |
411,345,068.00
+0% |
372,905,694.00
-9% |
375,415,934.00
+1% |
304,467,778.00
-19% |
100,376,645.00
-67% |
64,820,830.00
-35% |
26,550,103.00
-59% |
-428,111,272.91
-1,712% |
-692,945,904.00
+62% |
|||
| Net Income Ratio | (0.05%) | (0.16%) | (0.23%) | (0.24%) | (0.22%) | (0.21%) | (0.20%) | (0.19%) | (0.17%) | (0.18%) | (0.15%) | (0.05%) | (0.03%) | (0.01%) | (-0.24%) | (-0.43%) | |||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.02 | 0.09 | 0.12 | 0.16 | 0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.10 | 0.03 | 0.02 | 0.01 | -0.13 | -0.21 | |||
| Diluted EPS | 0.02 | 0.09 | 0.12 | 0.16 | 0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.12 | 0.10 | 0.03 | 0.02 | 0.01 | -0.13 | -0.21 | |||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 1,340,819,287.00 | 1,491,336,596.00 | 2,347,695,462.00 | 2,347,699,044.00 | 2,702,605,716.00 | 2,935,066,386.00 | 2,927,065,595.00 | 3,062,882,119.00 | 3,110,139,237.00 | 3,110,322,574.00 | 3,109,987,519.00 | 3,111,061,278.00 | 3,111,111,760.00 | 3,111,176,649.00 | 3,253,967,885.00 | 3,301,314,458.00 | |||
| Diluted Share Outstanding | 1,340,819,287.00 | 1,491,336,596.00 | 2,347,695,462.00 | 2,347,699,044.00 | 2,702,605,716.00 | 2,936,137,951.00 | 2,927,065,595.00 | 3,062,882,119.00 | 3,110,139,237.00 | 3,110,322,574.00 | 3,109,987,519.00 | 3,111,061,278.00 | 3,111,111,760.00 | 3,111,176,649.00 | 3,253,967,885.00 | 3,301,314,458.00 | |||