Revenue: 330,670,000 CNY in QQ3 2024; YoY growth 18.99%, QoQ growth 31.21%.
Gross Profit: 114,545,500 CNY; Gross Margin: 34.64%; YoY gross profit change +0.63%, QoQ +9.53%.
Operating Income: 52,247,000 CNY; Operating Margin: 15.80%; YoY +9.99%, QoQ -2.91%.
Net Income: 10,142,500 CNY; Net Margin: 3.07%; YoY -57.49%, QoQ +3.10%.
EPS (Basic): 0.0066 CNY; EPS (Diluted): 0.0063 CNY; Weighted Avg Shares: 1,622,800,000.
Liquidity and Solvency:
- Current Ratio: 1.241; Quick Ratio: 1.113; Cash Ratio: 0.254.
- Total Assets: 3,309,732,000 CNY; Total Liabilities: 2,481,886,000 CNY; Total Equity: 822,130,000 CNY.
- Short-Term Debt: 1,157,640,000 CNY; Long-Term Debt: 1,135,113,000 CNY; Total Debt: 2,291,753,000 CNY; Net Debt: 1,952,155,000 CNY.
- Debt Ratio: 0.693; Debt/Equity: 2.79; Long-Term Debt to Capitalization: 0.579; Total Debt to Capitalization: 0.736.
Cash Flow:
- Cash Flow from Operating Activities: -97,858,500 CNY; Free Cash Flow: -95,004,000 CNY.
- Cash from Financing Activities: +139,171,000 CNY; Net Change in Cash: -248,344,000 CNY.
- Cash and Cash Equivalents on balance: 340,598,000 CNY.
Profitability and Asset Utilization: EBITDA 87,692,000 CNY; EBITDA Margin 26.52%; Net Debt to EBITDA โ 22.3x (calculated). Asset Turnover 0.0999x (approx.).
Valuation (as of QQ3 2024): P/E 106.84x; Price-to-Book 5.27x; P/Sales 13.11x; Enterprise Value Multiple 71.69x.