Revenue: 126,341,000 CNY; Gross Profit: 30,371,500 CNY; Gross Margin: 24.04%; Operating Income: 11,811,000 CNY; Operating Margin: 9.35%; EBITDA: 13,636,500 CNY; EBITDA Margin: 10.79%; Net Income: 7,662,500 CNY; Net Margin: 6.06%; Earnings per Share (EPS): 0.0153 CNY; Weighted Avg Shares: 500,000,000.
YoY and QoQ comparisons (where data is available):
- Revenue YoY: +5.53%; Revenue QoQ: +1,046.47%
- Gross Profit YoY: -25.88%; Gross Profit QoQ: +1,019.38%
- Operating Income YoY: -47.99%; Operating Income QoQ: +187.22%
- Net Income YoY: -53.92%; Net Income QoQ: +151.05%
- EPS YoY: -60.36%; EPS QoQ: +147.37%
Cash Flow and liquidity:
- Operating cash flow: 10,481,500 CNY
- Capital expenditure: -12,367,000 CNY
- Free cash flow: -1,885,500 CNY
- Change in working capital: -46,413,000 CNY (notably due to accounts receivable growth of -45,891,000 CNY)
- Net cash from investing activities: -16,757,000 CNY
- Net debt: 182,843,000 CNY
- Cash and cash equivalents: 40,497,000 CNY; Short-term investments: 74,037,000 CNY; Total cash & short-term investments: 114,534,000 CNY
Balance sheet:
- Total assets: 691,033,000 CNY
- Total liabilities: 371,672,000 CNY; Total stockholdersβ equity: 318,195,000 CNY
- Current assets: 584,723,000 CNY; Current liabilities: 370,251,000 CNY; Current ratio: 1.58; Quick ratio: 1.57; Cash ratio: 0.11
- Total debt: 223,340,000 CNY; Short-term debt: 222,805,000 CNY; Long-term debt: 535,000 CNY
- Net receivables: 459,512,000 CNY; Inventory: 4,002,000 CNY; Accumulated other comprehensive income (loss): 313,605,000 CNY
- Equity multiplier: 2.17x; Debt-to-equity: 0.70x; Price to book: 1.35x; Price to sales: 3.39x; EV multiple: 44.84x