Pop Mart Statements
99
Data from Pop Mart`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
CNY - Chinese yuan
Last reporting period:
31 Dec, 2023
Next reporting period:
28 Jun, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
—
Pop Mart Income Statement
B
M
CNY (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
3 487.19
23.9 %
100
1 321.48
37.9
2 165.71
27.5 %
62.1
—
0
1 502.43
43.1
1 467
25 %
42.1
698.71
33.1 %
20
97.679
2.8
1.473
0.04
797.21
28.9 %
22.9
185.68
5.3
605.77
27.1 %
17.4
0.454
1 335.51
2 813.81
24.6 %
100
1 115.45
39.6
1 698.36
32.3 %
60.4
—
0
1 209.57
43
1 173.29
4.6 %
41.7
525.07
222.8 %
18.7
95.042
3.4
-1.473
-0.05
618.55
240.6 %
22
141.31
5
476.57
233.6 %
16.9
0.354
1 345.51
2 258.51
-4.3 %
100
974.37
43.1
1 284.14
-6.3 %
56.9
—
0
1 141.12
50.5
1 121.45
12.9 %
49.7
162.68
-56.9 %
7.2
22.716
1
1.787
0.08
181.59
-60.3 %
8
38.737
1.7
142.84
-57.1 %
6.3
0.105
1 356.58
2 358.82
-13.2 %
100
988.41
41.9
1 370.41
-16.5 %
58.1
—
0
1 015.91
43.1
993.12
1.3 %
42.1
377.29
-42.9 %
16
82.356
3.5
-1.787
-0.08
457.94
-32.1 %
19.4
124.99
5.3
332.82
-32.8 %
14.1
0.242
1 376.51
2 718.07
53.3 %
100
1 076.52
39.6
1 641.56
47 %
60.4
—
0
1 004.13
36.9
980.29
56.3 %
36.1
661.26
35 %
24.3
11.045
0.4
0.466
0.02
674.64
35.9 %
24.8
178.87
6.6
495.6
38.1 %
18.2
0.36
1 378.3
1 772.58
4.5 %
100
655.51
37
1 117.07
5.3 %
63
—
0
659.45
37.2
627.08
14 %
35.4
489.98
-4 %
27.6
10.334
0.6
-0.466
-0.03
496.56
-2.7 %
28
137.76
7.8
358.74
-6.1 %
20.2
0.26
1 377.61
1 695.68
107.3 %
100
635.01
37.4
1 060.67
98.8 %
62.6
—
0
562.19
33.2
550.25
69 %
32.5
510.42
145.5 %
30.1
-0.07
-0.004
0.176
0.01
510.52
159.3 %
30.1
128.49
7.6
382.15
170.3 %
22.5
0.373
1 040.87
817.79
—
100
284.35
34.8
533.44
—
65.2
—
0
347.45
42.5
325.51
—
39.8
207.93
—
25.4
-4.564
-0.6
-6.436
-0.8
196.88
—
24.1
55.598
6.8
141.36
—
17.3
0.102
1 381.58