Shenzhen Magic Statements
00
Data from Shenzhen Magic`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:
30 Sep, 2023
Next reporting period:
29 Dec, 2023
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
—
Shenzhen Magic 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
266.07
12.7 %
100
261.75
98.4
4.32
-81 %
1.6
—
0
25.834
9.7
26.104
515 %
9.8
-21.785
-217.8 %
-8.2
-4.63
-1.7
0.288
0.1
-26.126
-351.3 %
-9.8
-5.693
-2.1
-20.081
-365.8 %
-7.5
-0.148
135.31
236.19
77.9 %
100
213.45
90.4
22.733
348.5 %
9.6
—
0
5.695
2.4
4.244
-37.4 %
1.8
18.488
1178.9 %
7.8
-8.058
-3.4
-0.032
-0.01
10.397
222.2 %
4.4
3.589
1.5
7.554
243.8 %
3.2
0.056
135.31
132.73
-75.1 %
100
127.67
96.2
5.068
-85 %
3.8
—
0
9.182
6.9
6.782
-96.6 %
5.1
-1.714
99 %
-1.3
-6.408
-4.8
-0.152
-0.1
-8.508
95 %
-6.4
-2.051
-1.5
-5.255
96.2 %
-4
-0.039
135.31
532.79
34.4 %
100
498.91
93.6
33.886
154.3 %
6.4
—
0
189.02
35.5
197.87
666 %
37.1
-163.99
-1210.9 %
-30.8
-4.647
-0.9
-2.825
-0.5
-171.46
-1084.7 %
-32.2
-40.034
-7.5
-139.17
-1708.9 %
-26.1
-1.028
135.31
396.42
-29.4 %
100
383.09
96.6
13.323
-71.4 %
3.4
—
0
26.256
6.6
25.832
-19.8 %
6.5
-12.509
-187.3 %
-3.2
-2.259
-0.6
0.058
0.01
-14.473
-306.7 %
-3.7
-2.79
-0.7
-7.694
-329.7 %
-1.9
-0.057
135.31
561.67
218.6 %
100
515.14
91.7
46.532
396.3 %
8.3
—
0
22.518
4
32.209
724.2 %
5.7
14.322
161.9 %
2.5
-7.273
-1.3
-0.047
-0.008
7.002
804.7 %
1.2
3.653
0.7
3.35
799.2 %
0.6
0.025
135.31
176.32
99.8 %
100
166.94
94.7
9.376
109.3 %
5.3
—
0
1.768
1
3.908
-94.2 %
2.2
5.468
103.2 %
3.1
-4.652
-2.6
-0.036
-0.02
0.774
100.5 %
0.4
0.401
0.2
0.373
100.3 %
0.2
0.003
135.31
88.226
-42.1 %
100
189.37
214.6
-101.14
-1089.6 %
-114.6
—
0
65.903
74.7
67.517
241.4 %
76.5
-168.66
-496.4 %
-191.2
-4.583
-5.2
8.176
9.3
-165.06
-423.7 %
-187.09
-40.551
-46
-124.51
-429.3 %
-141.1
-0.92
135.31
152.25
-1.1 %
100
160.75
105.6
-8.502
-1664.3 %
-5.6
—
0
18.474
12.1
19.775
28 %
13
-28.277
-89.7 %
-18.6
-3.712
-2.4
-0.001
-0.0005
-31.516
-74.8 %
-20.7
-7.994
-5.3
-23.522
-67.6 %
-15.4
-0.174
135.31
153.99
-20.4 %
100
153.45
99.6
0.544
-96.5 %
0.4
—
0
13.479
8.8
15.449
36.7 %
10
-14.906
-454.9 %
-9.7
-3.187
-2.07
0.074
0.05
-18.025
-1738.6 %
-11.7
-3.991
-2.6
-14.034
-1659.4 %
-9.1
-0.104
135.31
193.4
-58.8 %
100
178
92
15.5
-59 %
8
—
0
6.2
3.2
11.3
-73.5 %
5.8
4.2
184 %
2.2
-2.9
-1.5
-0.1
-0.05
1.1
-85.5 %
0.6
0.2
0.1
0.9
-82 %
0.5
0.01
135.3
469.1
24.8 %
100
431.4
92
37.8
31.2 %
8.1
—
0
39.4
8.4
42.7
177.3 %
9.1
-5
-137 %
-1.07
13.9
3
-1.4
-0.3
7.6
-28.3 %
1.6
2.6
0.6
5
-37.5 %
1.1
0.05
107.6
375.9
11.6 %
100
347
92.3
28.8
-33.2 %
7.7
—
0
15.4
4.1
15.4
-24.5 %
4.1
13.5
-40.5 %
3.6
-2.9
-0.8
—
0
10.6
-46.5 %
2.8
2.6
0.7
8
-43.3 %
2.1
0.06
135.3
336.8
404.9 %
100
293.7
87.2
43.1
745.1 %
12.8
—
0
20.8
6.2
20.4
14 %
6.1
22.7
277.3 %
6.7
-2.9
-0.9
—
0
19.8
229.4 %
5.9
5.7
1.7
14.1
221.6 %
4.2
0.12
113.9
66.7
-78 %
100
61.6
92.4
5.1
-68.3 %
7.6
—
0
17.9
26.8
17.9
-72.2 %
26.8
-12.8
73.5 %
-19.2
-2.6
-3.9
—
0
-15.3
69.6 %
-22.9
-3.7
-5.5
-11.6
69.6 %
-17.4
-0.09
129.4
302.5
21 %
100
286.4
94.7
16.1
-32.9 %
5.3
—
0
67.7
22.4
64.4
507.5 %
21.3
-48.3
-457.8 %
-16
-1.5
-0.5
-0.5
-0.2
-50.3
-529.9 %
-16.6
-12.2
-4.03
-38.1
-537.9 %
-12.6
-0.31
121.6
250
9.7 %
100
226
90.4
24
-41 %
9.6
1
0.4
9.6
3.8
10.6
-63.2 %
4.2
13.5
13.4 %
5.4
-2
-0.8
0.2
0.08
11.7
13.6 %
4.7
3
1.2
8.7
11.5 %
3.5
0.07
121.6
227.8
75 %
100
187.2
82.2
40.7
151.2 %
17.9
—
0
25.9
11.4
28.8
196.9 %
12.6
11.9
85.9 %
5.2
-1.5
-0.7
—
0
10.3
106 %
4.5
2.6
1.1
7.8
105.3 %
3.4
0.06
121.6
130.2
-56.9 %
100
114
87.6
16.2
-53.8 %
12.4
—
0
12.7
9.8
9.7
-75.4 %
7.5
6.4
245.5 %
4.9
-1.4
-1.08
—
0
5
261.3 %
3.8
1.3
1
3.8
258.3 %
2.9
0.03
121.6
301.9
34.6 %
100
266.8
88.4
35.1
20.2 %
11.6
—
0
18.5
6.1
39.4
228.3 %
13.1
-4.4
-125.6 %
-1.5
1.3
0.4
—
0
-3.1
-123.8 %
-1.03
-0.7
-0.2
-2.4
-124.5 %
-0.8
-0.02
121.6
224.3
-8.3 %
100
195.1
87
29.2
-7.9 %
13
1.1
0.5
12.1
5.4
12
-13.7 %
5.3
17.2
-2.8 %
7.7
-4.2
-1.9
—
0
13
-26.6 %
5.8
3.2
1.4
9.8
-27.4 %
4.4
0.08
121.6
244.5
31.6 %
100
212.9
87.1
31.7
33.8 %
13
—
0
12.1
4.9
13.9
-14.2 %
5.7
17.7
139.2 %
7.2
—
0
—
0
17.7
145.8 %
7.2
4.2
1.7
13.5
136.8 %
5.5
0.11
121.6
185.8
-43.1 %
100
162.2
87.3
23.7
-32.1 %
12.8
—
0
12.7
6.8
16.2
-37.5 %
8.7
7.4
-16.9 %
4
—
0
-0.2
-0.1
7.2
-15.3 %
3.9
1.6
0.9
5.7
-13.6 %
3.1
0.05
121.6
326.6
44.1 %
291.8
34.9
-1.7 %
—
15
25.9
23.9 %
8.9
-39 %
2.1
-2.7
8.5
-49.7 %
1.9
6.6
-46.3 %
0.06
113.2
226.7
5.6 %
191.2
35.5
15.6 %
—
12
20.9
106.9 %
14.6
-29.5 %
-1.1
3.2
16.9
-12.4 %
4.7
12.3
-14.6 %
0.1
121.6
214.6
21.7 %
183.8
30.7
33.5 %
—
8.8
10.1
17.4 %
20.7
44.8 %
-1.2
-0.2
19.3
55.6 %
4.8
14.4
56.5 %
0.14
106.4
176.4
-25.2 %
153.4
23
-43.1 %
—
8.3
8.6
-55 %
14.3
-33.2 %
-1.9
—
12.4
-37.4 %
3.3
9.2
-37.8 %
0.1
91.5
235.9
9.8 %
195.5
40.4
22.1 %
—
8.9
19.1
13 %
21.4
32.1 %
-2.4
0.8
19.8
37.5 %
5
14.8
34.5 %
0.16
91.2
214.8
-20.5 %
181.7
33.1
-5.7 %
—
7.6
16.9
96.5 %
16.2
-38.9 %
-1.9
0.1
14.4
-41 %
3.4
11
-38.2 %
0.12
91.2
270.3
18.1 %
235.2
35.1
29.5 %
—
7
8.6
-39 %
26.5
103.8 %
-1.8
-0.3
24.4
141.6 %
6.7
17.8
107 %
0.19
91.2
228.8
—
201.7
27.1
—
—
8.1
14.1
—
13
—
-2.6
-0.3
10.1
—
1.6
8.6
—
0.09
91.2