Dark Horse Statements
30
Data from Dark Horse`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
New report :
—
Reporting period :
Quarterly
Earnings release date:
—
Expected release date:
—
Dark Horse 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
76.933
42.8 %
32.726
44.207
85 %
4.324
34.368
37.125
-6.6 %
7.081
144.7 %
6.917
-0.371
13.627
194.6 %
0.093
9.478
169.8 %
0.057
167.38
53.876
11.4 %
100
29.983
55.7
23.893
13.5 %
44.3
3.041
5.6
36.941
68.6
39.732
17.5 %
73.7
-15.839
-24.2 %
-29.4
2.313
4.3
-0.973
-1.8
-14.407
-50.5 %
-26.7
-0.327
-0.6
-13.584
-25.6 %
-25.2
-0.081
167.38
48.357
16 %
100
27.308
56.5
21.048
-37.8 %
43.5
4.901
10.1
30.2
62.5
33.805
-55.2 %
69.9
-12.756
69.3 %
-26.4
3.45
7.1
-0.264
-0.5
-9.57
75.6 %
-19.8
-0.048
-0.1
-10.816
43.4 %
-22.4
-0.065
167.38
41.683
-60.1 %
100
7.819
18.8
33.864
58.9 %
81.2
—
0
61.006
146.4
75.386
79.1 %
180.9
-41.522
-99.9 %
-99.6
2.511
6
-0.415
-1
-39.217
-146.2 %
-94.08
-0.246
-0.6
-19.121
-3 %
-45.9
-0.11
174.09
104.53
2.9 %
100
83.213
79.6
21.313
-15.4 %
20.4
4.538
4.3
39.718
38
42.082
-12 %
40.3
-20.769
8.2 %
-19.9
4.868
4.7
-0.026
-0.03
-15.928
50 %
-15.2
-0.003
-0.003
-18.558
29.6 %
-17.8
-0.111
167.94
101.54
2.2 %
100
76.354
75.2
25.185
56.1 %
24.8
4.333
4.3
44.821
44.1
47.798
10.9 %
47.1
-22.613
16.1 %
-22.3
-8.985
-8.8
-0.228
-0.2
-31.825
-32.7 %
-31.3
-0.432
-0.4
-26.372
-35.4 %
-26
-0.161
163.67
99.373
-35.3 %
100
83.244
83.8
16.13
-72.3 %
16.2
5.092
5.1
38.937
39.2
43.09
-28.2 %
43.4
-26.96
-1344.5 %
-27.1
2.82
2.8
0.157
0.2
-23.983
-1077.2 %
-24.1
—
0
-19.476
-639.7 %
-19.6
-0.119
163.81
153.58
75.9 %
100
95.396
62.1
58.186
24 %
37.9
0.127
0.08
56.326
36.7
60.052
30 %
39.1
-1.866
-365.4 %
-1.2
4.34
2.8
-0.02
-0.01
2.454
0.5 %
1.6
6.007
3.9
3.609
41.8 %
2.3
0.022
163.81
87.314
25.4 %
100
40.4
46.3
46.914
22.8 %
53.7
5.293
6.1
39.583
45.3
46.211
-5.7 %
52.9
0.703
106.5 %
0.8
1.775
2
-0.036
-0.04
2.443
125.3 %
2.8
6.877
7.9
2.545
290.3 %
2.9
0.014
186.18
69.64
137.7 %
100
31.435
45.1
38.205
172.9 %
54.9
3.211
4.6
45.987
66
49.03
67.3 %
70.4
-10.825
29.2 %
-15.5
0.392
0.6
0.797
1.1
-9.636
-4918.1 %
-13.8
-6.382
-9.2
0.652
-85.8 %
0.9
0.004
177.72
29.3
-49.4 %
100
15.3
52.2
14
-63.5 %
47.8
3
10.2
26.4
90.1
29.3
-8.4 %
100
-15.3
-342.9 %
-52.2
15.5
52.9
—
0
0.2
-60 %
0.7
—
0
4.6
1633.3 %
15.7
0.05
92.4
57.9
21.4 %
100
19.5
33.7
38.4
41.7 %
66.3
2.8
4.8
25
43.2
32
48.1 %
55.3
6.3
14.5 %
10.9
-5.8
-10.02
—
0
0.5
-92.4 %
0.9
2.5
4.3
-0.3
-104.8 %
-0.5
—
95.2
47.7
19.3 %
100
20.6
43.2
27.1
11.1 %
56.8
2
4.2
20.2
42.3
21.6
17.4 %
45.3
5.5
-8.3 %
11.5
1.2
2.5
—
0
6.6
—
13.8
0.6
1.3
6.2
26.5 %
13
0.06
95.2
40
123.5 %
100
15.6
39
24.4
197.6 %
61
1.5
3.8
17.4
43.5
18.4
24.3 %
46
6
190.9 %
15
1.4
3.5
-0.7
-1.7
6.6
257.1 %
16.5
0.8
2
4.9
240 %
12.3
0.05
95.2
17.9
-74.1 %
100
9.7
54.2
8.2
-80.4 %
45.8
1.6
8.9
13.3
74.3
14.8
-66.1 %
82.7
-6.6
-288.2 %
-36.9
2.9
16.2
-0.5
-2.8
-4.2
-13.5 %
-23.5
-0.5
-2.8
-3.5
-16.7 %
-19.6
-0.04
95.2
69.1
50.2 %
100
27.2
39.4
41.9
74.6 %
60.6
4.3
6.2
40.5
58.6
43.6
83.2 %
63.1
-1.7
-666.7 %
-2.5
0.3
0.4
-2.3
-3.3
-3.7
-511.1 %
-5.4
0.6
0.9
-3
-250 %
-4.3
-0.03
95.2
46
-14.3 %
100
21.9
47.6
24
-12.1 %
52.2
1.5
3.3
23.4
50.9
23.8
13.9 %
51.7
0.3
-95.4 %
0.7
0.6
1.3
—
0
0.9
-88.6 %
2
-1
-2.2
2
-72.2 %
4.3
0.02
95.2
53.7
22 %
100
26.3
49
27.3
13.3 %
50.8
1.3
2.4
17.5
32.6
20.9
51.4 %
38.9
6.5
-36.9 %
12.1
1.4
2.6
—
0
7.9
-26.2 %
14.7
1.5
2.8
7.2
-28.7 %
13.4
0.08
95.2
44
-63.2 %
100
19.9
45.2
24.1
33.9 %
54.8
1.7
3.9
15.2
34.5
13.8
-63.6 %
31.4
10.3
151.8 %
23.4
0.4
0.9
—
0
10.7
164.1 %
24.3
1.7
3.9
10.1
207.4 %
23
0.11
95.2
119.6
-6.1 %
100
101.7
85
18
-18.2 %
15.1
3
2.5
31.1
26
37.9
84 %
31.7
-19.9
-1521.4 %
-16.6
3.2
2.7
—
0
-16.7
-455.3 %
-14
—
0
-9.4
-246.9 %
-7.9
-0.1
95.2
127.4
106.5 %
100
105.4
82.7
22
-25.7 %
17.3
1.9
1.5
20.4
16
20.6
0.5 %
16.2
1.4
-84.6 %
1.1
2.8
2.2
0.5
0.4
4.7
-64.4 %
3.7
-1.3
-1.02
6.4
-46.7 %
5
0.07
95.2
61.7
135.5 %
100
32.1
52
29.6
112.9 %
48
—
0
19.7
31.9
20.5
55.3 %
33.2
9.1
1037.5 %
14.7
3.9
6.3
0.1
0.2
13.2
109.5 %
21.4
2.1
3.4
12
166.7 %
19.4
0.13
95.2
26.2
-59.3 %
100
12.3
46.9
13.9
-71 %
53.1
—
0
13.5
51.5
13.2
103.1 %
50.4
0.8
-98.1 %
3.1
0.7
2.7
4.9
18.7
6.3
-80.9 %
24
2.3
8.8
4.5
-82.4 %
17.2
0.05
95.2
64.3
34.8 %
16.3
48
97.5 %
—
21.6
6.5
-61.1 %
41.5
446.1 %
2
-10.6
32.9
257.6 %
6.9
25.6
306.3 %
0.27
96.2
47.7
-1 %
23.4
24.3
-21.9 %
1.4
19.8
16.7
35.8 %
7.6
-59.6 %
1.6
—
9.2
-53.8 %
2.6
6.3
-56.6 %
0.07
95.2
48.2
97.5 %
17.1
31.1
146.8 %
—
16.4
12.3
-0.8 %
18.8
9300 %
1.1
—
19.9
1430.8 %
4.9
14.5
1712.5 %
0.16
88.5
24.4
-63.7 %
11.8
12.6
-71.9 %
—
13.4
12.4
-23 %
0.2
-99.3 %
1.1
—
1.3
-96.3 %
0.7
0.8
-96.6 %
0.01
54.3
67.2
47 %
22.4
44.8
87.4 %
—
15.8
16.1
-4.2 %
28.7
310 %
0.6
5.9
35.2
351.3 %
10.2
23.4
277.4 %
0.33
71.4
45.7
-3 %
21.8
23.9
-18.7 %
—
16.9
16.8
-7.7 %
7
-37.5 %
-0.1
0.8
7.8
-58.3 %
1
6.2
-58.4 %
0.09
71.4
47.1
94.6 %
17.7
29.4
141 %
—
17.5
18.2
17.4 %
11.2
450 %
0.3
7.2
18.7
848 %
4.2
14.9
472.5 %
0.21
71.4
24.2
—
12
12.2
—
0.4
14.4
15.5
—
-3.2
—
0.6
0.1
-2.5
—
1.3
-4
—
-0.06
71.4