Beijing Shiji Statements
00
Data from Beijing Shiji`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 Jun, 2024
Next reporting period:
27 Dec, 2024
Report frequency:
Semi-annual
Earnings release date:
—
Expected release date:
29 Oct, 2024
Beijing Shiji 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
750.4
-15.8 %
100
431.67
57.5
318.73
127.4 %
42.5
99.087
13.2
275.56
36.7
360.43
26.3 %
48
-41.695
71.3 %
-5.6
75.619
10.1
-0.522
-0.07
33.283
144 %
4.4
8.736
1.2
13.333
111.2 %
1.8
0.005
2 729.19
890.95
35.4 %
100
750.8
84.3
140.15
-52.1 %
15.7
51.387
5.8
236.97
26.6
285.31
-6.7 %
32
-145.16
-1003.4 %
-16.3
83.426
9.4
-13.849
-1.6
-75.571
-662 %
-8.5
12.957
1.5
-119.04
-1408.7 %
-13.4
-0.044
2 729.19
657.82
2.8 %
100
365.22
55.5
292.6
-3.7 %
44.5
94.271
14.3
220.86
33.6
305.76
-10.2 %
46.5
-13.155
64.2 %
-2
26.919
4.1
-0.318
-0.05
13.446
-53.9 %
2
5.249
0.8
-7.89
-165.5 %
-1.2
-0.003
2 746.6
639.68
14.1 %
100
335.98
52.5
303.7
7.1 %
47.5
98.077
15.3
257.67
40.3
340.41
9.6 %
53.2
-36.706
-35.3 %
-5.7
65.925
10.3
-0.046
-0.007
29.157
159.1 %
4.6
7.262
1.1
12.043
17.3 %
1.9
0.004
2 711.78
560.87
-17.1 %
100
277.37
49.5
283.5
189 %
50.5
54.611
9.7
263.33
46.9
310.64
-65.4 %
55.4
-27.137
96.6 %
-4.8
38.258
6.8
0.213
0.04
11.253
101.5 %
2
2.299
0.4
10.265
101.3 %
1.8
0.004
2 729.19
676.95
5.4 %
100
578.84
85.5
98.112
-61.4 %
14.5
137.73
20.3
245.21
36.2
897.76
168 %
132.6
-799.65
-888.9 %
-118.1
37.247
5.5
-0.501
-0.07
-762.92
-7379.9 %
-112.7
5.801
0.9
-790.43
-3297.9 %
-116.8
-0.291
2 720.66
642.14
-8.6 %
100
387.99
60.4
254.15
-19.6 %
39.6
96.569
15
242.74
37.8
335.01
-8 %
52.2
-80.859
-68.4 %
-12.6
69.246
10.8
1.41
0.2
-10.2
-155 %
-1.6
6.193
1
-23.262
-695.1 %
-3.6
-0.009
2 729.19
702.9
22.6 %
100
386.85
55
316.06
23.2 %
45
113.12
16.1
264.28
37.6
364.07
25.7 %
51.8
-48.019
-45.7 %
-6.8
62.654
8.9
3.864
0.5
18.549
-46.9 %
2.6
7.241
1
3.909
-87.3 %
0.6
0.003
1 361.68
573.35
-40.9 %
100
316.78
55.3
256.57
1.3 %
44.7
62.366
10.9
236.77
41.3
289.52
-63.5 %
50.5
-32.958
93.9 %
-5.7
66.869
11.7
1.042
0.2
34.953
107.3 %
6.1
3.224
0.6
30.702
105.5 %
5.4
0.015
2 099.36
969.79
13.5 %
100
716.56
73.9
253.22
-34.3 %
26.1
172.77
17.8
273.65
28.2
792.36
108.9 %
81.7
-539.14
-8703.7 %
-55.6
50.711
5.2
9.03
0.9
-479.27
-1178.9 %
-49.4
34.826
3.6
-557.88
-2953.1 %
-57.5
-0.266
2 099.36
854.48
9.1 %
100
468.94
54.9
385.53
16.5 %
45.1
98.698
11.6
287.75
33.7
379.26
22 %
44.4
6.266
-68.9 %
0.7
33.176
3.9
4.981
0.6
44.423
16.2 %
5.2
8.901
1
19.554
5 %
2.3
0.009
2 099.37
783.07
28.9 %
100
452.06
57.7
331.01
30.5 %
42.3
96.653
12.3
221.88
28.3
310.85
26 %
39.7
20.154
196.4 %
2.6
17.916
2.3
0.146
0.02
38.216
-8.6 %
4.9
11.357
1.5
18.631
-54.8 %
2.4
0.009
2 099.38
607.4
-43.8 %
100
353.8
58.2
253.6
-43.8 %
41.8
49.8
8.2
211.4
34.8
246.8
-39.9 %
40.6
6.8
-83.3 %
1.1
32.2
5.3
2.8
0.5
41.8
149.3 %
6.9
3.4
0.6
41.2
126.5 %
6.8
0.04
1 071.1
1 080.2
24 %
100
629
58.2
451.2
36.8 %
41.8
104.5
9.7
309.7
28.7
410.6
43.3 %
38
40.6
-6.2 %
3.8
-135.3
-12.5
10.1
0.9
-84.8
-240.4 %
-7.9
19.8
1.8
-155.6
-616.9 %
-14.4
-0.15
1 071.1
871.4
13.8 %
100
541.6
62.2
329.9
19.3 %
37.9
54.6
6.3
239.9
27.5
286.5
-8.1 %
32.9
43.3
222.7 %
5
12.3
1.4
4.8
0.6
60.4
44.8 %
6.9
10.1
1.2
30.1
50.5 %
3.5
0.03
1 071.1
765.8
27.7 %
100
489.2
63.9
276.6
0 %
36.1
86.2
11.3
222.5
29.1
311.8
19.6 %
40.7
-35.3
-322 %
-4.6
69.7
9.1
7.3
1
41.7
6.9 %
5.4
8
1
20
-47.2 %
2.6
0.02
1 070.7
599.9
-51.1 %
100
323.2
53.9
276.7
-36.1 %
46.1
59.6
9.9
224.6
37.4
260.8
-35.9 %
43.5
15.9
-39.8 %
2.7
20.1
3.4
3
0.5
39
-52.3 %
6.5
7.2
1.2
37.9
-18.1 %
6.3
0.04
1 070.7
1 225.6
33.1 %
100
792.6
64.7
433
-0.5 %
35.3
40.5
3.3
389.4
31.8
406.7
14.2 %
33.2
26.4
-66.6 %
2.2
52.7
4.3
2.9
0.2
81.7
-46.6 %
6.7
-19.8
-1.6
46.3
-59.1 %
3.8
0.04
1 071.1
920.5
12.9 %
100
485.4
52.7
435.1
20 %
47.3
101.6
11
264.6
28.7
356
29.2 %
38.7
79
-9.2 %
8.6
72.1
7.8
1.8
0.2
153
-12.3 %
16.6
27.7
3
113.3
-16.4 %
12.3
0.11
1 069.1
815.1
16.2 %
100
452.5
55.5
362.6
8.2 %
44.5
63.3
7.8
240.8
29.5
275.6
-4.8 %
33.8
87
91.6 %
10.7
88.4
10.8
-0.9
-0.1
174.4
106.4 %
21.4
11.2
1.4
135.5
85.9 %
16.6
0.13
1 068.3
701.3
-36.6 %
100
366.3
52.2
335
-28 %
47.8
70.6
10.1
237.7
33.9
289.6
-16.5 %
41.3
45.4
-61.7 %
6.5
36.4
5.2
2.7
0.4
84.5
-63.4 %
12
9.4
1.3
72.9
-50.6 %
10.4
0.07
1 067.6
1 107
50.7 %
100
641.5
57.9
465.5
49.7 %
42.1
125.8
11.4
218.5
19.7
346.9
101 %
31.3
118.6
-14.3 %
10.7
113.8
10.3
-1.6
-0.1
230.9
53.4 %
20.9
23.5
2.1
147.5
31.8 %
13.3
0.14
1 066.9
734.8
1.4 %
100
423.8
57.7
311
-5.2 %
42.3
27.7
3.8
176.8
24.1
172.6
-35.1 %
23.5
138.4
122.9 %
18.8
12.2
1.7
-0.1
-0.01
150.5
0.7 %
20.5
23.6
3.2
111.9
-18.4 %
15.2
0.1
1 066.8
724.6
36.4 %
100
396.5
54.7
328.1
25.3 %
45.3
—
0
276.5
38.2
266
34.6 %
36.7
62.1
-3.4 %
8.6
80.2
11.1
7.1
1
149.4
95.8 %
20.6
10
1.4
137.1
104.9 %
18.9
0.13
1 066.8
531.1
-46.7 %
100
269.2
50.7
261.8
-39 %
49.3
—
0
213.2
40.1
197.6
-24 %
37.2
64.3
-61.9 %
12.1
10.5
2
1.5
0.3
76.3
-53.2 %
14.4
7.4
1.4
66.9
-52.4 %
12.6
0.06
1 066.8
996.4
33.8 %
100
567.5
57
428.9
35.1 %
43
94.8
9.5
178.8
17.9
260
24 %
26.1
168.9
56.7 %
17
8.1
0.8
-14.3
-1.4
163.2
31 %
16.4
19.1
1.9
140.6
46.5 %
14.1
0.13
1 066.8
744.6
10.9 %
100
427.1
57.4
317.5
3.2 %
42.6
47.8
6.4
170.2
22.9
209.7
14 %
28.2
107.8
-12.9 %
14.5
16.1
2.2
1.2
0.2
124.6
-2.4 %
16.7
26.6
3.6
96
-19.8 %
12.9
0.09
1 066.8
671.7
22.5 %
100
364
54.2
307.7
25.5 %
45.8
—
0
214.9
32
183.9
-9.1 %
27.4
123.8
187.9 %
18.4
24.2
3.6
-20.4
-3.04
127.6
85.2 %
19
6.6
1
119.7
90.6 %
17.8
0.11
1 078.5
548.5
-46 %
100
303.3
55.3
245.2
-23.8 %
44.7
—
0
200.2
36.5
202.2
-41.1 %
36.9
43
301.9 %
7.8
4.8
0.9
21.1
3.8
68.9
-56.7 %
12.6
7
1.3
62.8
-49.4 %
11.4
0.06
1 066.8
1 015.7
69.8 %
100
693.9
68.3
321.8
19.9 %
31.7
—
0
248.3
24.4
343.1
122.5 %
33.8
-21.3
-118.7 %
-2.1
51.1
5
129.2
12.7
159
26.2 %
15.7
28
2.8
124.2
39.7 %
12.2
0.12
1 066.8
598.1
-3.8 %
100
329.8
55.1
268.3
1.9 %
44.9
—
0
170.3
28.5
154.2
8.1 %
25.8
114.1
-5.4 %
19.1
15.8
2.6
-3.3
-0.6
126
0.1 %
21.1
31.3
5.2
88.9
-24.5 %
14.9
0.08
1 066.8
621.6
45.5 %
100
358.3
57.6
263.3
29.3 %
42.4
—
0
165.3
26.6
142.7
-14.5 %
23
120.6
228.6 %
19.4
13.7
2.2
-8.3
-1.3
125.9
88.8 %
20.3
6
1
117.8
103.5 %
19
0.11
1 066.8
427.2
-31.8 %
100
223.6
52.3
203.6
-14.5 %
47.7
—
0
156.8
36.7
166.9
29.9 %
39.1
36.7
-66.5 %
8.6
17.7
4.1
12.2
2.9
66.7
-50.4 %
15.6
6.4
1.5
57.9
-53.9 %
13.6
0.05
1 066.8
626.2
37.7 %
100
388
62
238.1
36.3 %
38
—
0
125.6
20.1
128.5
16.9 %
20.5
109.7
69.3 %
17.5
9.8
1.6
14.8
2.4
134.4
66.3 %
21.5
5.9
0.9
125.5
102.1 %
20
0.14
927.4
454.6
-7.7 %
100
279.9
61.6
174.7
-14.2 %
38.4
—
0
110.9
24.4
109.9
8.3 %
24.2
64.8
-36.5 %
14.3
6
1.3
10.1
2.2
80.8
-36.2 %
17.8
15.8
3.5
62.1
-47.5 %
13.7
0.07
927.4
492.5
19.1 %
100
289
58.7
203.5
19.1 %
41.3
—
0
102
20.7
101.5
-21.6 %
20.6
102
145.8 %
20.7
7.8
1.6
16.8
3.4
126.7
101.1 %
25.7
5.6
1.1
118.3
114.7 %
24
0.13
927.4
413.4
-39.9 %
100
242.5
58.7
170.9
-37.4 %
41.3
—
0
118
28.5
129.4
4.4 %
31.3
41.5
-72.1 %
10
7.7
1.9
13.7
3.3
63
-64.4 %
15.2
4.7
1.1
55.1
-63.8 %
13.3
0.06
927.4
687.5
48.5 %
100
414.7
60.3
272.8
75.2 %
39.7
—
0
120.1
17.5
123.9
30.6 %
18
148.9
144.9 %
21.7
5.7
0.8
22.2
3.2
176.9
141.7 %
25.7
17.9
2.6
152.3
152.6 %
22.2
0.16
927.4
463
-17.6 %
100
307.3
66.4
155.7
-25.8 %
33.6
—
0
96.9
20.9
94.9
-2.5 %
20.5
60.8
-46.1 %
13.1
2.1
0.5
10.3
2.2
73.2
-44 %
15.8
18.6
4
60.3
-48.5 %
13
0.07
927.4
562.2
18.8 %
100
352.3
62.7
209.9
45.2 %
37.3
—
0
95.7
17
97.3
-6.9 %
17.3
112.7
181 %
20
5.5
1
12.7
2.3
130.8
106.3 %
23.3
6.1
1.1
117
123.3 %
20.8
0.13
927.4
473.3
-16.5 %
100
328.7
69.4
144.6
-39.1 %
30.6
—
0
99.7
21.1
104.5
-13.8 %
22.1
40.1
-65.5 %
8.5
10.2
2.2
13.1
2.8
63.4
-67.8 %
13.4
6.5
1.4
52.4
-69.5 %
11.1
0.06
927.4
566.8
270.5 %
100
329.3
58.1
237.5
147.9 %
41.9
—
0
106.9
18.9
121.3
78.1 %
21.4
116.2
318 %
20.5
7.4
1.3
73.4
12.9
197.1
350 %
34.8
22
3.9
171.7
318.8 %
30.3
0.19
927.4
153
—
100
57.1
37.3
95.8
—
62.6
—
0
71
46.4
68.1
—
44.5
27.8
—
18.2
11.3
7.4
4.7
3.1
43.8
—
28.6
2.5
1.6
41
—
26.8
0.04
927.4