Closing prices at the end of each trading day, from 20 Oct 2017. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 711.0 | 969.3 | 1,271.9 | 1,529.4 | 6.2 | 33.5 | 92.8 | 320.1 | 201.0 |
| Growth | +36.3% | +31.2% | +20.3% | −99.6% | +442.8% | +177.4% | +244.9% | −37.2% | |
| Operating income | 70.8 | −0.6 | 207.6 | −15.3 | −17.6 | −30.0 | −2,460.5 | −1,055.2 | −807.0 |
| Net income | 53.9 | −48.0 | 143.0 | 148.1 | −132.4 | −248.5 | −5,637.4 | −1,306.9 | −913.5 |
| Growth | −189.0% | +3.6% | −189.4% | ||||||
| EPS, diluted | 0.54 | −0.47 | 1.23 | 1.29 | −1.17 | −2.20 | −2.92 | −0.58 | −0.35 |
| Growth | −187.0% | +4.9% | −190.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 48.9% | 53.3% | 54.7% | 54.6% | 5,768.8% | n/a | n/a | n/a | n/a |
| Operating margin | 10.0% | −0.1% | 16.3% | −1.0% | −285.7% | −89.7% | −2,651.0% | −329.7% | −401.6% |
| Net margin | 7.6% | −4.9% | 11.2% | 9.7% | −2,148.8% | −742.8% | −6,073.8% | −408.3% | −454.5% |
| Free cash flow margin | 28.9% | 30.9% | 24.8% | −5.9% | −3,725.8% | −1,615.3% | −650.0% | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 241.0 | 350.1 | 380.0 | −39.9 | −205.7 | −539.8 | −586.1 | −567.6 | −179.1 |
| Capital expenditure | −35.5 | −50.3 | −65.2 | −50.8 | −23.9 | −0.6 | −17.1 | n/a | n/a |
| Free cash flow | 205.5 | 299.8 | 314.8 | −90.7 | −229.6 | −540.4 | −603.3 | n/a | n/a |
| Growth | +45.8% | +5.0% | −128.8% | ||||||
| Buybacks | n/a | n/a | −21.4 | −48.0 | 0.0 | n/a | n/a | n/a | n/a |
| Dividends paid | −426.0 | −571.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash and securities | 640.0 | 1,056.0 | 1,288.1 | 14.0 | 3.7 | 8.5 | 513.4 | 436.2 | 126.6 |
| Total debt | 371.3 | 623.4 | 584.9 | 504.2 | 418.1 | 0.0 | 465.2 | n/a | n/a |
| Net cash (debt) | 268.7 | 432.5 | 703.2 | −490.1 | −414.5 | 8.5 | 48.2 | n/a | n/a |
| Shareholders’ equity | 407.2 | 310.1 | 455.8 | 608.9 | 495.1 | −89.1 | 438.9 | −43.6 | −754.1 |
| Debt to equity | 0.91 | 2.01 | 1.28 | 0.83 | 0.84 | n/a | 1.06 | n/a | n/a |
In millions of CNY, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 640.0 | 1,056.0 | 1,288.1 | 14.0 | 3.7 | 8.5 | 513.4 | 436.2 | 126.6 | |
| 0.0 | 2.5 | 2.4 | 1.7 | 2.3 | n/a | n/a | n/a | n/a | |
| 5.5 | 7.9 | 11.3 | 8.7 | 7.8 | n/a | 0.0 | 22.5 | n/a | |
| 75.7 | 100.2 | 128.4 | 137.3 | 107.5 | 0.5 | 2.6 | 4.4 | 2.6 | |
| 461.7 | 475.7 | 492.0 | 665.4 | 659.3 | n/a | n/a | n/a | n/a | |
| 1,500.3 | 1,956.3 | 2,280.8 | 2,802.0 | 2,426.4 | 30.7 | n/a | n/a | n/a | |
| Growth | +30.4% | +16.6% | +22.9% | −13.4% | −98.7% | ||||
| Liabilities | |||||||||
| 38.2 | 0.0 | 82.5 | 134.0 | 226.7 | n/a | n/a | n/a | n/a | |
| 333.1 | 623.4 | 502.4 | 370.2 | 191.4 | 0.0 | 465.2 | n/a | n/a | |
| calc | 371.3 | 623.4 | 584.9 | 504.2 | 418.1 | 0.0 | 465.2 | n/a | n/a |
| 1,101.9 | 1,660.6 | 1,839.9 | 2,177.7 | 1,924.9 | 119.8 | n/a | n/a | n/a | |
| Equity | |||||||||
| −134.3 | −315.5 | −248.7 | −127.1 | −260.0 | −403.1 | −6,031.3 | −7,338.2 | −8,251.7 | |
| 407.2 | 310.1 | 455.8 | 608.9 | 495.1 | −89.1 | 438.9 | −43.6 | −754.1 | |
| Growth | −23.8% | +47.0% | +33.6% | −18.7% | −118.0% | −109.9% | |||
| Per share and net cash | |||||||||
| calc | 268.7 | 432.5 | 703.2 | −490.1 | −414.5 | 8.5 | 48.2 | n/a | n/a |
| 100.0 | 110.0 | 113.8 | 112.8 | 113.0 | 113.0 | n/a | n/a | n/a | |
| calc | 4.07 | 2.82 | 4.01 | 5.40 | 4.38 | −0.79 | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in CNY as filed; the screener converts to dollars.