Shenzhen - Delayed Quote • CNY
Shenzhen Etmade Automatic Equipment Co., Ltd. (300812.SZ)
As of 2:28 PM GMT+8. Market Open.
Breakdown
TTM
12/31/2022
12/31/2021
12/31/2020
Total Revenue
651,603.42
655,346.47
483,873.03
430,278.60
Cost of Revenue
444,122.80
448,626.52
271,551.69
253,393.89
Gross Profit
207,480.63
206,719.95
212,321.34
176,884.71
Operating Expense
177,215.78
168,768.41
133,472.72
114,344.68
Operating Income
30,264.85
37,951.54
78,848.62
62,540.03
Net Non Operating Interest Income Expense
452.73
2,496.27
2,683.39
4,333.62
Pretax Income
15,376.76
36,272.80
74,331.16
66,969.26
Tax Provision
-13,703.37
-6,674.12
5,136.61
9,540.44
Net Income Common Stockholders
33,459.57
44,291.14
70,117.55
58,956.39
Basic EPS
0.24
0.32
0.50
0.42
Diluted EPS
0.24
0.32
0.50
0.42
Basic Average Shares
139,552.70
138,409.82
140,235.11
140,372.37
Diluted Average Shares
139,552.70
138,409.82
140,235.11
140,372.37
Total Operating Income as Reported
14,647.88
35,276.14
70,208.50
62,569.25
Rent Expense Supplemental
--
494.82
164.39
1,451.88
Total Expenses
621,338.57
617,394.92
405,024.41
367,738.57
Net Income from Continuing & Discontinued Operation
33,459.57
44,291.14
70,117.55
58,956.39
Normalized Income
47,664.50
50,428.99
80,970.40
64,577.94
Interest Income
5,456.22
4,276.54
4,746.21
4,994.99
Interest Expense
737.13
1,450.05
1,690.55
312.11
Net Interest Income
452.73
2,496.27
2,683.39
4,333.62
EBIT
16,113.89
37,722.85
76,021.71
67,281.37
EBITDA
16,113.89
57,075.01
90,091.88
74,712.81
Reconciled Cost of Revenue
444,122.80
448,626.52
271,551.69
253,393.89
Reconciled Depreciation
--
19,352.16
14,070.17
7,431.44
Net Income from Continuing Operation Net Minority Interest
33,459.57
44,291.14
70,117.55
58,956.39
Total Unusual Items Excluding Goodwill
-18,939.91
-8,183.79
-11,658.50
-6,555.43
Total Unusual Items
-18,939.91
-8,183.79
-11,658.50
-6,555.43
Normalized EBITDA
35,053.80
65,258.80
101,750.38
81,268.25
Tax Rate for Calcs
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-4,734.98
-2,045.95
-805.65
-933.89
12/31/2020 - 1/9/2020
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade