Tencent Music Entertainment Group (TME)
Select a metric from the list below to chart it
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
| Income Statement | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 635.2 | 1,599.4 | 2,765.2 | 3,704.6 | 4,246.2 | 4,550.8 | 4,154.2 | |
| Revenue % Chg. | — | 151.8% | 72.9% | 34.0% | 14.6% | 7.2% | -10.8% | |
| Cost of Revenue | 455.8 | 1,044.5 | 1,705.3 | 2,441.3 | 2,891.4 | 3,181.1 | 2,913.5 | |
| Cost of Revenue % Chg. | — | 129.2% | 63.3% | 43.2% | 18.4% | 10.0% | -9.3% | |
| Gross Profit | 179.4 | 554.9 | 1,059.9 | 1,263.3 | 1,354.9 | 1,369.7 | 1,240.7 | |
| Gross Profit % Chg. | — | 209.3% | 91.0% | 19.2% | 7.3% | 1.1% | -14.0% | |
| Gross Profit Margin | 28.3% | 34.7% | 38.3% | 34.1% | 31.9% | 30.1% | 29.9% | |
| Gross Profit Margin % Chg. | — | 22.8% | 10.5% | -11.0% | -6.4% | -5.7% | -3.6% | |
| Selling, General, & Admin Expenses | 167.2 | 354.5 | 578.5 | 691.0 | 812.2 | 974.0 | 875.8 | |
| Selling, General, & Admin Expenses % Chg. | — | 112.0% | 63.2% | 19.4% | 17.5% | 19.9% | -8.2% | |
| Other Expenses | -1.3 | -4.4 | -7.6 | -19.2 | -35.7 | — | — | |
| Other Expenses % Chg. | — | 233.3% | 73.3% | 153.8% | 85.6% | — | — | |
| Operating Income | 15.0 | 232.0 | 297.0 | 673.2 | 686.0 | 553.5 | 544.3 | |
| Operating Income % Chg. | — | 1446.6% | 28.0% | 126.7% | 1.9% | -19.3% | -15.3% | |
| Operating Income Margin | 2.4% | 14.5% | 10.7% | 18.2% | 16.2% | 12.2% | 13.1% | |
| Operating Income Margin % Chg. | — | 514.2% | -26.0% | 69.2% | -11.1% | -24.7% | -5.1% | |
| Total Other Income/Expenses Net | 1.6 | 0.6 | -5.2 | -11.9 | -11.4 | -24.5 | -12.4 | |
| Total Other Income/Expenses Net % Chg. | — | -63.6% | — | 127.8% | 4.9% | 115.4% | 43.7% | |
| Income Before Tax | 16.6 | 232.6 | 291.7 | 661.3 | 674.7 | 529.0 | 531.9 | |
| Income Before Tax % Chg. | — | 1300.9% | 25.4% | 126.7% | 2.0% | -21.6% | -14.3% | |
| Income Before Tax Margin | 2.6% | 14.5% | 10.6% | 17.9% | 15.9% | 11.6% | 12.8% | |
| Income Before Tax Margin % Chg. | — | 456.3% | -27.5% | 69.2% | -11.0% | -26.8% | -4.0% | |
| Income Tax Expense | 4.2 | 40.5 | 24.9 | 82.0 | 66.4 | 60.7 | 64.2 | |
| Income Tax Expense % Chg. | — | 858.6% | -38.5% | 229.2% | -19.0% | -8.6% | 6.8% | |
| Net Income | 11.9 | 193.1 | 267.0 | 580.0 | 605.2 | 441.2 | 446.0 | |
| Net Income % Chg. | — | 1517.1% | 38.2% | 117.2% | 4.3% | -27.1% | -17.0% | |
| Net Income Margin | 1.9% | 12.1% | 9.7% | 15.7% | 14.3% | 9.7% | 10.7% | |
| Net Income Margin % Chg. | — | 542.2% | -20.0% | 62.2% | -9.0% | -32.0% | -7.0% | |
| Weighted Avg. Shares Out | 1,635.5 | 1,635.5 | 1,538.2 | 1,677.5 | 3,313.5 | 3,313.5 | 1,620.0 | |
| Weighted Avg. Shares Out % Chg. | — | — | -5.9% | 9.1% | 97.5% | — | -22.1% | |
| EPS | 0.0 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.3 | |
| EPS % Chg. | — | 1515.5% | 47.1% | 99.2% | -47.2% | -27.4% | 2.2% | |
| Weighted Avg. Shares Out Dil | 1,635.5 | 1,635.5 | 1,579.6 | 1,677.5 | 3,360.5 | 3,360.5 | 1,633.3 | |
| Weighted Avg. Shares Out Dil % Chg. | — | — | -3.4% | 6.2% | 100.3% | — | -22.4% | |
| EPS Diluted | 0.0 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.3 | |
| EPS Diluted % Chg. | — | 1515.5% | 43.3% | 104.6% | -47.9% | -27.2% | 2.4% | |
| Interest Income | 4.7 | 13.5 | 41.1 | 89.6 | 90.6 | 77.2 | 88.7 | |
| Interest Income % Chg. | — | 190.6% | 203.2% | 118.1% | 1.1% | -14.8% | 8.0% | |
| Interest Expense | — | — | — | 9.3 | 14.1 | 17.6 | 15.7 | |
| Interest Expense % Chg. | — | — | — | — | 51.6% | 24.7% | — | |
| EBIT | 21.3 | 246.2 | 332.8 | 741.5 | 751.1 | 588.6 | 604.9 | |
| EBIT % Chg. | — | 1057.5% | 35.2% | 122.8% | 1.3% | -21.6% | -12.0% | |
| EBIT Margin | 3.3% | 15.4% | 12.0% | 20.0% | 17.7% | 12.9% | 14.6% | |
| EBIT Margin % Chg. | — | 359.7% | -21.8% | 66.3% | -11.6% | -26.9% | -1.3% | |
| Depreciation & Amortization | 34.4 | 55.2 | 53.7 | 84.9 | 120.0 | — | — | |
| Depreciation & Amortization % Chg. | — | 60.6% | -2.6% | 58.0% | 41.3% | — | — | |
| EBITDA | 55.6 | 301.4 | 386.6 | 826.4 | 871.2 | 588.6 | 604.9 | |
| EBITDA % Chg. | — | 441.6% | 28.3% | 113.8% | 5.4% | -32.4% | -12.0% | |
| EBITDA Margin | 8.8% | 18.8% | 14.0% | 22.3% | 20.5% | 12.9% | 14.6% | |
| EBITDA Margin % Chg. | — | 115.1% | -25.8% | 59.6% | -8.0% | -37.0% | -1.3% |