Financial Snapshot

Revenue
$18.41M
TTM
Gross Margin
16.83%
TTM
Net Earnings
-$17.22M
TTM
Current Assets
Q2 2024
Current Liabilities
Q2 2024
Current Ratio
171.73%
Q2 2024
Total Assets
Q2 2024
Total Liabilities
Q2 2024
Book Value
$106.3M
Q2 2024
Cash
Q2 2024
P/E
-0.8377
Sep 13, 2024 EST
Free Cash Flow
$10.01M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Revenue $24.83M $80.02M $54.14M $5.892M $32.99M $8.244M $27.56M $5.201M $4.764M $8.612M $11.24M $8.530M $8.970M $12.82M $13.11M $8.080M $8.100M $16.42M $10.88M $7.720M $0.00 $20.00K $30.00K
YoY Change -68.97% 47.8% 818.95% -82.14% 300.19% -70.08% 429.83% 9.18% -44.68% -23.39% 31.77% -4.91% -30.03% -2.21% 62.25% -0.25% -50.67% 50.92% 40.93% -100.0% -33.33%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Revenue $24.83M $80.02M $54.14M $5.892M $32.99M $8.244M $27.56M $5.201M $4.764M $8.612M $11.24M $8.530M $8.970M $12.82M $13.11M $8.080M $8.100M $16.42M $10.88M $7.720M $0.00 $20.00K $30.00K
Cost Of Revenue $19.89M $70.56M $41.23M $5.352M $26.81M $6.690M $22.57M $2.960M $2.896M $4.351M $4.412M $4.895M $6.230M $7.060M $6.000M $6.660M $6.710M $6.920M $3.360M $4.160M $0.00 $20.00K $20.00K
Gross Profit $4.944M $9.456M $12.91M $539.4K $6.179M $1.554M $4.982M $2.241M $1.868M $4.261M $6.828M $3.635M $2.740M $5.760M $7.110M $1.410M $1.390M $9.500M $7.520M $3.560M $0.00 $0.00 $10.00K
Gross Profit Margin 19.91% 11.82% 23.84% 9.15% 18.73% 18.85% 18.08% 43.09% 39.21% 49.48% 60.75% 42.62% 30.55% 44.93% 54.23% 17.45% 17.16% 57.86% 69.12% 46.11% 0.0% 33.33%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Selling, General & Admin $3.756M $8.551M $3.299M $24.62M $10.05M $2.920M $3.655M $3.464M $3.788M $4.588M $3.590M $3.350M $2.520M $2.600M $2.360M $4.380M $4.660M $3.060M $3.650M $2.340M $10.00K $1.020M $3.310M
YoY Change -56.08% 159.16% -86.6% 145.1% 244.03% -20.09% 5.51% -8.55% -17.44% 27.79% 7.16% 32.94% -3.08% 10.17% -46.12% -6.01% 52.29% -16.16% 55.98% 23300.0% -99.02% -69.18%
% of Gross Profit 75.96% 90.42% 25.56% 4565.61% 162.61% 187.97% 73.36% 154.55% 202.8% 107.66% 52.58% 92.16% 91.97% 45.14% 33.19% 310.64% 335.25% 32.21% 48.54% 65.73% 33100.0%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $1.724M $1.780M $4.281M $2.546M $1.675M $480.0K $503.8K $602.0K $1.028M $1.064M $1.100M $990.4K $930.0K $870.0K $840.0K $810.0K $730.0K $110.0K $130.0K $80.00K $0.00 $0.00 $0.00
YoY Change -3.15% -58.43% 68.15% 52.01% 248.94% -4.72% -16.31% -41.47% -3.31% -3.32% 11.08% 6.49% 6.9% 3.57% 3.7% 10.96% 563.64% -15.38% 62.5%
% of Gross Profit 34.86% 18.82% 33.17% 472.06% 27.11% 30.9% 10.11% 26.86% 55.07% 24.96% 16.11% 27.25% 33.94% 15.1% 11.81% 57.45% 52.52% 1.16% 1.73% 2.25% 0.0%
Operating Expenses $5.558M $11.58M $6.717M $28.32M $13.13M $4.758M $4.840M $5.874M $5.595M $6.503M $5.730M $4.750M $3.570M $3.990M $3.320M $5.670M $5.790M $4.080M $4.670M $3.390M $10.00K $1.020M $3.310M
YoY Change -52.0% 72.39% -76.28% 115.77% 175.9% -1.69% -17.61% 4.98% -13.96% 13.5% 20.63% 33.05% -10.53% 20.18% -41.45% -2.07% 41.91% -12.63% 37.76% 33800.0% -99.02% -69.18%
Operating Profit -$613.9K -$2.123M $6.190M -$27.78M -$6.948M -$3.204M $141.9K -$3.633M -$3.728M -$2.242M -$3.177M -$1.112M -$830.0K $1.770M $3.790M -$4.260M -$4.400M $5.420M $2.850M $170.0K -$10.00K -$1.020M -$3.300M
YoY Change -71.08% -134.3% -122.28% 299.87% 116.85% -2357.31% -103.91% -2.54% 66.25% -29.41% 185.63% 33.99% -146.89% -53.3% -188.97% -3.18% -181.18% 90.18% 1576.47% -1800.0% -99.02% -69.09%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Interest Expense -$2.394M $40.01K $936.1K $582.7K $151.8K $2.142M $423.9K $2.206M $3.477M $3.401M $3.889M $2.420M -$1.500M -$600.0K -$550.0K -$610.0K -$920.0K -$500.0K -$150.0K -$20.00K $0.00 $0.00 -$10.00K
YoY Change -6084.0% -95.73% 60.64% 283.99% -92.92% 405.42% -80.78% -36.55% 2.22% -12.54% 60.67% -261.36% 150.0% 9.09% -9.84% -33.7% 84.0% 233.33% 650.0% -100.0%
% of Operating Profit 15.12% 298.61% -33.9% -14.51% -9.23% -5.26% -11.76%
Other Income/Expense, Net -$24.55M -$2.730M $42.23M $25.77M $1.893M $51.31M $66.87M $30.96M -$3.127M -$2.939M -$3.218M -$2.142M $1.200M $50.00K $480.0K $30.00K $10.00K $10.00K $60.00K $60.00K
YoY Change 799.32% -106.46% 63.9% 1261.44% -96.31% -23.27% 115.97% -1090.09% 6.39% -8.64% 50.21% -278.51% 2300.0% -89.58% 1500.0% 200.0% 0.0% -83.33% 0.0%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Pretax Income -$25.17M -$4.853M $48.42M -$2.016M -$4.904M $48.11M $67.01M $30.96M -$6.855M -$5.182M -$6.394M -$3.254M -$1.130M $1.230M $3.710M -$4.840M -$4.180M $4.930M $2.760M $220.0K -$10.00K -$1.020M -$3.310M
YoY Change 418.53% -110.02% -2502.2% -58.89% -110.19% -28.21% 116.43% -551.68% 32.29% -18.96% 96.49% 187.99% -191.87% -66.85% -176.65% 15.79% -184.79% 78.62% 1154.55% -2300.0% -99.02% -69.18%
Income Tax $1.095M $4.543M $2.140M $2.227M -$384.1K $1.574M $4.145M -$37.40K -$133.0K $30.58K $349.3K -$13.52K $30.00K $660.0K $200.0K $1.160M $430.0K $1.210M $500.0K $160.0K $0.00 $0.00 $0.00
% Of Pretax Income 4.42% 3.27% 6.19% -0.12% 53.66% 5.39% 24.54% 18.12% 72.73%
Net Earnings -$10.13M -$8.429M $35.05M -$4.243M -$1.755M $46.89M $62.65M $30.43M -$4.765M -$3.654M -$2.626M -$3.471M -$1.420M -$30.00K $3.280M -$6.030M -$4.770M $3.660M $2.100M $60.00K -$10.00K -$860.0K -$3.310M
YoY Change 20.2% -124.05% -926.01% 141.78% -103.74% -25.17% 105.87% -738.66% 30.42% 39.11% -24.34% 144.45% 4633.33% -100.91% -154.39% 26.42% -230.33% 74.29% 3400.0% -700.0% -98.84% -74.02%
Net Earnings / Revenue -40.79% -10.53% 64.73% -72.01% -5.32% 568.75% 227.37% 585.17% -100.03% -42.43% -23.37% -40.69% -15.83% -0.23% 25.02% -74.63% -58.89% 22.29% 19.3% 0.78% -4300.0% -11033.33%
Basic Earnings Per Share -$0.15 -$0.12 $0.51 -$0.06
Diluted Earnings Per Share -$0.15 -$0.12 $0.51 -$0.06 -$25.55K $682.5K $912.1K $443.1K -$69.37K -$97.68K -$40.78K -$107.7K -$54.22K -$1.266K $138.5K -$254.5K -$201.4K $154.9K $94.21K $3.509K -$647.20 -$55.66K -$214.2K

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Cash & Short-Term Investments $46.96M $44.16M $38.79M $65.38M $43.72M $67.22M $29.14M $8.870M $2.149M $2.818M $4.300M $2.000M $4.900M $4.100M $4.200M $1.700M $2.600M $1.100M $5.300M $3.800M $0.00 $0.00 $0.00
YoY Change 6.33% 13.84% -40.67% 49.55% -34.96% 130.66% 228.55% 312.78% -23.73% -34.48% 115.0% -59.18% 19.51% -2.38% 147.06% -34.62% 136.36% -79.25% 39.47%
Cash & Equivalents $20.45M $33.20M $24.90M $40.37M $15.90M $17.66M $5.870M $8.693M $943.5K $1.627M $3.500M $900.0K $1.400M $3.000M $3.400M $600.0K $2.300M $900.0K $900.0K $1.000M
Short-Term Investments $26.51M $10.96M $13.89M $25.01M $27.82M $49.57M $23.27M $177.0K $1.205M $1.191M $800.0K $1.000M $3.500M $1.100M $700.0K $1.100M $300.0K $200.0K $4.400M $2.800M
Other Short-Term Assets $97.76M $172.0M $264.3M $232.1M $96.99M $65.97M $69.04M $77.81M $77.92M $72.91M $31.40M $21.90M $1.900M $1.400M $100.0K $300.0K $2.900M $400.0K $100.0K $100.0K $0.00 $0.00 $0.00
YoY Change -43.16% -34.94% 13.88% 139.32% 47.01% -4.44% -11.26% -0.15% 6.87% 132.21% 43.38% 1052.63% 35.71% 1300.0% -66.67% -89.66% 625.0% 300.0% 0.0%
Inventory
Prepaid Expenses
Receivables $553.0K $204.5K $65.85K $77.46K $24.41K $234.4K $350.5K $900.2K $1.287M $1.270M $1.300M $1.900M $1.100M $300.0K $700.0K $700.0K $800.0K $4.800M $1.400M $2.300M $0.00 $0.00 $0.00
Other Receivables $19.23M $19.42M $18.45M $5.315M $5.097M $14.59M $9.406M $8.764M $4.524M $4.510M $3.300M $4.600M $600.0K $200.0K $100.0K $100.0K $500.0K $2.100M $900.0K $300.0K $0.00 $0.00 $100.0K
Total Short-Term Assets $164.5M $235.8M $321.6M $302.9M $145.8M $148.0M $107.9M $96.34M $85.88M $81.51M $40.20M $30.40M $8.600M $6.000M $5.000M $2.800M $6.800M $8.400M $7.600M $6.400M $0.00 $0.00 $200.0K
YoY Change -30.23% -26.69% 6.19% 107.7% -1.48% 37.13% 12.04% 12.18% 5.36% 102.76% 32.24% 253.49% 43.33% 20.0% 78.57% -58.82% -19.05% 10.53% 18.75% -100.0%
Property, Plant & Equipment $29.64M $23.67M $27.58M $28.66M $28.15M $4.806M $5.539M $5.761M $12.54M $14.17M $15.30M $15.70M $9.300M $9.800M $9.900M $10.80M $10.30M $2.500M $500.0K $600.0K $0.00 $0.00 $0.00
YoY Change 25.19% -14.16% -3.77% 1.8% 485.75% -13.23% -3.85% -54.08% -11.48% -7.38% -2.55% 68.82% -5.1% -1.01% -8.33% 4.85% 312.0% 400.0% -16.67%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $13.73M $13.40M $15.03M $14.31M $12.92M $31.00M $50.83M $37.18M $7.717M $5.640M $5.700M $3.900M $4.300M $1.500M $0.00 $0.00 $100.0K $0.00
YoY Change 2.46% -10.84% 5.08% 10.75% -58.33% -39.01% 36.71% 381.82% 36.82% -1.05% 46.15% -9.3% 186.67% -100.0%
Other Assets $0.00 $853.4K $955.4K $380.6K $0.00 $591.3K $337.5K $142.1K $17.20K $500.0K $200.0K $0.00 $0.00 $10.80M $7.600M $1.500M $0.00 $0.00 $0.00
YoY Change -100.0% -10.68% 151.0% -100.0% 75.18% 137.52% 726.22% -96.56% 150.0% -100.0% 42.11% 406.67%
Total Long-Term Assets $43.37M $38.32M $45.32M $45.61M $41.45M $35.81M $56.96M $43.28M $20.40M $19.83M $21.50M $19.80M $13.60M $11.30M $9.900M $10.80M $10.40M $13.50M $8.400M $2.300M $0.00 $0.00 $0.00
YoY Change 13.18% -15.45% -0.64% 10.04% 15.76% -37.13% 31.61% 112.12% 2.9% -7.78% 8.59% 45.59% 20.35% 14.14% -8.33% 3.85% -22.96% 60.71% 265.22%
Total Assets $207.9M $274.1M $367.0M $348.5M $187.3M $183.8M $164.9M $139.6M $106.3M $101.3M $61.70M $50.20M $22.20M $17.30M $14.90M $13.60M $17.20M $21.90M $16.00M $8.700M $0.00 $0.00 $200.0K
YoY Change
Accounts Payable $24.89M $22.37M $25.12M $20.45M $4.348M $5.268M $3.768M $2.486M $7.467M $10.53M $500.0K $600.0K $600.0K $200.0K $400.0K $500.0K $400.0K $500.0K $100.0K $200.0K $0.00 $0.00 $100.0K
YoY Change 11.23% -10.94% 22.85% 370.32% -17.48% 39.84% 51.53% -66.7% -29.1% 2006.38% -16.67% 0.0% 200.0% -50.0% -20.0% 25.0% -20.0% 400.0% -50.0% -100.0%
Accrued Expenses $480.4K $604.9K $787.0K $787.0K $721.2K $214.5K $261.6K $232.4K $303.9K $301.8K $2.000M $2.700M $900.0K $1.000M $1.100M $1.600M $500.0K $300.0K $200.0K $100.0K
YoY Change -20.57% -23.15% 0.01% 9.12% 236.23% -18.01% 12.59% -23.52% 0.69% -84.91% -25.93% 200.0% -10.0% -9.09% -31.25% 220.0% 66.67% 50.0% 100.0%
Deferred Revenue
YoY Change
Short-Term Debt $1.412M $1.436M $1.568M $1.533M $1.433M $1.457M $1.530M $8.919M $16.77M $31.94M $23.70M $23.80M $12.80M $9.300M $200.0K $6.000M $200.0K $1.300M $1.100M $300.0K $0.00 $0.00 $0.00
YoY Change -1.67% -8.46% 2.34% 6.92% -1.62% -4.79% -82.84% -46.83% -47.49% 34.79% -0.42% 85.94% 37.63% 4550.0% -96.67% 2900.0% -84.62% 18.18% 266.67%
Long-Term Debt Due $0.00 $7.496M $4.620M $6.891M $8.000M $1.000M $1.000M $1.000M $700.0K $1.100M $1.000M $0.00 $0.00
YoY Change -100.0% 62.25% -32.96% -13.86% 0.0% 0.0% 42.86% -36.36% 10.0%
Total Short-Term Liabilities $91.68M $128.3M $194.1M $203.1M $45.41M $58.45M $72.61M $117.8M $92.41M $91.04M $49.20M $37.70M $22.40M $14.30M $5.600M $11.70M $5.600M $7.300M $5.000M $4.300M $0.00 $0.00 $200.0K
YoY Change -28.53% -33.91% -4.42% 347.15% -22.31% -19.5% -38.35% 27.45% 1.5% 85.04% 30.5% 68.3% 56.64% 155.36% -52.14% 108.93% -23.29% 46.0% 16.28% -100.0%
Long-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.48M $8.171M $3.400M $0.00 $0.00 $2.300M $8.100M $200.0K $6.000M $4.200M $5.300M $1.200M $0.00 $0.00 $0.00
YoY Change -100.0% 126.15% 140.33% -100.0% -71.6% 3950.0% -96.67% 42.86% -20.75% 341.67%
Other Long-Term Liabilities $0.00 $1.078M $2.243M $7.668M $7.685M $8.108M $8.696M $4.782M $5.109M $5.422M $5.400M $7.200M $3.100M $3.500M $4.300M $8.300M
YoY Change -100.0% -51.92% -70.75% -0.21% -5.22% -6.76% 81.84% -6.39% -5.77% 0.4% -25.0% 132.26% -11.43% -18.6% -48.19%
Total Long-Term Liabilities $0.00 $1.078M $2.243M $7.668M $7.685M $8.108M $8.696M $4.782M $23.59M $13.59M $8.800M $7.200M $3.100M $5.800M $12.40M $8.500M $6.000M $4.200M $5.300M $1.200M $0.00 $0.00 $0.00
YoY Change -100.0% -51.92% -70.75% -0.21% -5.22% -6.76% 81.84% -79.73% 73.54% 54.47% 22.22% 132.26% -46.55% -53.23% 45.88% 41.67% 42.86% -20.75% 341.67%
Total Liabilities $88.61M $142.6M $211.8M $213.0M $56.83M $68.45M $83.64M $124.1M $120.8M $111.8M $70.60M $57.70M $26.40M $21.20M $18.60M $20.70M $12.10M $11.80M $10.60M $5.500M $0.00 $0.00 $200.0K
YoY Change -37.85% -32.68% -0.58% 274.79% -16.97% -18.17% -32.61% 2.72% 8.09% 58.34% 22.36% 118.56% 24.53% 13.98% -10.14% 71.07% 2.54% 11.32% 92.73% -100.0%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001
Basic Shares Outstanding 68.69M 68.69M 68.69M 68.69M
Diluted Shares Outstanding 68.69M 68.69M 68.69M 68.69M
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $14.425 Million

About Sunrise Real Estate Group Inc

Sunrise Real Estate Group, Inc. engages in the development of real estate properties and the provision of property brokerage services. The company is headquartered in Shanghai, Shanghai and currently employs 78 full-time employees. The company went IPO on 2001-04-23. The firm's segments are Property Brokerage Services, Real Estate Development and Corporate. The firm operates in the People's Republic of China (PRC). The firm's services include property marketing, leasing and management services, and real estate development. The real estate property under development consists of residential unit sites, and commercial and residential unit sites under development. The real estate property under development represents the Company's real estate development project in Linyi, the PRC (Linyi Project), which is located on the junction of Xiemen Road and Hong Kong Road in Linyi City Economic Development Zone, Shandong Province, PRC. The project covers a site area of approximately 103,385 square meters for the development of villa-style residential housing buildings. The firm leases its office properties under non-cancellable operating lease arrangements.

Industry: Operators of Apartment Buildings Peers: MDJM Ltd