US-listed companies
Secoo Holding Ltd

Secoo Holding LtdSECO

Market cap

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021
Merchandise sales	-	763	949	887	469
Marketplace and other services	-	21	34	35	23
Revenue, Net	575	784	983	923	491
Cost of revenues	481	644	811	787	473
Gross profit	94	140	172	135	19
Fulfillment expenses	15	20	27	28	20
Marketing expenses	38	60	69	43	34
Technology and content development expenses	10	12	15	17	16
General and administrative expenses	17	16	30	41	47
Total operating expenses	79	108	141	130	739
Income (loss) from operations	15	32	31	5	-97
Interest income	-	-	1	1	0
Interest expenses	1	6	17	20	22
Foreign currency exchange (losses) gain	1	-2	-0	-1	0
Change in fair value of financial instruments	-	-	3	0	-
Others	1	5	10	2	4
Income (loss) before income tax	16	29	28	-12	-115
Income tax (expenses) benefit	-5	6	5	1	-27
Net income (loss)	21	23	23	-13	-89
Net Income (Loss) Attributable to Redeemable Noncontrolling Interest	-0	0	0	0	-0
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest	-0	0	1	-3	-0
Net income (loss) attributable to Secoo Holding Limited	21	22	22	-11	-89
Accretion to redeemable non-controlling interest redemption value	0	-	0	0	0
Net income (loss) attributable to ordinary shareholders of Secoo Holding Limited	-11	22	22	-11	-89
Net income (loss)	21	23	23	-13	-89
Foreign currency translation adjustments, net of nil income taxes	13	-0	-3	10	5
Total other comprehensive (loss) income, net of income taxes	13	-0	-3	10	5
Comprehensive income (loss)	33	22	20	-4	-84
Less: Comprehensive income attributable to redeemable non-controlling interest	0	-0	-0	-0	-0
Less: Comprehensive income (loss) attributable to non-redeemable non-controlling interest	0	-0	-1	2	-0
Comprehensive income (loss) attributable to ordinary shareholders of Secoo Holding Limited	33	22	19	-1	-84
-Basic	-	0.88	0.88	-0.36	-2.51
-Diluted	-	0.84	0.85	-0.36	-2.51