Data is not available at this time.
Whole Easy Internet Technology operates as a specialized Internet game brand company within China's dynamic gaming ecosystem. The company's core revenue model centers on operating a B2C game vertical e-commerce platform that facilitates transactions for genuine license codes and virtual game goods. This platform serves as a critical intermediary, enabling gamers to purchase authorization codes for legitimate software products, virtual items including coins and equipment, and prepaid gaming cards. Beyond its primary e-commerce function, the company diversifies its operations through PC Internet media resources, the App Cake application market, and specialized platforms like MobColor for advertising management and Vcolor for data analytics. Its Channel Media Network further extends its market reach by docking game releases across various entertainment formats including micro-movies, video content, and VR applications. This multi-platform approach positions Whole Easy at the intersection of gaming commerce and digital media distribution, leveraging China's substantial gaming market while navigating the competitive landscape of digital entertainment services. The company's evolution from its former identity as Kee Ever Bright Decorative Technology underscores its strategic pivot toward internet technology and gaming-focused vertical services.
For FY 2021, the company reported revenue of CNY 233 million while achieving substantial net income of CNY 580 million, indicating exceptional profitability margins relative to its revenue base. The significant disparity between revenue and net income suggests potential non-operating income sources or accounting adjustments. Operating cash flow stood at CNY 134 million, comfortably covering minimal capital expenditures of approximately CNY 0.9 million, reflecting capital-light operations characteristic of digital platform businesses.
The company demonstrated strong earnings power with diluted EPS of CNY 1.11, significantly boosted by the substantial net income figure. The relationship between operating cash flow and capital expenditures indicates high capital efficiency, with minimal reinvestment requirements for maintaining operations. The platform-based business model appears to generate substantial returns on minimal physical asset investments, though the unusual profit-to-revenue ratio warrants careful analysis of income composition.
Whole Easy maintained a solid liquidity position with cash and equivalents of CNY 197 million against total debt of CNY 697 million as of December 2021. The debt level substantially exceeds cash reserves, indicating leverage that requires monitoring. The balance sheet structure reflects the company's transition from its previous industrial focus to its current internet technology orientation, with financial metrics suggesting ongoing balance sheet realignment.
The company maintained a shareholder return policy with a dividend per share of CNY 0.279 for FY 2021. The dividend distribution occurred alongside the company's strategic repositioning within the internet gaming sector. Growth trends must be evaluated in context of the company's business model transformation and the competitive dynamics of China's gaming e-commerce landscape, where platform scalability and user acquisition are critical success factors.
With a reported market capitalization of zero, the valuation metrics appear incomplete or require verification from current market data. The beta of 0.41 suggests lower volatility relative to the broader market, potentially reflecting the company's niche positioning within the gaming e-commerce segment. Accurate valuation assessment would require updated market capitalization data and comparative analysis with similar platform-based gaming service providers.
Whole Easy's strategic position leverages China's massive gaming market through its specialized e-commerce platform and complementary media services. The company's multi-platform approach provides diversification benefits across gaming commerce, application distribution, and digital advertising. Future prospects will depend on effective execution in a highly competitive sector, user base expansion, and adaptation to regulatory developments affecting China's gaming industry. The company's transformation from decorative technology to internet gaming represents a significant strategic pivot requiring sustained operational focus.
Company description and financial data providedShenzhen Stock Exchange filingsFY 2021 financial statements
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |