Ingdan, Inc. (HKG:0400)
Hong Kong · Delayed Price · Currency is HKD 4.400
+0.145 (3.41%)
Oct 6, 2026, 4:08 PM HKT
Ingdan Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 21,779 | 15,207 | 10,129 | 8,863 | 9,536 | 9,452 | |
Revenue Growth | 74.46% | 50.13% | 14.28% | -7.05% | 0.88% | 52.83% |
Cost of Revenue | 20,461 | 14,102 | 9,240 | 7,833 | 8,422 | 8,519 |
Gross Profit | 1,318 | 1,104 | 889.46 | 1,030 | 1,113 | 933.38 |
Selling, General & Admin | 414.43 | 430.83 | 407.92 | 490.74 | 439.69 | 301.25 |
Research & Development | 108.55 | 106.83 | 104.13 | 102.58 | 155.69 | 155.96 |
Other Operating Expenses | - | - | - | 24.12 | - | - |
Operating Expenses | 565.93 | 580.61 | 485.61 | 617.44 | 595.38 | 457.2 |
Operating Income | 752.16 | 523.62 | 403.85 | 412.48 | 517.93 | 476.18 |
Interest Expense | -159.25 | -135.69 | -123.82 | -107.63 | -67.02 | -46.06 |
Interest & Investment Income | 21.39 | 20.09 | 13.41 | 14.99 | 5.46 | 3 |
Earnings From Equity Investments | 36.83 | 7.08 | 6.4 | 4.44 | -0.45 | -1.03 |
Currency Exchange Gain (Loss) | 24.03 | - | - | 3.77 | 5.9 | - |
Other Non Operating Income (Expenses) | -43.05 | -25.54 | 5.37 | 32.42 | -0.28 | 0.59 |
EBT Excluding Unusual Items | 632.11 | 389.55 | 305.2 | 360.47 | 461.54 | 432.69 |
Gain (Loss) on Sale of Assets | -3.23 | -2.62 | -0.77 | - | 48.91 | 18.87 |
Other Unusual Items | 9.35 | 8.03 | 4.63 | - | 5.44 | 8.44 |
Pretax Income | 638.23 | 394.96 | 309.05 | 360.47 | 515.9 | 460 |
Income Tax Expense | 145.1 | 84.81 | 35.56 | 40.6 | 63.48 | 47.61 |
Earnings From Continuing Operations | 493.13 | 310.15 | 273.49 | 319.87 | 452.42 | 412.39 |
Minority Interest in Earnings | -131.52 | -95.38 | -83.64 | -109.17 | -138.01 | -116.23 |
Net Income | 361.6 | 214.77 | 189.85 | 210.7 | 314.41 | 296.15 |
Net Income to Common | 361.6 | 214.77 | 189.85 | 210.7 | 314.41 | 296.15 |
Net Income Growth | 72.82% | 13.12% | -9.89% | -32.99% | 6.17% | 140.38% |
Shares Outstanding (Basic) | 1,621 | 1,583 | 1,370 | 1,369 | 1,401 | 1,389 |
Shares Outstanding (Diluted) | 1,621 | 1,583 | 1,371 | 1,371 | 1,405 | 1,393 |
Shares Change | 11.23% | 15.46% | -0.00% | -2.44% | 0.86% | -0.22% |
EPS (Basic) | 0.22 | 0.14 | 0.14 | 0.15 | 0.22 | 0.21 |
EPS (Diluted) | 0.22 | 0.14 | 0.14 | 0.15 | 0.22 | 0.21 |
EPS Growth | 55.22% | -1.69% | -10.35% | -31.28% | 5.16% | 142.04% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -1,341 | -142.18 | 128.68 | -582.17 | 657.06 | -446.57 |
Free Cash Flow Per Share | -0.83 | -0.09 | 0.09 | -0.42 | 0.47 | -0.32 |
Dividend Per Share | - | - | - | - | 0.035 | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 6.05% | 7.26% | 8.78% | 11.62% | 11.68% | 9.87% |
Operating Margin | 3.45% | 3.44% | 3.99% | 4.65% | 5.43% | 5.04% |
Profit Margin | 1.66% | 1.41% | 1.87% | 2.38% | 3.30% | 3.13% |
Free Cash Flow Margin | -6.16% | -0.94% | 1.27% | -6.57% | 6.89% | -4.72% |
EBITDA | 789.85 | 577.77 | 455.42 | 475.95 | 564.91 | 564.67 |
EBITDA Margin | 3.63% | 3.80% | 4.50% | 5.37% | 5.92% | 5.97% |
D&A For EBITDA | 37.69 | 54.15 | 51.56 | 63.47 | 46.98 | 88.49 |
EBIT | 752.16 | 523.62 | 403.85 | 412.48 | 517.93 | 476.18 |
EBIT Margin | 3.45% | 3.44% | 3.99% | 4.65% | 5.43% | 5.04% |
Effective Tax Rate | 22.73% | 21.47% | 11.51% | 11.26% | 12.30% | 10.35% |