Great Wall Motor Company Limited (HKG:2333)
Hong Kong · Delayed Price · Currency is HKD 7.76
-0.01 (-0.13%)
Sep 4, 2026, 4:08 PM HKT
Great Wall Motor Company 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 |
Operating Revenue | 229,517 | 219,956 | 199,612 | 171,227 | 134,723 | 133,438 |
Other Revenue | 3,074 | 2,868 | 2,581 | 1,986 | 2,617 | 2,966 |
| 232,591 | 222,824 | 202,194 | 173,212 | 137,340 | 136,405 | |
Revenue Growth | 14.52% | 10.20% | 16.73% | 26.12% | 0.69% | 32.04% |
Cost of Revenue | 191,130 | 183,157 | 163,339 | 142,236 | 110,995 | 115,120 |
Gross Profit | 41,461 | 39,667 | 38,855 | 30,976 | 26,345 | 21,285 |
Selling, General & Admin | 17,138 | 16,020 | 12,619 | 12,022 | 10,770 | 8,840 |
Research & Development | 10,761 | 10,432 | 9,304 | 8,054 | 6,445 | 4,490 |
Other Operating Expenses | 11,093 | 8,060 | 6,300 | 4,474 | 5,121 | 4,234 |
Operating Expenses | 38,954 | 34,478 | 28,205 | 24,623 | 22,335 | 17,625 |
Operating Income | 2,506 | 5,189 | 10,649 | 6,353 | 4,010 | 3,660 |
Interest Expense | -711.61 | -735.54 | -891.62 | -946.65 | -716.28 | -471.55 |
Interest & Investment Income | 2,149 | 1,668 | 2,062 | 1,956 | 1,862 | 1,894 |
Currency Exchange Gain (Loss) | -487.22 | 1,640 | -341.63 | -127 | 2,027 | 147.09 |
Other Non Operating Income (Expenses) | -218.76 | -76.33 | -91.84 | 15.3 | -39.16 | -73.34 |
EBT Excluding Unusual Items | 3,238 | 7,686 | 11,386 | 7,250 | 7,143 | 5,156 |
Gain (Loss) on Sale of Investments | 339.69 | 166.73 | 42.49 | -26.04 | 50.34 | 306.44 |
Gain (Loss) on Sale of Assets | 146.67 | 104.03 | 4.83 | 0.1 | 4.86 | -27.69 |
Asset Writedown | -36.76 | -41.37 | -164.09 | -23.56 | -81.59 | -113.23 |
Other Unusual Items | 4,347 | 3,843 | 2,956 | 623.09 | 1,690 | 2,161 |
Pretax Income | 8,035 | 11,758 | 14,226 | 7,824 | 8,807 | 7,482 |
Income Tax Expense | 2,042 | 1,893 | 1,566 | 801.24 | 553.74 | 757.09 |
Earnings From Continuing Operations | 5,993 | 9,865 | 12,660 | 7,023 | 8,253 | 6,725 |
Minority Interest in Earnings | - | - | -0.24 | -1.25 | 13.23 | 1.08 |
Net Income | 5,993 | 9,865 | 12,660 | 7,022 | 8,266 | 6,726 |
Net Income to Common | 5,993 | 9,865 | 12,660 | 7,022 | 8,266 | 6,726 |
Net Income Growth | -49.80% | -22.07% | 80.30% | -15.05% | 22.89% | 25.43% |
Shares Outstanding (Basic) | 8,472 | 8,505 | 8,496 | 8,563 | 9,084 | 9,214 |
Shares Outstanding (Diluted) | 8,472 | 8,505 | 8,554 | 8,563 | 9,084 | 9,214 |
Shares Change | -1.31% | -0.58% | -0.10% | -5.73% | -1.41% | -0.34% |
EPS (Basic) | 0.71 | 1.16 | 1.49 | 0.82 | 0.91 | 0.73 |
EPS (Diluted) | 0.71 | 1.16 | 1.48 | 0.82 | 0.91 | 0.73 |
EPS Growth | -49.14% | -21.62% | 80.49% | -9.89% | 24.66% | 25.86% |
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 | 28,950 | 28,846 | 15,893 | 1,041 | -3,990 | 22,225 |
Free Cash Flow Per Share | 3.42 | 3.39 | 1.86 | 0.12 | -0.44 | 2.41 |
Dividend Per Share | 0.350 | 0.350 | 0.450 | 0.300 | 0.300 | 0.370 |
Dividend Growth | -22.22% | -22.22% | 50.00% | 0% | -18.92% | 32.14% |
Gross Margin | 17.83% | 17.80% | 19.22% | 17.88% | 19.18% | 15.60% |
Operating Margin | 1.08% | 2.33% | 5.27% | 3.67% | 2.92% | 2.68% |
Profit Margin | 2.58% | 4.43% | 6.26% | 4.05% | 6.02% | 4.93% |
Free Cash Flow Margin | 12.45% | 12.95% | 7.86% | 0.60% | -2.90% | 16.29% |
EBITDA | 11,176 | 14,428 | 19,715 | 13,610 | 10,124 | 8,972 |
EBITDA Margin | 4.81% | 6.48% | 9.75% | 7.86% | 7.37% | 6.58% |
D&A For EBITDA | 8,669 | 9,238 | 9,066 | 7,257 | 6,114 | 5,312 |
EBIT | 2,506 | 5,189 | 10,649 | 6,353 | 4,010 | 3,660 |
EBIT Margin | 1.08% | 2.33% | 5.27% | 3.67% | 2.92% | 2.68% |
Effective Tax Rate | 25.41% | 16.10% | 11.01% | 10.24% | 6.29% | 10.12% |
Revenue as Reported | 232,591 | 222,824 | 202,194 | 173,212 | 137,340 | 136,405 |
Advertising Expenses | - | 4,220 | 3,197 | 4,046 | 3,048 | 2,505 |