Luenmei Quantum Co.,Ltd (SHA:600167)
China · Delayed Price · Currency is CNY 5.75
-0.10 (-1.71%)
Sep 14, 2026, 3:00 PM CST
Luenmei Quantum Co.,Ltd 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 | 3,053 | 3,205 | 3,479 | 3,380 | 3,419 | 3,433 |
Other Revenue | 22.73 | 34.26 | 30.67 | 32.04 | 31.69 | 34.7 |
| 3,076 | 3,239 | 3,509 | 3,412 | 3,450 | 3,468 | |
Revenue Growth | -11.04% | -7.70% | 2.87% | -1.12% | -0.51% | -3.62% |
Cost of Revenue | 2,180 | 2,203 | 2,339 | 2,230 | 2,106 | 1,928 |
Gross Profit | 896.14 | 1,036 | 1,170 | 1,181 | 1,344 | 1,540 |
Selling, General & Admin | 238.42 | 234.07 | 262 | 272.64 | 281.29 | 241.29 |
Research & Development | 44.86 | 44.41 | 22.93 | 22.67 | 21.66 | 22.64 |
Other Operating Expenses | 31.01 | 26.73 | 25.83 | 21.53 | 27.11 | 4.96 |
Operating Expenses | 353.75 | 370.72 | 376.8 | 339.48 | 333.19 | 309.33 |
Operating Income | 542.39 | 665.57 | 793.61 | 841.78 | 1,011 | 1,230 |
Interest Expense | -38.45 | -88.33 | -107.85 | -104.62 | -43.47 | -56.3 |
Interest & Investment Income | 102.11 | 188.49 | 235.45 | 292.51 | 269.12 | 214.48 |
Currency Exchange Gain (Loss) | 4.86 | 1.21 | 4.32 | 2.48 | 3.89 | 10.19 |
Other Non Operating Income (Expenses) | 42.61 | -0.12 | 9.39 | 0.92 | 12.03 | 5.15 |
EBT Excluding Unusual Items | 653.52 | 766.84 | 934.91 | 1,033 | 1,252 | 1,404 |
Impairment of Goodwill | - | - | -39.56 | - | - | - |
Gain (Loss) on Sale of Investments | -61.38 | 31.73 | -53.32 | -71.53 | -71.69 | -101.51 |
Gain (Loss) on Sale of Assets | -2.73 | -2.31 | 7.93 | 0.65 | 1.18 | 0.68 |
Asset Writedown | -20.94 | -20.94 | -71.18 | -0 | -0 | - |
Other Unusual Items | 34.39 | 49.39 | 32.32 | 125.83 | 25.82 | - |
Pretax Income | 602.86 | 824.71 | 811.1 | 1,088 | 1,208 | 1,303 |
Income Tax Expense | 127.44 | 147.8 | 162.69 | 178.86 | 206.67 | 229 |
Earnings From Continuing Operations | 475.42 | 676.9 | 648.41 | 909.17 | 1,001 | 1,074 |
Minority Interest in Earnings | 19.62 | 9.08 | 10.61 | -50.12 | -55.64 | -27.89 |
Net Income | 495.04 | 685.98 | 659.02 | 859.05 | 945.42 | 1,046 |
Net Income to Common | 495.04 | 685.98 | 659.02 | 859.05 | 945.42 | 1,046 |
Net Income Growth | -29.90% | 4.09% | -23.29% | -9.13% | -9.64% | -37.93% |
Shares Outstanding (Basic) | 2,224 | 2,224 | 2,245 | 2,263 | 2,263 | 2,268 |
Shares Outstanding (Diluted) | 2,224 | 2,224 | 2,245 | 2,263 | 2,263 | 2,268 |
Shares Change | -0.17% | -0.94% | -0.78% | 0.01% | -0.23% | -0.88% |
EPS (Basic) | 0.22 | 0.31 | 0.29 | 0.38 | 0.42 | 0.46 |
EPS (Diluted) | 0.22 | 0.31 | 0.29 | 0.38 | 0.42 | 0.46 |
EPS Growth | -29.78% | 5.08% | -22.68% | -9.14% | -9.43% | -37.37% |
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 | 1,133 | 1,036 | 1,141 | 1,251 | 1,133 | 1,369 |
Free Cash Flow Per Share | 0.51 | 0.47 | 0.51 | 0.55 | 0.50 | 0.60 |
Dividend Per Share | 0.150 | 0.150 | 0.200 | 0.200 | 0.210 | 0.130 |
Dividend Growth | -25.00% | -25.00% | 0% | -4.76% | 61.54% | -67.50% |
Gross Margin | 29.13% | 31.99% | 33.35% | 34.63% | 38.95% | 44.40% |
Operating Margin | 17.63% | 20.55% | 22.61% | 24.67% | 29.30% | 35.48% |
Profit Margin | 16.09% | 21.18% | 18.78% | 25.18% | 27.40% | 30.17% |
Free Cash Flow Margin | 36.82% | 31.98% | 32.52% | 36.67% | 32.85% | 39.48% |
EBITDA | 916.84 | 1,045 | 1,186 | 1,213 | 1,352 | 1,546 |
EBITDA Margin | 29.81% | 32.26% | 33.79% | 35.56% | 39.18% | 44.59% |
D&A For EBITDA | 374.45 | 379.31 | 392.36 | 371.51 | 341.04 | 315.75 |
EBIT | 542.39 | 665.57 | 793.61 | 841.78 | 1,011 | 1,230 |
EBIT Margin | 17.63% | 20.55% | 22.61% | 24.67% | 29.30% | 35.48% |
Effective Tax Rate | 21.14% | 17.92% | 20.06% | 16.44% | 17.11% | 17.57% |
Revenue as Reported | 1,341 | 3,239 | 3,509 | 3,412 | 3,450 | 3,468 |
Advertising Expenses | - | 0.77 | 38.51 | 42.73 | 66.68 | 28.73 |