Shengyi Technology Co.,Ltd. (SHA:600183)
China · Delayed Price · Currency is CNY 70.49
-7.29 (-9.37%)
Nov 6, 2026, 3:00 PM CST
Shengyi Technology 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 | Sep '26 Sep 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 | 40,461 | 27,867 | 19,985 | 16,284 | 17,706 | 19,697 |
Other Revenue | 563.71 | 563.71 | 403.64 | 302.49 | 308.19 | 577.02 |
| 41,025 | 28,431 | 20,388 | 16,586 | 18,014 | 20,274 | |
Revenue Growth | 56.24% | 39.45% | 22.92% | -7.93% | -11.15% | 38.04% |
Cost of Revenue | 27,408 | 21,045 | 15,957 | 13,491 | 14,134 | 14,898 |
Gross Profit | 13,617 | 7,386 | 4,431 | 3,095 | 3,880 | 5,376 |
Selling, General & Admin | 2,107 | 1,625 | 1,215 | 946.82 | 1,031 | 1,142 |
Research & Development | 2,023 | 1,450 | 1,157 | 840.79 | 943.23 | 964.47 |
Other Operating Expenses | 149.35 | 35.74 | -2.75 | 15.67 | 107.34 | 120.03 |
Operating Expenses | 4,308 | 3,131 | 2,421 | 1,801 | 2,058 | 2,250 |
Operating Income | 9,309 | 4,255 | 2,010 | 1,294 | 1,822 | 3,126 |
Interest Expense | -141.61 | -120.43 | -118.28 | -162.23 | -171.41 | -139.31 |
Interest & Investment Income | 524.47 | 161.29 | 84.42 | 85.26 | 81.19 | 81.88 |
Currency Exchange Gain (Loss) | 12.02 | 12.02 | 23.37 | 5.75 | 4.92 | -2.44 |
Other Non Operating Income (Expenses) | -52.65 | -7.01 | -4.8 | -3.61 | -9.39 | -6.22 |
EBT Excluding Unusual Items | 9,651 | 4,301 | 1,995 | 1,220 | 1,728 | 3,060 |
Impairment of Goodwill | - | - | - | - | -18.85 | -78.58 |
Gain (Loss) on Sale of Investments | 45.04 | 17.07 | -2.28 | -44.66 | -22.59 | 50.19 |
Gain (Loss) on Sale of Assets | -24.4 | -17.66 | -12.21 | -6.35 | -6.84 | 225.29 |
Asset Writedown | -97.54 | - | - | - | -2.69 | -25.41 |
Other Unusual Items | 102.23 | 116.38 | 87.53 | 102.6 | 96.15 | 78.55 |
Pretax Income | 9,676 | 4,416 | 2,068 | 1,271 | 1,773 | 3,310 |
Income Tax Expense | 1,176 | 524.48 | 200.15 | 122.53 | 141.04 | 385.47 |
Earnings From Continuing Operations | 8,500 | 3,892 | 1,868 | 1,149 | 1,632 | 2,925 |
Minority Interest in Earnings | -882.09 | -557.92 | -129.11 | 15.34 | -100.94 | -94.92 |
Net Income | 7,618 | 3,334 | 1,739 | 1,164 | 1,531 | 2,830 |
Net Income to Common | 7,618 | 3,334 | 1,739 | 1,164 | 1,531 | 2,830 |
Net Income Growth | 171.15% | 91.75% | 49.37% | -23.96% | -45.90% | 68.38% |
Shares Outstanding (Basic) | 2,386 | 2,399 | 2,350 | 2,328 | 2,319 | 2,301 |
Shares Outstanding (Diluted) | 2,423 | 2,416 | 2,382 | 2,376 | 2,355 | 2,339 |
Shares Change | 0.07% | 1.44% | 0.26% | 0.87% | 0.70% | 0.19% |
EPS (Basic) | 3.19 | 1.39 | 0.74 | 0.50 | 0.66 | 1.23 |
EPS (Diluted) | 3.14 | 1.38 | 0.73 | 0.49 | 0.65 | 1.21 |
EPS Growth | 170.96% | 89.04% | 48.98% | -24.62% | -46.28% | 68.06% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 4,493 | 2,898 | 530.2 | 1,634 | 1,286 | -11.16 |
Free Cash Flow Per Share | 1.85 | 1.20 | 0.22 | 0.69 | 0.55 | -0.01 |
Dividend Per Share | 0.800 | 1.200 | 0.600 | 0.450 | 0.450 | 0.600 |
Dividend Growth | -20.00% | 100.00% | 33.33% | 0% | -25.00% | 50.00% |
Gross Margin | 33.19% | 25.98% | 21.73% | 18.66% | 21.54% | 26.52% |
Operating Margin | 22.69% | 14.96% | 9.86% | 7.80% | 10.12% | 15.42% |
Profit Margin | 18.57% | 11.73% | 8.53% | 7.02% | 8.50% | 13.96% |
Free Cash Flow Margin | 10.95% | 10.19% | 2.60% | 9.85% | 7.14% | -0.06% |
EBITDA | 10,240 | 5,156 | 2,873 | 2,119 | 2,534 | 3,780 |
EBITDA Margin | 24.96% | 18.14% | 14.09% | 12.78% | 14.06% | 18.65% |
D&A For EBITDA | 930.96 | 901.63 | 862.54 | 824.37 | 711.53 | 654.24 |
EBIT | 9,309 | 4,255 | 2,010 | 1,294 | 1,822 | 3,126 |
EBIT Margin | 22.69% | 14.96% | 9.86% | 7.80% | 10.12% | 15.42% |
Effective Tax Rate | 12.15% | 11.88% | 9.68% | 9.64% | 7.96% | 11.64% |
Revenue as Reported | 41,025 | 28,431 | 20,388 | 16,586 | 18,014 | 20,274 |