Shanxi Antai Group Co.,Ltd (SHA:600408)
China · Delayed Price · Currency is CNY 3.790
0.00 (0.00%)
At close: Feb 6, 2026
SHA:600408 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 5,161 | 6,529 | 9,851 | 12,518 | 12,787 | 8,638 |
Other Revenue | 146.99 | 146.99 | 155.66 | 178.3 | 203.01 | 151.97 |
| 5,308 | 6,676 | 10,006 | 12,696 | 12,990 | 8,790 | |
Revenue Growth (YoY) | -28.07% | -33.29% | -21.19% | -2.26% | 47.78% | -8.09% |
Cost of Revenue | 5,277 | 6,742 | 10,369 | 12,618 | 12,330 | 8,057 |
Gross Profit | 30.38 | -66.37 | -362.14 | 77.95 | 660.42 | 733.13 |
Selling, General & Admin | 72.31 | 80.86 | 89.97 | 94.1 | 122.07 | 99.44 |
Research & Development | 20.63 | 28.32 | 55.42 | 117.63 | 111.2 | 86.78 |
Other Operating Expenses | 19.28 | 15.38 | 15.91 | 18.85 | 26.97 | 26.53 |
Operating Expenses | 86.08 | 124.75 | 161.17 | 230.48 | 252.6 | 208.67 |
Operating Income | -55.7 | -191.12 | -523.31 | -152.53 | 407.83 | 524.46 |
Interest Expense | -135.42 | -150.64 | -154.51 | -140.09 | -93.65 | -133.23 |
Interest & Investment Income | 7.26 | 3.65 | 6.38 | 8.03 | 13.36 | 5.12 |
Earnings From Equity Investments | -2.73 | - | - | - | - | - |
Currency Exchange Gain (Loss) | -0 | -0 | -0.02 | 1 | -0 | -0.01 |
Other Non Operating Income (Expenses) | 3.56 | 0.68 | 1.48 | -0.16 | 13.11 | -11.22 |
EBT Excluding Unusual Items | -183.04 | -337.43 | -669.98 | -283.74 | 340.64 | 385.12 |
Gain (Loss) on Sale of Investments | - | - | - | - | -0.2 | 0.2 |
Gain (Loss) on Sale of Assets | -1.76 | -2 | 0.12 | 0.16 | -5.31 | -0.08 |
Asset Writedown | -0.85 | -2.73 | -6.35 | -8.76 | -6.59 | -3.37 |
Legal Settlements | - | - | - | - | - | -0.31 |
Other Unusual Items | 6.52 | 17.04 | 7.87 | -2.65 | -4.02 | 3.11 |
Pretax Income | -179.12 | -325.13 | -668.34 | -295 | 324.52 | 384.67 |
Income Tax Expense | 8.96 | 9.34 | 9.98 | 2.54 | 40.82 | 51.37 |
Earnings From Continuing Operations | -188.09 | -334.47 | -678.31 | -297.54 | 283.7 | 333.3 |
Minority Interest in Earnings | -2.01 | -0.49 | 0.6 | 0.45 | -0.32 | -0.42 |
Net Income | -190.09 | -334.96 | -677.71 | -297.08 | 283.38 | 332.87 |
Net Income to Common | -190.09 | -334.96 | -677.71 | -297.08 | 283.38 | 332.87 |
Net Income Growth | - | - | - | - | -14.87% | -27.13% |
Shares Outstanding (Basic) | 1,034 | 1,007 | 1,007 | 1,007 | 1,007 | 1,007 |
Shares Outstanding (Diluted) | 1,034 | 1,007 | 1,007 | 1,007 | 1,007 | 1,007 |
Shares Change (YoY) | 3.70% | -0.01% | 0.01% | 0.00% | -0.02% | -0.81% |
EPS (Basic) | -0.18 | -0.33 | -0.67 | -0.30 | 0.28 | 0.33 |
EPS (Diluted) | -0.18 | -0.33 | -0.67 | -0.30 | 0.28 | 0.33 |
EPS Growth | - | - | - | - | -14.85% | -26.53% |
Free Cash Flow | 5.25 | 195.33 | 259.35 | -180.03 | 299.46 | 681.52 |
Free Cash Flow Per Share | 0.01 | 0.19 | 0.26 | -0.18 | 0.30 | 0.68 |
Gross Margin | 0.57% | -0.99% | -3.62% | 0.61% | 5.08% | 8.34% |
Operating Margin | -1.05% | -2.86% | -5.23% | -1.20% | 3.14% | 5.97% |
Profit Margin | -3.58% | -5.02% | -6.77% | -2.34% | 2.18% | 3.79% |
Free Cash Flow Margin | 0.10% | 2.93% | 2.59% | -1.42% | 2.31% | 7.75% |
EBITDA | 107.55 | -4.5 | -305.52 | 54.27 | 607.77 | 765.06 |
EBITDA Margin | 2.03% | -0.07% | -3.05% | 0.43% | 4.68% | 8.70% |
D&A For EBITDA | 163.25 | 186.62 | 217.79 | 206.8 | 199.94 | 240.6 |
EBIT | -55.7 | -191.12 | -523.31 | -152.53 | 407.83 | 524.46 |
EBIT Margin | -1.05% | -2.86% | -5.23% | -1.20% | 3.14% | 5.97% |
Effective Tax Rate | - | - | - | - | 12.58% | 13.36% |
Revenue as Reported | 5,308 | 6,676 | 10,006 | 12,696 | 12,990 | 8,790 |
Advertising Expenses | - | 0.12 | 1.98 | 1.84 | 0.29 | 0.16 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.