Tianjin Tianyao Pharmaceuticals Co., Ltd. (SHA:600488)
China · Delayed Price · Currency is CNY 5.90
+0.54 (10.07%)
Sep 10, 2026, 11:30 AM CST
SHA:600488 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 | 2,615 | 2,890 | 3,190 | 3,755 | 3,666 | 3,735 |
Other Revenue | 17.8 | 17.8 | 25.76 | 27.48 | 22.56 | 13.35 |
| 2,633 | 2,908 | 3,215 | 3,783 | 3,689 | 3,749 | |
Revenue Growth | -12.32% | -9.56% | -15.00% | 2.54% | -1.59% | 20.27% |
Cost of Revenue | 1,648 | 1,805 | 1,796 | 2,079 | 1,933 | 2,016 |
Gross Profit | 984.88 | 1,103 | 1,419 | 1,704 | 1,756 | 1,732 |
Selling, General & Admin | 716.37 | 751.63 | 930.58 | 1,337 | 1,394 | 1,385 |
Research & Development | 113.48 | 128.91 | 199.87 | 157.67 | 139.45 | 128.87 |
Other Operating Expenses | 15.73 | 14.6 | 18.53 | 29.44 | 40.9 | 40.15 |
Operating Expenses | 845.65 | 895.21 | 1,149 | 1,524 | 1,575 | 1,554 |
Operating Income | 139.23 | 207.69 | 269.96 | 179.93 | 181.37 | 178.2 |
Interest Expense | -20.41 | -20.41 | -28.82 | -36.69 | -48.16 | -45.91 |
Interest & Investment Income | 7.27 | 9.74 | 8.12 | 8.57 | 4.42 | 7.08 |
Earnings From Equity Investments | -0.09 | - | - | - | - | - |
Currency Exchange Gain (Loss) | -3.59 | -3.59 | 13.67 | 11.83 | 16.28 | 1.37 |
Other Non Operating Income (Expenses) | 56.12 | -0.81 | -1.18 | -0.92 | -1.86 | -2.54 |
EBT Excluding Unusual Items | 178.53 | 192.62 | 261.76 | 162.72 | 152.05 | 138.21 |
Gain (Loss) on Sale of Investments | -0.8 | -0.8 | -9.09 | -1.13 | -22.44 | - |
Gain (Loss) on Sale of Assets | -4.97 | -4.56 | -0.1 | 0.65 | -0.99 | -0.06 |
Asset Writedown | -28.87 | -10.53 | -34.56 | -8.18 | -73.02 | -4.37 |
Other Unusual Items | -54.63 | -54.63 | 8.5 | 14.18 | -43.1 | 15.29 |
Pretax Income | 89.27 | 122.11 | 226.51 | 168.24 | 12.52 | 149.07 |
Income Tax Expense | 0.19 | 0.05 | 18.3 | 5.57 | -5.92 | 40.4 |
Earnings From Continuing Operations | 89.08 | 122.05 | 208.21 | 162.67 | 18.44 | 108.67 |
Minority Interest in Earnings | -24.65 | -51.49 | -74.76 | -45.62 | 16.97 | -60 |
Net Income | 64.43 | 70.56 | 133.45 | 117.05 | 35.41 | 48.67 |
Net Income to Common | 64.43 | 70.56 | 133.45 | 117.05 | 35.41 | 48.67 |
Net Income Growth | 58.18% | -47.12% | 14.01% | 230.60% | -27.25% | 43.23% |
Shares Outstanding (Basic) | 1,077 | 1,086 | 1,094 | 1,094 | 1,106 | 1,082 |
Shares Outstanding (Diluted) | 1,077 | 1,086 | 1,094 | 1,094 | 1,106 | 1,082 |
Shares Change | -1.64% | -0.75% | -0.01% | -1.13% | 2.31% | -1.33% |
EPS (Basic) | 0.06 | 0.07 | 0.12 | 0.11 | 0.03 | 0.04 |
EPS (Diluted) | 0.06 | 0.07 | 0.12 | 0.11 | 0.03 | 0.04 |
EPS Growth | 60.82% | -46.72% | 14.02% | 234.38% | -28.89% | 45.16% |
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 | 259.26 | 80.57 | 491.63 | 649.86 | 451.33 | -53.95 |
Free Cash Flow Per Share | 0.24 | 0.07 | 0.45 | 0.59 | 0.41 | -0.05 |
Dividend Per Share | 0.052 | 0.052 | 0.098 | 0.087 | 0.010 | 0.014 |
Dividend Growth | -46.94% | -46.94% | 12.64% | 770.00% | -28.57% | 40.00% |
Gross Margin | 37.41% | 37.93% | 44.13% | 45.04% | 47.61% | 46.21% |
Operating Margin | 5.29% | 7.14% | 8.40% | 4.76% | 4.92% | 4.75% |
Profit Margin | 2.45% | 2.43% | 4.15% | 3.09% | 0.96% | 1.30% |
Free Cash Flow Margin | 9.85% | 2.77% | 15.29% | 17.18% | 12.23% | -1.44% |
EBITDA | 420.37 | 497.14 | 566.64 | 450.78 | 438.18 | 383.2 |
EBITDA Margin | 15.97% | 17.10% | 17.62% | 11.92% | 11.88% | 10.22% |
D&A For EBITDA | 281.14 | 289.46 | 296.68 | 270.85 | 256.81 | 205 |
EBIT | 139.23 | 207.69 | 269.96 | 179.93 | 181.37 | 178.2 |
EBIT Margin | 5.29% | 7.14% | 8.40% | 4.76% | 4.92% | 4.75% |
Effective Tax Rate | 0.21% | 0.04% | 8.08% | 3.31% | - | 27.10% |
Revenue as Reported | 2,908 | 2,908 | 3,215 | 3,783 | 3,689 | 3,749 |
Advertising Expenses | - | 119.75 | 249.58 | 543.79 | 645.43 | 650.67 |