Deluxe Family Co., Ltd. (SHA:600503)
China · Delayed Price · Currency is CNY 2.640
-0.030 (-1.12%)
Feb 13, 2026, 3:00 PM CST
Deluxe Family 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 | Jan '21 Jan 1, 2021 |
Operating Revenue | 242.81 | 336.26 | 147.07 | 199.66 | 514.38 | 1,070 |
Other Revenue | 16.53 | 16.53 | 14.41 | 11.8 | 10.45 | 9.63 |
| 259.34 | 352.79 | 161.48 | 211.46 | 524.83 | 1,080 | |
Revenue Growth (YoY) | -9.88% | 118.47% | -23.64% | -59.71% | -51.39% | -53.98% |
Cost of Revenue | 172.97 | 218.9 | 106.43 | 125.24 | 262.27 | 567.98 |
Gross Profit | 86.37 | 133.89 | 55.05 | 86.22 | 262.56 | 511.6 |
Selling, General & Admin | 122.24 | 117.36 | 152.46 | 127.09 | 118.23 | 135.37 |
Research & Development | 0.06 | 0.59 | 0.99 | 4.03 | 4.01 | 7.35 |
Other Operating Expenses | 51.94 | 60.92 | -171.17 | -1.41 | 150.24 | 209.02 |
Operating Expenses | 174.19 | 178.82 | -15.73 | 129.9 | 272.71 | 351.72 |
Operating Income | -87.83 | -44.93 | 70.78 | -43.68 | -10.14 | 159.88 |
Interest Expense | -6.27 | -6.29 | -1.95 | -23.46 | -36.73 | -41.74 |
Interest & Investment Income | 10.91 | 10.84 | 37.06 | 145.13 | 155.16 | 111.04 |
Other Non Operating Income (Expenses) | -2.41 | -2.3 | -0.29 | -0.01 | 0.22 | -5.64 |
EBT Excluding Unusual Items | -85.61 | -42.69 | 105.59 | 77.98 | 108.51 | 223.54 |
Gain (Loss) on Sale of Investments | -0.1 | -0.1 | 4.33 | -6.56 | 4.52 | -2.6 |
Gain (Loss) on Sale of Assets | -0.08 | -0.13 | 2.19 | 0.56 | 7.6 | -0.21 |
Asset Writedown | -0 | - | -26.43 | -2.75 | -5.86 | -28.83 |
Other Unusual Items | 8.19 | 5.35 | 10.08 | 4.27 | 3.55 | 0.42 |
Pretax Income | -77.61 | -37.56 | 95.76 | 73.5 | 118.32 | 192.33 |
Income Tax Expense | -7.72 | 3.75 | 40.23 | 3.6 | 30.36 | 67.4 |
Earnings From Continuing Operations | -69.89 | -41.31 | 55.53 | 69.9 | 87.96 | 124.93 |
Minority Interest in Earnings | 7.72 | 6.89 | 2.44 | 6.59 | 8.35 | 25.23 |
Net Income | -62.17 | -34.42 | 57.97 | 76.49 | 96.31 | 150.15 |
Net Income to Common | -62.17 | -34.42 | 57.97 | 76.49 | 96.31 | 150.15 |
Net Income Growth | - | - | -24.21% | -20.57% | -35.86% | -23.59% |
Shares Outstanding (Basic) | 1,646 | 1,601 | 1,601 | 1,604 | 1,602 | 1,668 |
Shares Outstanding (Diluted) | 1,646 | 1,601 | 1,601 | 1,604 | 1,602 | 1,668 |
Shares Change (YoY) | 5.58% | -0.04% | -0.13% | 0.07% | -3.95% | 4.09% |
EPS (Basic) | -0.04 | -0.02 | 0.04 | 0.05 | 0.06 | 0.09 |
EPS (Diluted) | -0.04 | -0.02 | 0.04 | 0.05 | 0.06 | 0.09 |
EPS Growth | - | - | -24.11% | -20.63% | -33.22% | -26.59% |
Free Cash Flow | 151.28 | -224.14 | -347.37 | -250.54 | -273.83 | 231.24 |
Free Cash Flow Per Share | 0.09 | -0.14 | -0.22 | -0.16 | -0.17 | 0.14 |
Dividend Per Share | - | - | 0.004 | - | 0.005 | 0.005 |
Dividend Growth | - | - | - | - | - | -72.22% |
Gross Margin | 33.30% | 37.95% | 34.09% | 40.78% | 50.03% | 47.39% |
Operating Margin | -33.87% | -12.74% | 43.83% | -20.66% | -1.93% | 14.81% |
Profit Margin | -23.97% | -9.76% | 35.90% | 36.17% | 18.35% | 13.91% |
Free Cash Flow Margin | 58.34% | -63.53% | -215.12% | -118.48% | -52.17% | 21.42% |
EBITDA | -77.88 | -34.05 | 82.9 | -29.29 | 6.25 | 183.04 |
EBITDA Margin | -30.03% | -9.65% | 51.34% | -13.85% | 1.19% | 16.96% |
D&A For EBITDA | 9.95 | 10.88 | 12.12 | 14.39 | 16.39 | 23.16 |
EBIT | -87.83 | -44.93 | 70.78 | -43.68 | -10.14 | 159.88 |
EBIT Margin | -33.87% | -12.74% | 43.83% | -20.66% | -1.93% | 14.81% |
Effective Tax Rate | - | - | 42.01% | 4.89% | 25.66% | 35.05% |
Revenue as Reported | 259.34 | 352.79 | 161.48 | 211.46 | 524.83 | 1,080 |
Advertising Expenses | - | - | - | - | 0.03 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.