Shanying International Holdings Co.,Ltd (SHA:600567)
China · Delayed Price · Currency is CNY 1.360
+0.020 (1.49%)
Aug 26, 2026, 3:00 PM CST
SHA:600567 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 | 28,729 | 28,311 | 28,757 | 28,683 | 33,387 | 32,305 |
Other Revenue | 466.8 | 466.8 | 472.69 | 650.24 | 627.11 | 728.08 |
| 29,195 | 28,778 | 29,229 | 29,333 | 34,014 | 33,033 | |
Revenue Growth | 1.31% | -1.54% | -0.36% | -13.76% | 2.97% | 32.29% |
Cost of Revenue | 28,192 | 27,109 | 27,106 | 26,472 | 31,630 | 29,033 |
Gross Profit | 1,003 | 1,670 | 2,123 | 2,862 | 2,385 | 4,000 |
Selling, General & Admin | 1,509 | 1,528 | 1,656 | 1,785 | 1,959 | 1,687 |
Research & Development | 840.84 | 840.58 | 836.42 | 836.88 | 830.92 | 870.29 |
Other Operating Expenses | -288.46 | -372.99 | -461.19 | -416.49 | -151.52 | -575.66 |
Operating Expenses | 2,101 | 2,035 | 2,051 | 2,212 | 2,639 | 1,995 |
Operating Income | -1,098 | -365.3 | 71.42 | 649.99 | -253.95 | 2,005 |
Interest Expense | -871.64 | -871.64 | -1,067 | -1,146 | -1,029 | -894.93 |
Interest & Investment Income | 67.76 | 102.5 | 250.19 | 272.64 | 146.66 | 114.66 |
Currency Exchange Gain (Loss) | -46.73 | -46.73 | 8.63 | 52.35 | 115.36 | 135.07 |
Other Non Operating Income (Expenses) | -37.7 | -60.51 | -46.5 | -77.33 | -66.18 | -33.48 |
EBT Excluding Unusual Items | -1,986 | -1,242 | -783.13 | -248.14 | -1,087 | 1,326 |
Impairment of Goodwill | -26.57 | -26.57 | - | - | -1,324 | - |
Gain (Loss) on Sale of Investments | -8.43 | 1.82 | - | -0.04 | 30.87 | -0.94 |
Gain (Loss) on Sale of Assets | -3.02 | -4.77 | -58.88 | 211.95 | 2.2 | 124.01 |
Asset Writedown | -42.59 | -42.59 | -6.14 | -5.42 | -140.34 | -14.49 |
Other Unusual Items | 222.31 | 222.31 | 425.38 | 236.21 | 245.87 | 215.54 |
Pretax Income | -1,844 | -1,091 | -422.76 | 194.55 | -2,272 | 1,650 |
Income Tax Expense | 70.98 | 98.52 | 71.47 | 93 | 80.92 | 96.81 |
Earnings From Continuing Operations | -1,915 | -1,190 | -494.23 | 101.55 | -2,353 | 1,554 |
Minority Interest in Earnings | 56.34 | 54.38 | 43.58 | 54.68 | 96.83 | -37.89 |
Net Income | -1,859 | -1,136 | -450.65 | 156.23 | -2,256 | 1,516 |
Net Income to Common | -1,859 | -1,136 | -450.65 | 156.23 | -2,256 | 1,516 |
Net Income Growth | - | - | - | - | - | 9.74% |
Shares Outstanding (Basic) | 6,686 | 5,678 | 4,506 | 3,906 | 4,339 | 4,458 |
Shares Outstanding (Diluted) | 6,686 | 6,309 | 11,266 | 3,906 | 4,339 | 5,614 |
Shares Change | 42.11% | -44.00% | 188.45% | -9.99% | -22.70% | -6.51% |
EPS (Basic) | -0.28 | -0.20 | -0.10 | 0.04 | -0.52 | 0.34 |
EPS (Diluted) | -0.28 | -0.20 | -0.10 | 0.04 | -0.52 | 0.27 |
EPS Growth | - | - | - | - | - | 17.39% |
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 | 3,007 | 1,825 | 1,968 | 1,152 | -3,577 | -2,667 |
Free Cash Flow Per Share | 0.45 | 0.29 | 0.17 | 0.29 | -0.82 | -0.47 |
Dividend Per Share | - | - | - | 0.011 | - | 0.110 |
Dividend Growth | - | - | - | - | - | 175.00% |
Gross Margin | 3.44% | 5.80% | 7.26% | 9.75% | 7.01% | 12.11% |
Operating Margin | -3.76% | -1.27% | 0.24% | 2.22% | -0.75% | 6.07% |
Profit Margin | -6.37% | -3.95% | -1.54% | 0.53% | -6.63% | 4.59% |
Free Cash Flow Margin | 10.30% | 6.34% | 6.73% | 3.93% | -10.51% | -8.07% |
EBITDA | 860.35 | 1,488 | 1,929 | 2,354 | 1,216 | 3,250 |
EBITDA Margin | 2.95% | 5.17% | 6.60% | 8.02% | 3.57% | 9.84% |
D&A For EBITDA | 1,958 | 1,853 | 1,858 | 1,704 | 1,470 | 1,245 |
EBIT | -1,098 | -365.3 | 71.42 | 649.99 | -253.95 | 2,005 |
EBIT Margin | -3.76% | -1.27% | 0.24% | 2.22% | -0.75% | 6.07% |
Effective Tax Rate | - | - | - | 47.80% | - | 5.87% |
Revenue as Reported | 28,778 | 28,778 | 29,229 | 29,333 | 34,014 | 33,033 |