Sichuan Swellfun Co.,Ltd (SHA:600779)
China · Delayed Price · Currency is CNY 25.85
-0.14 (-0.54%)
Sep 15, 2026, 3:00 PM CST
Sichuan Swellfun Co.,Ltd 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 | 2,551 | 2,861 | 5,028 | 4,876 | 4,628 | 4,621 |
Other Revenue | 70.82 | 177.09 | 188.61 | 77.56 | 45 | 10.54 |
| 2,622 | 3,038 | 5,217 | 4,953 | 4,673 | 4,632 | |
Revenue Growth | -47.52% | -41.77% | 5.32% | 6.00% | 0.88% | 54.10% |
Cost of Revenue | 574.38 | 642.78 | 920.48 | 859.79 | 739.82 | 724.79 |
Gross Profit | 2,047 | 2,395 | 4,296 | 4,093 | 3,933 | 3,907 |
Selling, General & Admin | 1,119 | 1,321 | 1,727 | 1,664 | 1,630 | 1,529 |
Research & Development | 21.53 | 32.68 | 37.23 | 37.07 | 37.04 | 20.48 |
Other Operating Expenses | 389.68 | 505.93 | 795.82 | 777.24 | 735.16 | 736.45 |
Operating Expenses | 1,529 | 1,856 | 2,567 | 2,479 | 2,402 | 2,286 |
Operating Income | 517.93 | 539.47 | 1,730 | 1,615 | 1,530 | 1,621 |
Interest Expense | -11.99 | -14.5 | -0.73 | -0.46 | -0.74 | -0.32 |
Interest & Investment Income | 1.49 | 13.16 | 20.09 | 26.97 | 32.1 | 34.5 |
Other Non Operating Income (Expenses) | -18.1 | -0.32 | 0.17 | -0.72 | 1.7 | 2.86 |
EBT Excluding Unusual Items | 489.34 | 537.81 | 1,749 | 1,641 | 1,564 | 1,658 |
Gain (Loss) on Sale of Investments | -5.76 | -3.7 | - | - | - | - |
Gain (Loss) on Sale of Assets | -0.06 | -0.19 | -0.6 | -0.36 | -1.05 | -9.13 |
Asset Writedown | -17.72 | - | - | - | -1.88 | - |
Other Unusual Items | -44.9 | 23.97 | 48.81 | 59.15 | 70.96 | -13.34 |
Pretax Income | 420.91 | 557.89 | 1,797 | 1,699 | 1,632 | 1,636 |
Income Tax Expense | 126.66 | 152 | 456.35 | 430.58 | 415.7 | 436.6 |
Net Income | 294.26 | 405.89 | 1,341 | 1,269 | 1,216 | 1,199 |
Net Income to Common | 294.26 | 405.89 | 1,341 | 1,269 | 1,216 | 1,199 |
Net Income Growth | -75.56% | -69.73% | 5.69% | 4.36% | 1.40% | 63.96% |
Shares Outstanding (Basic) | 485 | 485 | 486 | 487 | 487 | 489 |
Shares Outstanding (Diluted) | 485 | 485 | 486 | 487 | 487 | 489 |
Shares Change | 0.07% | -0.25% | -0.26% | 0.03% | -0.36% | 0.03% |
EPS (Basic) | 0.61 | 0.84 | 2.76 | 2.61 | 2.50 | 2.45 |
EPS (Diluted) | 0.61 | 0.84 | 2.76 | 2.61 | 2.50 | 2.45 |
EPS Growth | -75.58% | -69.66% | 5.96% | 4.32% | 1.77% | 63.91% |
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 | -277.83 | -888.93 | 234.96 | 759.91 | 360.75 | 1,091 |
Free Cash Flow Per Share | -0.57 | -1.83 | 0.48 | 1.56 | 0.74 | 2.23 |
Dividend Per Share | 0.255 | 0.255 | 0.970 | 0.915 | 0.750 | 0.750 |
Dividend Growth | -73.71% | -73.71% | 6.01% | 22.00% | 0% | -37.50% |
Gross Margin | 78.09% | 78.84% | 82.36% | 82.64% | 84.17% | 84.35% |
Operating Margin | 19.76% | 17.76% | 33.16% | 32.60% | 32.75% | 35.00% |
Profit Margin | 11.22% | 13.36% | 25.71% | 25.62% | 26.02% | 25.89% |
Free Cash Flow Margin | -10.60% | -29.26% | 4.50% | 15.34% | 7.72% | 23.55% |
EBITDA | 724.2 | 735.3 | 1,917 | 1,716 | 1,616 | 1,699 |
EBITDA Margin | 27.62% | 24.20% | 36.75% | 34.63% | 34.58% | 36.69% |
D&A For EBITDA | 206.27 | 195.83 | 187.51 | 100.75 | 85.22 | 78.2 |
EBIT | 517.93 | 539.47 | 1,730 | 1,615 | 1,530 | 1,621 |
EBIT Margin | 19.76% | 17.76% | 33.16% | 32.60% | 32.75% | 35.00% |
Effective Tax Rate | 30.09% | 27.25% | 25.39% | 25.34% | 25.48% | 26.69% |
Revenue as Reported | 1,540 | 3,038 | 5,217 | 4,953 | 4,673 | 4,632 |
Advertising Expenses | - | 621.4 | 1,007 | 1,035 | 994.44 | 1,031 |