Jiangsu Xinquan Automotive Trim Co.,Ltd. (SHA:603179)
China · Delayed Price · Currency is CNY 87.80
+3.02 (3.56%)
At close: Feb 6, 2026
SHA:603179 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 | 13,562 | 11,754 | 9,507 | 6,255 | 4,049 | 3,172 |
Other Revenue | 1,510 | 1,510 | 1,065 | 691.22 | 563.53 | 508.74 |
| 15,072 | 13,264 | 10,572 | 6,947 | 4,613 | 3,680 | |
Revenue Growth (YoY) | 17.22% | 25.46% | 52.19% | 50.60% | 25.33% | 21.24% |
Cost of Revenue | 12,369 | 10,665 | 8,565 | 5,579 | 3,736 | 2,835 |
Gross Profit | 2,703 | 2,598 | 2,007 | 1,368 | 876.34 | 845.04 |
Selling, General & Admin | 976.78 | 766.37 | 518.86 | 443.85 | 311.27 | 329.16 |
Research & Development | 647.8 | 548.68 | 457.15 | 306.18 | 224.73 | 150.79 |
Other Operating Expenses | -5.67 | 7.86 | 52.86 | 32.07 | 26.55 | 17.98 |
Operating Expenses | 1,653 | 1,370 | 1,093 | 855.37 | 581.77 | 518.46 |
Operating Income | 1,050 | 1,229 | 913.91 | 512.39 | 294.57 | 326.58 |
Interest Expense | -108.18 | -91.39 | -55.61 | -43.65 | -41.48 | -45.53 |
Interest & Investment Income | 12.95 | 13.35 | 13.21 | 16.18 | 20.83 | 6.04 |
Currency Exchange Gain (Loss) | -32.79 | -32.79 | 51.47 | 29.92 | -0.59 | -4.38 |
Other Non Operating Income (Expenses) | 72.97 | -18.81 | -6.93 | -6.92 | -2.17 | 0.17 |
EBT Excluding Unusual Items | 995.03 | 1,099 | 916.05 | 507.92 | 271.16 | 282.87 |
Gain (Loss) on Sale of Investments | -2.51 | -2.14 | -0.97 | 3.94 | 2.09 | 0 |
Gain (Loss) on Sale of Assets | 1.25 | 0.5 | -9.14 | 0.72 | 18.79 | -0.24 |
Asset Writedown | -0.49 | -0.8 | -0.79 | -1.86 | - | - |
Other Unusual Items | 9.55 | 9.55 | 8.62 | 13.62 | 10.05 | 5.59 |
Pretax Income | 1,003 | 1,106 | 913.77 | 524.34 | 302.09 | 288.22 |
Income Tax Expense | 98.65 | 132.46 | 108.72 | 51.43 | 16.06 | 31.17 |
Earnings From Continuing Operations | 904.18 | 973.74 | 805.05 | 472.9 | 286.03 | 257.05 |
Minority Interest in Earnings | 9.47 | 2.89 | 0.48 | -2.37 | -2.02 | 0.64 |
Net Income | 913.65 | 976.64 | 805.53 | 470.54 | 284.01 | 257.69 |
Net Income to Common | 913.65 | 976.64 | 805.53 | 470.54 | 284.01 | 257.69 |
Net Income Growth | -1.77% | 21.24% | 71.19% | 65.67% | 10.21% | 40.64% |
Shares Outstanding (Basic) | 490 | 487 | 487 | 487 | 487 | 444 |
Shares Outstanding (Diluted) | 490 | 487 | 487 | 487 | 487 | 454 |
Shares Change (YoY) | 0.86% | - | - | - | 7.29% | 6.86% |
EPS (Basic) | 1.86 | 2.00 | 1.65 | 0.97 | 0.58 | 0.58 |
EPS (Diluted) | 1.86 | 2.00 | 1.65 | 0.97 | 0.58 | 0.58 |
EPS Growth | -2.67% | 21.21% | 70.88% | 66.48% | -0.03% | 21.83% |
Free Cash Flow | 4.03 | -193.49 | -483.76 | -233.62 | -400.28 | -322.28 |
Free Cash Flow Per Share | 0.01 | -0.40 | -0.99 | -0.48 | -0.82 | -0.71 |
Dividend Per Share | 0.300 | 0.300 | 0.300 | 0.300 | 0.231 | 0.231 |
Dividend Growth | - | - | - | 29.98% | - | -2.49% |
Gross Margin | 17.93% | 19.59% | 18.98% | 19.69% | 19.00% | 22.96% |
Operating Margin | 6.97% | 9.26% | 8.64% | 7.38% | 6.39% | 8.87% |
Profit Margin | 6.06% | 7.36% | 7.62% | 6.77% | 6.16% | 7.00% |
Free Cash Flow Margin | 0.03% | -1.46% | -4.58% | -3.36% | -8.68% | -8.76% |
EBITDA | 1,439 | 1,569 | 1,189 | 712.06 | 454.52 | 451.16 |
EBITDA Margin | 9.55% | 11.83% | 11.25% | 10.25% | 9.85% | 12.26% |
D&A For EBITDA | 388.88 | 340.23 | 275.38 | 199.67 | 159.95 | 124.58 |
EBIT | 1,050 | 1,229 | 913.91 | 512.39 | 294.57 | 326.58 |
EBIT Margin | 6.97% | 9.26% | 8.64% | 7.38% | 6.39% | 8.87% |
Effective Tax Rate | 9.84% | 11.97% | 11.90% | 9.81% | 5.32% | 10.81% |
Revenue as Reported | 15,072 | 13,264 | 10,572 | 6,947 | 4,613 | 3,680 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.