GoldenHome Living Co., Ltd. (SHA:603180)
China · Delayed Price · Currency is CNY 20.67
-0.18 (-0.86%)
At close: Feb 2, 2026
GoldenHome Living 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 | 3,333 | 3,381 | 3,546 | 3,480 | 3,381 | 2,604 |
Other Revenue | 93.29 | 93.29 | 99.4 | 73.52 | 66.96 | 35.36 |
| 3,426 | 3,475 | 3,645 | 3,553 | 3,448 | 2,640 | |
Revenue Growth (YoY) | -2.51% | -4.68% | 2.59% | 3.06% | 30.61% | 24.20% |
Cost of Revenue | 2,464 | 2,481 | 2,571 | 2,509 | 2,398 | 1,778 |
Gross Profit | 962.26 | 993.55 | 1,075 | 1,044 | 1,050 | 862.33 |
Selling, General & Admin | 643.78 | 613.03 | 606.81 | 598.3 | 565.82 | 445.52 |
Research & Development | 210.1 | 212.66 | 226.01 | 199.97 | 176.81 | 134.06 |
Other Operating Expenses | 8.18 | 10.97 | -0.62 | 28.58 | 20.62 | 16.75 |
Operating Expenses | 885.37 | 847.86 | 842.44 | 849.92 | 767.22 | 597.57 |
Operating Income | 76.89 | 145.69 | 232.31 | 194.35 | 282.55 | 264.77 |
Interest Expense | -22.18 | -13.45 | -4.54 | -1.97 | -1.22 | -1.26 |
Interest & Investment Income | 46.61 | 31.27 | 26.36 | 38.17 | 27.77 | 30.71 |
Currency Exchange Gain (Loss) | -0.13 | -0.13 | 2.17 | 1.47 | -0.79 | 3.48 |
Other Non Operating Income (Expenses) | -11.03 | -10.48 | -3.08 | -3.5 | -3.1 | -2.35 |
EBT Excluding Unusual Items | 90.16 | 152.91 | 253.21 | 228.52 | 305.21 | 295.34 |
Gain (Loss) on Sale of Investments | 9.28 | 15.4 | 8.91 | 2.9 | 9.37 | -2.42 |
Gain (Loss) on Sale of Assets | 2.21 | 3.57 | -0.04 | -0.51 | -0.55 | -0.14 |
Other Unusual Items | 31.1 | 31.1 | 39.18 | 62.6 | 53.91 | 37.98 |
Pretax Income | 133.49 | 202.98 | 301.26 | 293.52 | 367.95 | 330.76 |
Income Tax Expense | -4.09 | 10.33 | 11.52 | 20.91 | 33.17 | 39.34 |
Earnings From Continuing Operations | 137.58 | 192.65 | 289.74 | 272.61 | 334.78 | 291.42 |
Minority Interest in Earnings | 6.86 | 6.64 | 2.3 | 4.47 | 3.2 | 1.23 |
Net Income | 144.44 | 199.29 | 292.03 | 277.07 | 337.98 | 292.65 |
Net Income to Common | 144.44 | 199.29 | 292.03 | 277.07 | 337.98 | 292.65 |
Net Income Growth | -41.13% | -31.76% | 5.40% | -18.02% | 15.49% | 20.68% |
Shares Outstanding (Basic) | 154 | 153 | 155 | 154 | 146 | 131 |
Shares Outstanding (Diluted) | 160 | 165 | 166 | 154 | 148 | 133 |
Shares Change (YoY) | -7.54% | -0.74% | 7.80% | 4.29% | 10.95% | 2.27% |
EPS (Basic) | 0.94 | 1.30 | 1.89 | 1.80 | 2.31 | 2.23 |
EPS (Diluted) | 0.90 | 1.21 | 1.76 | 1.80 | 2.29 | 2.20 |
EPS Growth | -36.33% | -31.25% | -2.22% | -21.40% | 4.09% | 18.01% |
Free Cash Flow | -250.59 | -121.24 | 79.04 | -381.39 | -12.24 | 184.86 |
Free Cash Flow Per Share | -1.56 | -0.74 | 0.48 | -2.48 | -0.08 | 1.39 |
Dividend Per Share | 0.392 | 0.628 | 0.600 | 0.720 | 1.060 | 0.643 |
Dividend Growth | -53.11% | 4.67% | -16.67% | -32.07% | 64.88% | 40.00% |
Gross Margin | 28.08% | 28.59% | 29.48% | 29.39% | 30.45% | 32.67% |
Operating Margin | 2.24% | 4.19% | 6.37% | 5.47% | 8.20% | 10.03% |
Profit Margin | 4.22% | 5.73% | 8.01% | 7.80% | 9.80% | 11.09% |
Free Cash Flow Margin | -7.31% | -3.49% | 2.17% | -10.73% | -0.36% | 7.00% |
EBITDA | 216.78 | 280.84 | 361.16 | 301.36 | 360.94 | 326.94 |
EBITDA Margin | 6.33% | 8.08% | 9.91% | 8.48% | 10.47% | 12.38% |
D&A For EBITDA | 139.89 | 135.16 | 128.85 | 107.01 | 78.39 | 62.17 |
EBIT | 76.89 | 145.69 | 232.31 | 194.35 | 282.55 | 264.77 |
EBIT Margin | 2.24% | 4.19% | 6.37% | 5.47% | 8.20% | 10.03% |
Effective Tax Rate | - | 5.09% | 3.82% | 7.12% | 9.01% | 11.89% |
Revenue as Reported | 3,426 | 3,475 | 3,645 | 3,553 | 3,448 | 2,640 |
Advertising Expenses | - | 98.92 | 86.77 | 91.89 | 81.32 | 64.7 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.