Shandong Daye Co., Ltd. (SHA:603278)
China
· Delayed Price · Currency is CNY 8.97
-0.20 (-2.18%)
Jul 4, 2025, 2:45 PM CST
Shandong Daye 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
Operating Revenue | 4,998 | 5,027 | 5,498 | 5,152 | 5,029 | 3,027 | Upgrade
|
Other Revenue | 70.03 | 70.03 | 57.53 | 61.43 | 57.7 | 46.9 | Upgrade
|
| 5,068 | 5,097 | 5,556 | 5,213 | 5,087 | 3,074 | Upgrade
| |
Revenue Growth (YoY) | -8.34% | -8.26% | 6.58% | 2.48% | 65.50% | 12.59% | Upgrade
|
Cost of Revenue | 4,954 | 4,978 | 5,100 | 5,115 | 4,743 | 2,788 | Upgrade
|
Gross Profit | 113.66 | 118.95 | 456.07 | 98.18 | 343.72 | 286.03 | Upgrade
|
Selling, General & Admin | 158.08 | 160.71 | 167.43 | 165.4 | 145.62 | 68.08 | Upgrade
|
Research & Development | 59.37 | 65.56 | 82.76 | 89.6 | 58.24 | 64.01 | Upgrade
|
Other Operating Expenses | 7.64 | -5.1 | 35.95 | 37.43 | 24.64 | 12.87 | Upgrade
|
Operating Expenses | 220.11 | 221.62 | 284.24 | 300.63 | 240.51 | 155.81 | Upgrade
|
Operating Income | -106.45 | -102.67 | 171.83 | -202.44 | 103.21 | 130.21 | Upgrade
|
Interest Expense | -93.98 | -91.92 | -105.15 | -132.63 | -71.44 | -34.35 | Upgrade
|
Interest & Investment Income | 28.77 | 19.54 | 44.9 | 27.32 | 23.18 | 16.55 | Upgrade
|
Currency Exchange Gain (Loss) | 9.8 | 9.8 | 11.46 | 26.33 | -7.34 | -9.44 | Upgrade
|
Other Non Operating Income (Expenses) | -54.53 | -69.53 | -63.08 | -45.26 | 1.75 | -17.66 | Upgrade
|
EBT Excluding Unusual Items | -216.4 | -234.78 | 59.96 | -326.68 | 49.35 | 85.32 | Upgrade
|
Gain (Loss) on Sale of Investments | 2.89 | -1.05 | -0.55 | 3.87 | -0.16 | 0.98 | Upgrade
|
Gain (Loss) on Sale of Assets | -9.08 | -9.04 | -2.92 | 0.18 | -0.64 | -0.14 | Upgrade
|
Other Unusual Items | 10.94 | 13.04 | 19.52 | 10.5 | 166.35 | 26.21 | Upgrade
|
Pretax Income | -228.27 | -231.82 | 76.01 | -312.14 | 214.9 | 112.37 | Upgrade
|
Income Tax Expense | -28.2 | -34.51 | -30.43 | -41.68 | 4.01 | 9.85 | Upgrade
|
Earnings From Continuing Operations | -200.07 | -197.31 | 106.44 | -270.46 | 210.88 | 102.53 | Upgrade
|
Minority Interest in Earnings | 27.72 | 27.06 | -10.59 | 15.22 | - | - | Upgrade
|
Net Income | -172.34 | -170.25 | 95.85 | -255.24 | 210.88 | 102.53 | Upgrade
|
Net Income to Common | -172.34 | -170.25 | 95.85 | -255.24 | 210.88 | 102.53 | Upgrade
|
Net Income Growth | - | - | - | - | 105.69% | -32.65% | Upgrade
|
Shares Outstanding (Basic) | 376 | 340 | 290 | 290 | 289 | 293 | Upgrade
|
Shares Outstanding (Diluted) | 376 | 340 | 290 | 290 | 289 | 293 | Upgrade
|
Shares Change (YoY) | 21.89% | 17.23% | 0.14% | 0.40% | -1.38% | -1.87% | Upgrade
|
EPS (Basic) | -0.46 | -0.50 | 0.33 | -0.88 | 0.73 | 0.35 | Upgrade
|
EPS (Diluted) | -0.46 | -0.50 | 0.33 | -0.88 | 0.73 | 0.35 | Upgrade
|
EPS Growth | - | - | - | - | 108.57% | -31.37% | Upgrade
|
Free Cash Flow | 175.43 | -112.51 | 343.67 | -319.59 | 86.99 | -406.68 | Upgrade
|
Free Cash Flow Per Share | 0.47 | -0.33 | 1.18 | -1.10 | 0.30 | -1.39 | Upgrade
|
Dividend Per Share | 0.035 | 0.035 | 0.035 | - | - | 0.110 | Upgrade
|
Dividend Growth | - | - | - | - | - | -31.25% | Upgrade
|
Gross Margin | 2.24% | 2.33% | 8.21% | 1.88% | 6.76% | 9.31% | Upgrade
|
Operating Margin | -2.10% | -2.01% | 3.09% | -3.88% | 2.03% | 4.24% | Upgrade
|
Profit Margin | -3.40% | -3.34% | 1.73% | -4.90% | 4.15% | 3.34% | Upgrade
|
Free Cash Flow Margin | 3.46% | -2.21% | 6.19% | -6.13% | 1.71% | -13.23% | Upgrade
|
EBITDA | 205.93 | 211.41 | 492.67 | 120.23 | 377.16 | 310.8 | Upgrade
|
EBITDA Margin | 4.06% | 4.15% | 8.87% | 2.31% | 7.41% | 10.11% | Upgrade
|
D&A For EBITDA | 312.38 | 314.07 | 320.84 | 322.68 | 273.95 | 180.59 | Upgrade
|
EBIT | -106.45 | -102.67 | 171.83 | -202.44 | 103.21 | 130.21 | Upgrade
|
EBIT Margin | -2.10% | -2.01% | 3.09% | -3.88% | 2.03% | 4.24% | Upgrade
|
Effective Tax Rate | - | - | - | - | 1.87% | 8.76% | Upgrade
|
Revenue as Reported | 5,068 | 5,097 | 5,556 | 5,213 | 5,087 | 3,074 | Upgrade
|
Advertising Expenses | - | 0.07 | 0.01 | 0.01 | 0.08 | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.