Zhejiang Yaguang Technology Co.,Ltd. (SHA:603282)
China · Delayed Price · Currency is CNY 15.69
+1.00 (6.81%)
At close: Jun 18, 2026
SHA:603282 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 | Mar '26 Mar 31, 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 | 766.9 | 859.66 | 800.23 | 971.59 | 913.37 | 477.84 |
Other Revenue | 12.91 | 12.91 | 1.25 | 3.47 | 2.81 | 6.07 |
| 779.82 | 872.57 | 801.48 | 975.07 | 916.18 | 483.91 | |
Revenue Growth (YoY) | 2.02% | 8.87% | -17.80% | 6.43% | 89.33% | 15.66% |
Cost of Revenue | 555.52 | 628.11 | 541.52 | 672.93 | 600.51 | 303.63 |
Gross Profit | 224.3 | 244.46 | 259.96 | 302.14 | 315.68 | 180.28 |
Selling, General & Admin | 81.6 | 79.83 | 83.58 | 85.47 | 94.34 | 68.69 |
Research & Development | 39.84 | 38.06 | 42.59 | 46.63 | 41.05 | 24.09 |
Other Operating Expenses | 1.84 | -8.66 | -14.58 | -8.95 | -4.88 | -4.94 |
Operating Expenses | 161.1 | 149.42 | 165.47 | 133.46 | 135.3 | 77.5 |
Operating Income | 63.2 | 95.04 | 94.49 | 168.68 | 180.38 | 102.78 |
Interest Expense | -0.07 | -0.07 | -0.27 | -0.17 | -0.34 | -0.07 |
Interest & Investment Income | 5.38 | 5.28 | 9.54 | 15.83 | 3.81 | 3.68 |
Currency Exchange Gain (Loss) | -0.45 | -0.45 | -2.02 | -0.07 | 0.17 | - |
Other Non Operating Income (Expenses) | 0.58 | -0.62 | 1.86 | -2.89 | -1.72 | -0.97 |
EBT Excluding Unusual Items | 68.64 | 99.18 | 103.61 | 181.38 | 182.3 | 105.41 |
Gain (Loss) on Sale of Investments | 0.36 | 0.05 | -0.82 | 0.27 | 0.02 | 0.34 |
Gain (Loss) on Sale of Assets | -0.11 | 0.14 | 8.29 | -0.79 | -0.25 | - |
Asset Writedown | -2.23 | -0.12 | -0.13 | -0.03 | - | -0.36 |
Other Unusual Items | 11.52 | 11.18 | 3.41 | 1.97 | 4.9 | 1.02 |
Pretax Income | 78.18 | 110.44 | 114.35 | 182.8 | 186.98 | 106.41 |
Income Tax Expense | 11.47 | 13.52 | 13.77 | 21.81 | 21.09 | 13.68 |
Earnings From Continuing Operations | 66.71 | 96.92 | 100.59 | 161 | 165.88 | 92.73 |
Minority Interest in Earnings | -0.56 | -1 | 1.45 | 0.42 | 1.71 | 0.87 |
Net Income | 66.14 | 95.92 | 102.04 | 161.42 | 167.6 | 93.6 |
Net Income to Common | 66.14 | 95.92 | 102.04 | 161.42 | 167.6 | 93.6 |
Net Income Growth | -22.80% | -6.00% | -36.79% | -3.69% | 79.06% | 11.37% |
Shares Outstanding (Basic) | 141 | 133 | 134 | 125 | 100 | 101 |
Shares Outstanding (Diluted) | 141 | 133 | 134 | 125 | 100 | 101 |
Shares Change (YoY) | 5.16% | -0.77% | 7.30% | 24.69% | -0.29% | 0.59% |
EPS (Basic) | 0.47 | 0.72 | 0.76 | 1.29 | 1.67 | 0.93 |
EPS (Diluted) | 0.47 | 0.72 | 0.76 | 1.29 | 1.67 | 0.93 |
EPS Growth | -26.59% | -5.26% | -41.09% | -22.75% | 79.57% | 10.71% |
Free Cash Flow | 83.95 | 118.52 | 5 | -129.66 | 23.01 | 3.12 |
Free Cash Flow Per Share | 0.60 | 0.89 | 0.04 | -1.04 | 0.23 | 0.03 |
Dividend Per Share | 0.230 | 0.230 | 0.235 | 0.670 | - | - |
Dividend Growth | -2.13% | -2.13% | -64.92% | - | - | - |
Gross Margin | 28.76% | 28.02% | 32.44% | 30.99% | 34.46% | 37.26% |
Operating Margin | 8.10% | 10.89% | 11.79% | 17.30% | 19.69% | 21.24% |
Profit Margin | 8.48% | 10.99% | 12.73% | 16.55% | 18.29% | 19.34% |
Free Cash Flow Margin | 10.77% | 13.58% | 0.62% | -13.30% | 2.51% | 0.64% |
EBITDA | 95.97 | 127.03 | 123.36 | 191.75 | 196.77 | 111.62 |
EBITDA Margin | 12.31% | 14.56% | 15.39% | 19.67% | 21.48% | 23.06% |
D&A For EBITDA | 32.77 | 31.99 | 28.86 | 23.07 | 16.39 | 8.84 |
EBIT | 63.2 | 95.04 | 94.49 | 168.68 | 180.38 | 102.78 |
EBIT Margin | 8.10% | 10.89% | 11.79% | 17.30% | 19.69% | 21.24% |
Effective Tax Rate | 14.68% | 12.24% | 12.04% | 11.93% | 11.28% | 12.86% |
Revenue as Reported | 779.82 | 872.57 | 801.48 | 975.07 | 916.18 | - |