UE Furniture Co., Ltd. (SHA:603600)
China · Delayed Price · Currency is CNY 11.63
-0.35 (-2.92%)
At close: Feb 2, 2026
UE Furniture 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 | 4,821 | 4,728 | 3,527 | 4,035 | 4,626 | 3,411 |
Other Revenue | 20.94 | 20.94 | 11.52 | 19.86 | 33.08 | 22.71 |
| 4,842 | 4,749 | 3,538 | 4,055 | 4,659 | 3,434 | |
Revenue Growth (YoY) | 9.36% | 34.22% | -12.75% | -12.95% | 35.67% | 40.13% |
Cost of Revenue | 3,848 | 3,728 | 2,736 | 3,285 | 3,983 | 2,785 |
Gross Profit | 994.71 | 1,021 | 802.41 | 770.52 | 675.39 | 648.92 |
Selling, General & Admin | 549.12 | 522.86 | 471.2 | 323.39 | 307.44 | 209.12 |
Research & Development | 165.93 | 161.74 | 122.96 | 160.74 | 159.53 | 115.57 |
Other Operating Expenses | 19.37 | 22.3 | 14.59 | 17.32 | 25.31 | 16.32 |
Operating Expenses | 730.99 | 709.65 | 616.42 | 502.13 | 488.9 | 356.75 |
Operating Income | 263.73 | 311.66 | 185.99 | 268.39 | 186.49 | 292.17 |
Interest Expense | -22.55 | -13.07 | -8.96 | -20.07 | -26.21 | -17.87 |
Interest & Investment Income | 41.04 | 31.86 | 24.58 | 6.64 | 24.96 | 23.04 |
Currency Exchange Gain (Loss) | -4.87 | -4.87 | 25.93 | 29.35 | -17.55 | -63.55 |
Other Non Operating Income (Expenses) | 2.85 | -2.2 | -1.74 | -1.5 | -5.45 | 0.05 |
EBT Excluding Unusual Items | 280.19 | 323.38 | 225.79 | 282.81 | 162.24 | 233.84 |
Gain (Loss) on Sale of Investments | -2.36 | -0.99 | -8.03 | -2.65 | 4.36 | 0.9 |
Gain (Loss) on Sale of Assets | -3.47 | -3.54 | 90.25 | 89.39 | -0.83 | -0.12 |
Other Unusual Items | 7.6 | 7.6 | 31.37 | 20.13 | 24.82 | 20.84 |
Pretax Income | 279.36 | 326.45 | 339.38 | 389.68 | 190.59 | 255.45 |
Income Tax Expense | 16.42 | 24.46 | 36.78 | 52.32 | 8.37 | 20.02 |
Earnings From Continuing Operations | 262.94 | 301.98 | 302.6 | 337.36 | 182.22 | 235.44 |
Minority Interest in Earnings | -0.08 | -5.78 | -4.72 | -2.14 | -0.89 | -2.94 |
Net Income | 262.87 | 296.2 | 297.88 | 335.21 | 181.33 | 232.5 |
Net Income to Common | 262.87 | 296.2 | 297.88 | 335.21 | 181.33 | 232.5 |
Net Income Growth | -15.62% | -0.56% | -11.14% | 84.86% | -22.01% | 28.22% |
Shares Outstanding (Basic) | 332 | 333 | 314 | 302 | 302 | 302 |
Shares Outstanding (Diluted) | 332 | 333 | 314 | 302 | 302 | 302 |
Shares Change (YoY) | 1.17% | 6.14% | 3.83% | -0.07% | 0.09% | -0.09% |
EPS (Basic) | 0.79 | 0.89 | 0.95 | 1.11 | 0.60 | 0.77 |
EPS (Diluted) | 0.79 | 0.89 | 0.95 | 1.11 | 0.60 | 0.77 |
EPS Growth | -16.60% | -6.32% | -14.41% | 85.00% | -22.08% | 28.33% |
Free Cash Flow | 338.36 | -88.83 | -6.42 | 532.49 | -196.09 | -286.94 |
Free Cash Flow Per Share | 1.02 | -0.27 | -0.02 | 1.76 | -0.65 | -0.95 |
Dividend Per Share | 0.460 | 0.460 | 0.400 | 0.350 | 0.220 | 0.250 |
Dividend Growth | -17.86% | 15.00% | 14.29% | 59.09% | -12.00% | -40.48% |
Gross Margin | 20.54% | 21.50% | 22.68% | 19.00% | 14.50% | 18.90% |
Operating Margin | 5.45% | 6.56% | 5.26% | 6.62% | 4.00% | 8.51% |
Profit Margin | 5.43% | 6.24% | 8.42% | 8.27% | 3.89% | 6.77% |
Free Cash Flow Margin | 6.99% | -1.87% | -0.18% | 13.13% | -4.21% | -8.36% |
EBITDA | 368.08 | 413.98 | 285.59 | 356.92 | 260.79 | 348.96 |
EBITDA Margin | 7.60% | 8.72% | 8.07% | 8.80% | 5.60% | 10.16% |
D&A For EBITDA | 104.36 | 102.32 | 99.6 | 88.53 | 74.3 | 56.79 |
EBIT | 263.73 | 311.66 | 185.99 | 268.39 | 186.49 | 292.17 |
EBIT Margin | 5.45% | 6.56% | 5.26% | 6.62% | 4.00% | 8.51% |
Effective Tax Rate | 5.88% | 7.49% | 10.84% | 13.43% | 4.39% | 7.83% |
Revenue as Reported | 4,842 | 4,749 | 3,538 | 4,055 | 4,659 | 3,434 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.