Xianheng International Science&Technology Co., Ltd. (SHA:605056)
China · Delayed Price · Currency is CNY 21.18
-0.22 (-1.03%)
At close: Feb 6, 2026
SHA:605056 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 | 4,309 | 3,604 | 2,926 | 2,121 | 1,991 | 1,988 |
Other Revenue | 1.97 | 1.97 | 1.45 | 2.41 | 1.94 | 3 |
| 4,311 | 3,606 | 2,928 | 2,124 | 1,993 | 1,991 | |
Revenue Growth (YoY) | 32.94% | 23.15% | 37.87% | 6.59% | 0.08% | 2.21% |
Cost of Revenue | 3,206 | 2,542 | 1,992 | 1,295 | 1,163 | 1,190 |
Gross Profit | 1,105 | 1,064 | 935.97 | 829.08 | 829.55 | 801.17 |
Selling, General & Admin | 611.47 | 637.28 | 613.98 | 487.75 | 519.92 | 445.36 |
Research & Development | 73.6 | 67.65 | 55.68 | 46.45 | 33.66 | 27.91 |
Other Operating Expenses | 18.81 | 17.95 | 15.69 | 12.27 | 10.1 | 10.84 |
Operating Expenses | 729.62 | 749.24 | 703.09 | 562 | 569.7 | 480.01 |
Operating Income | 375.82 | 314.26 | 232.88 | 267.08 | 259.85 | 321.15 |
Interest Expense | -0.64 | -1.34 | -2.1 | -1.54 | -0.69 | -0.07 |
Interest & Investment Income | 4.1 | 9.53 | 10.81 | 19.19 | 7.77 | 3.03 |
Currency Exchange Gain (Loss) | -0.14 | -0.14 | 0.1 | -0.36 | -0.05 | -0.76 |
Other Non Operating Income (Expenses) | -3.53 | -2.53 | -0.29 | -1.99 | -0.6 | -13.08 |
EBT Excluding Unusual Items | 375.61 | 319.79 | 241.4 | 282.38 | 266.28 | 310.27 |
Gain (Loss) on Sale of Investments | -9 | -9 | -100.3 | - | - | - |
Gain (Loss) on Sale of Assets | -1.48 | 0.29 | 0.04 | -0.35 | -0.25 | -0.04 |
Asset Writedown | -2.88 | - | - | - | - | - |
Other Unusual Items | 3.46 | 3.46 | 5.05 | 5.45 | 7.32 | 11.83 |
Pretax Income | 365.71 | 314.54 | 146.19 | 287.47 | 273.35 | 322.06 |
Income Tax Expense | 92.17 | 74.85 | 37.9 | 69.19 | 66.6 | 78.52 |
Earnings From Continuing Operations | 273.54 | 239.69 | 108.29 | 218.29 | 206.76 | 243.54 |
Minority Interest in Earnings | -19.2 | -16.76 | -11.65 | -11.39 | -7.9 | -6.02 |
Net Income | 254.34 | 222.93 | 96.64 | 206.9 | 198.86 | 237.52 |
Net Income to Common | 254.34 | 222.93 | 96.64 | 206.9 | 198.86 | 237.52 |
Net Income Growth | 91.97% | 130.67% | -53.29% | 4.04% | -16.28% | 0.99% |
Shares Outstanding (Basic) | 403 | 405 | 403 | 398 | 375 | 360 |
Shares Outstanding (Diluted) | 403 | 405 | 403 | 398 | 375 | 360 |
Shares Change (YoY) | 0.73% | 0.66% | 1.21% | 6.04% | 4.26% | -0.03% |
EPS (Basic) | 0.63 | 0.55 | 0.24 | 0.52 | 0.53 | 0.66 |
EPS (Diluted) | 0.63 | 0.55 | 0.24 | 0.52 | 0.53 | 0.66 |
EPS Growth | 90.59% | 129.17% | -53.85% | -1.89% | -19.70% | 1.54% |
Free Cash Flow | 342.48 | 190.93 | 204.42 | 183.97 | 76.33 | 228.2 |
Free Cash Flow Per Share | 0.85 | 0.47 | 0.51 | 0.46 | 0.20 | 0.63 |
Dividend Per Share | 0.440 | 0.360 | 0.150 | 0.350 | 0.750 | - |
Dividend Growth | 193.33% | 140.00% | -57.14% | -53.33% | - | - |
Gross Margin | 25.64% | 29.50% | 31.97% | 39.04% | 41.63% | 40.24% |
Operating Margin | 8.72% | 8.72% | 7.95% | 12.58% | 13.04% | 16.13% |
Profit Margin | 5.90% | 6.18% | 3.30% | 9.74% | 9.98% | 11.93% |
Free Cash Flow Margin | 7.94% | 5.29% | 6.98% | 8.66% | 3.83% | 11.46% |
EBITDA | 405.04 | 340.79 | 255.84 | 283.62 | 281.3 | 337.37 |
EBITDA Margin | 9.40% | 9.45% | 8.74% | 13.36% | 14.12% | 16.95% |
D&A For EBITDA | 29.22 | 26.54 | 22.96 | 16.54 | 21.45 | 16.21 |
EBIT | 375.82 | 314.26 | 232.88 | 267.08 | 259.85 | 321.15 |
EBIT Margin | 8.72% | 8.72% | 7.95% | 12.58% | 13.04% | 16.13% |
Effective Tax Rate | 25.20% | 23.80% | 25.92% | 24.07% | 24.36% | 24.38% |
Revenue as Reported | 4,311 | 3,606 | 2,928 | 2,124 | 1,993 | 1,991 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.