Norsyn Crop Technology Co., Ltd. (SHE:001231)
China · Delayed Price · Currency is CNY 22.75
-0.02 (-0.09%)
Sep 24, 2026, 3:04 PM CST
Norsyn Crop Technology 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 | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 788.38 | 764.83 | 642.05 | 602.34 | 626.29 | 541.37 |
Other Revenue | 4.48 | 5.03 | 7.22 | 3.36 | 7.57 | 2.9 |
| 792.87 | 769.86 | 649.27 | 605.7 | 633.86 | 544.28 | |
Revenue Growth | 12.90% | 18.57% | 7.19% | -4.44% | 16.46% | 13.48% |
Cost of Revenue | 573.07 | 556.05 | 436.52 | 410.82 | 422.52 | 354.58 |
Gross Profit | 219.8 | 213.81 | 212.75 | 194.88 | 211.34 | 189.69 |
Selling, General & Admin | 109.97 | 110.37 | 112.7 | 107.99 | 93.05 | 81.86 |
Research & Development | 32.87 | 33.08 | 40.61 | 39.64 | 29.79 | 17.71 |
Other Operating Expenses | 1.51 | 0.77 | 1.82 | 0.78 | 1.71 | 1.88 |
Operating Expenses | 144.6 | 144.8 | 156.16 | 148.79 | 124.31 | 101.43 |
Operating Income | 75.2 | 69.01 | 56.59 | 46.09 | 87.04 | 88.26 |
Interest Expense | -4.12 | -3.94 | -1.64 | -1.77 | -0.68 | -0.84 |
Interest & Investment Income | 6.09 | 7.05 | 11.47 | 10.14 | 5.66 | 3.64 |
Currency Exchange Gain (Loss) | -0.3 | -0.29 | 0.11 | 0.01 | 0.12 | -0.11 |
Other Non Operating Income (Expenses) | -0.26 | -0.24 | -0.19 | -0.34 | -0.37 | -0.72 |
EBT Excluding Unusual Items | 76.62 | 71.6 | 66.34 | 54.13 | 91.77 | 90.24 |
Gain (Loss) on Sale of Investments | 3.68 | 2.36 | 0.57 | - | - | - |
Gain (Loss) on Sale of Assets | -0.09 | -0.09 | 0.02 | - | -0.04 | 0.04 |
Asset Writedown | -0.06 | -0.14 | -0.84 | -0.23 | -0.58 | -0.32 |
Other Unusual Items | 2.98 | 1.51 | 1.27 | 4.41 | 16.22 | 5.18 |
Pretax Income | 83.12 | 75.24 | 67.37 | 58.3 | 107.36 | 95.14 |
Income Tax Expense | 14.55 | 12.75 | 10.96 | 9.38 | 15.13 | 13.51 |
Earnings From Continuing Operations | 68.57 | 62.49 | 56.41 | 48.92 | 92.23 | 81.63 |
Minority Interest in Earnings | 3.49 | 4.14 | 3.52 | 3.39 | 1.52 | 0.89 |
Net Income | 72.06 | 66.63 | 59.92 | 52.31 | 93.76 | 82.51 |
Net Income to Common | 72.06 | 66.63 | 59.92 | 52.31 | 93.76 | 82.51 |
Net Income Growth | 12.57% | 11.20% | 14.56% | -44.21% | 13.62% | 21.11% |
Shares Outstanding (Basic) | 97 | 98 | 100 | 101 | 83 | 75 |
Shares Outstanding (Diluted) | 97 | 98 | 100 | 101 | 83 | 75 |
Shares Change | -2.53% | -1.89% | -0.72% | 21.24% | 10.61% | 0.02% |
EPS (Basic) | 0.74 | 0.68 | 0.60 | 0.52 | 1.13 | 1.10 |
EPS (Diluted) | 0.74 | 0.68 | 0.60 | 0.52 | 1.13 | 1.10 |
EPS Growth | 15.48% | 13.33% | 15.38% | -53.98% | 2.73% | 21.08% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 24.65 | 28.85 | 12.96 | 28.83 | -116.55 | 5.06 |
Free Cash Flow Per Share | 0.25 | 0.29 | 0.13 | 0.29 | -1.41 | 0.07 |
Dividend Per Share | 0.150 | 0.150 | 0.200 | 0.080 | 0.200 | - |
Dividend Growth | 0% | -25.00% | 150.00% | -60.00% | 0% | - |
Gross Margin | 27.72% | 27.77% | 32.77% | 32.17% | 33.34% | 34.85% |
Operating Margin | 9.48% | 8.96% | 8.72% | 7.61% | 13.73% | 16.22% |
Profit Margin | 9.09% | 8.65% | 9.23% | 8.64% | 14.79% | 15.16% |
Free Cash Flow Margin | 3.11% | 3.75% | 2.00% | 4.76% | -18.39% | 0.93% |
EBITDA | 109.03 | 101.68 | 74.22 | 62.2 | 97.18 | 97.92 |
EBITDA Margin | 13.75% | 13.21% | 11.43% | 10.27% | 15.33% | 17.99% |
D&A For EBITDA | 33.83 | 32.67 | 17.63 | 16.11 | 10.14 | 9.66 |
EBIT | 75.2 | 69.01 | 56.59 | 46.09 | 87.04 | 88.26 |
EBIT Margin | 9.48% | 8.96% | 8.72% | 7.61% | 13.73% | 16.22% |
Effective Tax Rate | 17.51% | 16.94% | 16.27% | 16.09% | 14.09% | 14.20% |
Revenue as Reported | 792.87 | 769.86 | 649.27 | 605.7 | 633.86 | 544.28 |
Advertising Expenses | - | 1.33 | 1.45 | 1.66 | 1.12 | 1.13 |