HL Corp (Shenzhen) (SHE:002105)
China · Delayed Price · Currency is CNY 6.01
-0.03 (-0.50%)
Aug 26, 2026, 3:04 PM CST
HL Corp (Shenzhen) 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 | Dec '21 Dec 31, 2021 |
Operating Revenue | 1,323 | 1,188 | 1,171 | 950.05 | 1,809 | 2,616 |
Other Revenue | - | - | 19.97 | 13.87 | 16.23 | 18.38 |
| 1,323 | 1,188 | 1,191 | 963.92 | 1,825 | 2,634 | |
Revenue Growth | 6.70% | -0.30% | 23.58% | -47.18% | -30.72% | 41.07% |
Cost of Revenue | 1,155 | 1,039 | 1,016 | 789.11 | 1,407 | 2,045 |
Gross Profit | 168.64 | 148.86 | 175.6 | 174.81 | 418.08 | 589.3 |
Selling, General & Admin | 119.96 | 118.62 | 129.29 | 119.91 | 144.01 | 125.84 |
Research & Development | 42.15 | 41.9 | 42.24 | 45.58 | 56.58 | 78.03 |
Other Operating Expenses | 7.95 | 7.3 | 9.07 | 10.3 | 17.82 | 16.27 |
Operating Expenses | 170.06 | 167.81 | 185.75 | 170.27 | 209.36 | 228.93 |
Operating Income | -1.41 | -18.95 | -10.16 | 4.54 | 208.72 | 360.38 |
Interest Expense | - | - | -16.35 | -17.23 | -26.15 | -25.13 |
Interest & Investment Income | - | - | 7.77 | 8.32 | 3.79 | 2.85 |
Currency Exchange Gain (Loss) | - | - | 6.98 | 4.89 | 38.84 | -11.05 |
Other Non Operating Income (Expenses) | -7.04 | -10.49 | 1.99 | -6.5 | -2.61 | -2 |
EBT Excluding Unusual Items | -8.46 | -29.43 | -9.76 | -5.98 | 222.58 | 325.06 |
Gain (Loss) on Sale of Investments | -5.92 | -3.97 | -15.53 | -1.66 | -8.07 | 7.53 |
Gain (Loss) on Sale of Assets | -0.26 | 0.03 | 2.54 | -0.09 | 0.58 | -2.56 |
Asset Writedown | -32.7 | -33.85 | -3.33 | -2.08 | -3.84 | -7.13 |
Legal Settlements | - | - | - | - | - | -1.61 |
Other Unusual Items | - | - | 3.22 | 23.78 | 27.99 | 23.22 |
Pretax Income | -47.33 | -67.22 | -22.86 | 13.98 | 239.24 | 344.51 |
Income Tax Expense | -3.32 | 0.67 | -3.34 | -2.85 | 31.71 | 42.86 |
Earnings From Continuing Operations | -44.01 | -67.89 | -19.53 | 16.83 | 207.53 | 301.65 |
Minority Interest in Earnings | 3.67 | 3.78 | 0.59 | 4.87 | -18.3 | -29.12 |
Net Income | -40.33 | -64.11 | -18.93 | 21.7 | 189.22 | 272.53 |
Net Income to Common | -40.33 | -64.11 | -18.93 | 21.7 | 189.22 | 272.53 |
Net Income Growth | - | - | - | -88.53% | -30.57% | 64.99% |
Shares Outstanding (Basic) | 368 | 368 | 364 | 362 | 365 | 364 |
Shares Outstanding (Diluted) | 368 | 368 | 364 | 368 | 365 | 364 |
Shares Change | 0.45% | 1.08% | -1.01% | 0.89% | 0.07% | -0.52% |
EPS (Basic) | -0.11 | -0.17 | -0.05 | 0.06 | 0.52 | 0.75 |
EPS (Diluted) | -0.11 | -0.17 | -0.05 | 0.06 | 0.52 | 0.75 |
EPS Growth | - | - | - | -88.63% | -30.61% | 65.85% |
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 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 37.08 | -21.99 | -30.81 | 154.72 | 289.39 | 99.22 |
Free Cash Flow Per Share | 0.10 | -0.06 | -0.09 | 0.42 | 0.79 | 0.27 |
Dividend Per Share | - | - | - | 0.030 | 0.100 | 0.250 |
Dividend Growth | - | - | - | -70.00% | -60.00% | 25.00% |
Gross Margin | 12.75% | 12.53% | 14.74% | 18.14% | 22.91% | 22.37% |
Operating Margin | -0.11% | -1.59% | -0.85% | 0.47% | 11.44% | 13.68% |
Profit Margin | -3.05% | -5.40% | -1.59% | 2.25% | 10.37% | 10.35% |
Free Cash Flow Margin | 2.80% | -1.85% | -2.59% | 16.05% | 15.86% | 3.77% |
EBITDA | 75.38 | 60.71 | 60.91 | 63.61 | 265.92 | 431.96 |
EBITDA Margin | 5.70% | 5.11% | 5.11% | 6.60% | 14.57% | 16.40% |
D&A For EBITDA | 76.8 | 79.65 | 71.07 | 59.08 | 57.2 | 71.59 |
EBIT | -1.41 | -18.95 | -10.16 | 4.54 | 208.72 | 360.38 |
EBIT Margin | -0.11% | -1.59% | -0.85% | 0.47% | 11.44% | 13.68% |
Effective Tax Rate | - | - | - | - | 13.26% | 12.44% |
Revenue as Reported | - | - | 1,191 | 963.92 | 1,825 | 2,634 |
Advertising Expenses | - | - | 2.3 | 2.83 | 2.11 | 0.49 |