Ningbo Donly Co.,Ltd (SHE:002164)
China
· Delayed Price · Currency is CNY 8.80
-0.08 (-0.90%)
Jun 6, 2025, 3:04 PM CST
Ningbo Donly Co.,Ltd 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 1,464 | 1,436 | 1,465 | 1,447 | 1,585 | 1,215 | Upgrade
|
| Other Revenue | 25.56 | 25.56 | 22.49 | 21.67 | 29.38 | 22.68 | Upgrade
|
| Revenue | 1,489 | 1,462 | 1,487 | 1,468 | 1,615 | 1,238 | Upgrade
|
| Revenue Growth (YoY) | 1.83% | -1.72% | 1.28% | -9.06% | 30.46% | 21.31% | Upgrade
|
| Cost of Revenue | 1,179 | 1,176 | 1,207 | 1,133 | 1,188 | 894.63 | Upgrade
|
| Gross Profit | 310.03 | 285.98 | 280.3 | 335.17 | 426.25 | 343.02 | Upgrade
|
| Selling, General & Admin | 139.11 | 138.03 | 154.18 | 157.5 | 148.73 | 157.4 | Upgrade
|
| Research & Development | 112.33 | 101.73 | 81.64 | 66.56 | 65.92 | 52.71 | Upgrade
|
| Other Operating Expenses | 5.85 | 3.22 | 7.85 | 12.98 | 13.62 | 10.9 | Upgrade
|
| Operating Expenses | 256.7 | 238.92 | 243.51 | 257.13 | 224.13 | 224.86 | Upgrade
|
| Operating Income | 53.33 | 47.06 | 36.79 | 78.05 | 202.12 | 118.16 | Upgrade
|
| Interest Expense | -7.35 | -9.21 | -17.55 | -20.37 | -26.26 | -17.09 | Upgrade
|
| Interest & Investment Income | 0.9 | 0.6 | 5.08 | 324.72 | 3.82 | 1,338 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.03 | -0.03 | 0.02 | 0.04 | 0.08 | 0.08 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.55 | -0.3 | -0.6 | -0.35 | -1.04 | -0.81 | Upgrade
|
| EBT Excluding Unusual Items | 46.3 | 38.13 | 23.74 | 382.08 | 178.71 | 1,439 | Upgrade
|
| Gain (Loss) on Sale of Investments | -3.53 | -3.52 | -0.03 | -0.08 | 0.09 | -0.06 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.13 | -1 | 0.01 | 3.8 | 215.87 | 0.18 | Upgrade
|
| Asset Writedown | -0.91 | -0.15 | -0.08 | -0.51 | -3.36 | -3.42 | Upgrade
|
| Legal Settlements | - | - | - | -1.32 | -2.51 | - | Upgrade
|
| Other Unusual Items | 7.98 | 8.66 | 10.58 | -43.3 | 2.92 | 19.14 | Upgrade
|
| Pretax Income | 49.98 | 42.12 | 34.22 | 340.67 | 391.72 | 1,454 | Upgrade
|
| Income Tax Expense | -4.43 | -3.88 | -5.77 | 12.53 | 58.95 | -6.91 | Upgrade
|
| Earnings From Continuing Operations | 54.4 | 46 | 39.99 | 328.14 | 332.77 | 1,461 | Upgrade
|
| Minority Interest in Earnings | 0.04 | -0.09 | 0.43 | -0.02 | -0.12 | -0.87 | Upgrade
|
| Net Income | 54.45 | 45.91 | 40.42 | 328.12 | 332.66 | 1,461 | Upgrade
|
| Net Income to Common | 54.45 | 45.91 | 40.42 | 328.12 | 332.66 | 1,461 | Upgrade
|
| Net Income Growth | 40.36% | 13.59% | -87.68% | -1.36% | -77.22% | 6581.02% | Upgrade
|
| Shares Outstanding (Basic) | 459 | 510 | 505 | 529 | 528 | 616 | Upgrade
|
| Shares Outstanding (Diluted) | 459 | 510 | 505 | 529 | 528 | 616 | Upgrade
|
| Shares Change (YoY) | -20.30% | 0.97% | -4.53% | 0.23% | -14.32% | -15.43% | Upgrade
|
| EPS (Basic) | 0.12 | 0.09 | 0.08 | 0.62 | 0.63 | 2.37 | Upgrade
|
| EPS (Diluted) | 0.12 | 0.09 | 0.08 | 0.62 | 0.63 | 2.37 | Upgrade
|
| EPS Growth | 76.11% | 12.50% | -87.10% | -1.59% | -73.42% | 7800.00% | Upgrade
|
| Free Cash Flow | 40.16 | 102.96 | 28.4 | -44 | 123.19 | 253.99 | Upgrade
|
| Free Cash Flow Per Share | 0.09 | 0.20 | 0.06 | -0.08 | 0.23 | 0.41 | Upgrade
|
| Gross Margin | 20.82% | 19.56% | 18.85% | 22.83% | 26.40% | 27.72% | Upgrade
|
| Operating Margin | 3.58% | 3.22% | 2.47% | 5.32% | 12.52% | 9.55% | Upgrade
|
| Profit Margin | 3.66% | 3.14% | 2.72% | 22.35% | 20.60% | 118.01% | Upgrade
|
| Free Cash Flow Margin | 2.70% | 7.04% | 1.91% | -3.00% | 7.63% | 20.52% | Upgrade
|
| EBITDA | 129.63 | 123.69 | 114.73 | 141.89 | 264.49 | 181.23 | Upgrade
|
| EBITDA Margin | 8.71% | 8.46% | 7.71% | 9.66% | 16.38% | 14.64% | Upgrade
|
| D&A For EBITDA | 76.3 | 76.63 | 77.94 | 63.84 | 62.37 | 63.07 | Upgrade
|
| EBIT | 53.33 | 47.06 | 36.79 | 78.05 | 202.12 | 118.16 | Upgrade
|
| EBIT Margin | 3.58% | 3.22% | 2.47% | 5.32% | 12.52% | 9.55% | Upgrade
|
| Effective Tax Rate | - | - | - | 3.68% | 15.05% | - | Upgrade
|
| Revenue as Reported | 1,489 | 1,462 | 1,487 | 1,468 | 1,615 | 1,238 | Upgrade
|
| Advertising Expenses | - | 1.49 | 1.33 | 0.21 | 0.53 | 0.37 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.