Aishida Co., Ltd (SHE:002403)
China · Delayed Price · Currency is CNY 12.07
+0.10 (0.84%)
At close: Feb 13, 2026
Aishida 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 |
Operating Revenue | 2,684 | 2,844 | 2,387 | 2,855 | 3,392 | 2,821 |
Other Revenue | 81.4 | 81.4 | 70.05 | 85.22 | 115.81 | 71.76 |
| 2,766 | 2,926 | 2,457 | 2,940 | 3,508 | 2,893 | |
Revenue Growth (YoY) | -0.06% | 19.06% | -16.42% | -16.20% | 21.27% | -18.33% |
Cost of Revenue | 1,942 | 2,084 | 1,835 | 2,147 | 2,659 | 2,104 |
Gross Profit | 823.91 | 841.31 | 622.69 | 793.11 | 849.25 | 789.19 |
Selling, General & Admin | 723.01 | 684.02 | 717.01 | 708.18 | 734.4 | 748.53 |
Research & Development | 147.18 | 158.27 | 148.59 | 154.64 | 179.95 | 169.8 |
Other Operating Expenses | 49.55 | 25.39 | 25.66 | 31.02 | 23.31 | 25.25 |
Operating Expenses | 933.94 | 889.44 | 978.75 | 898.98 | 951.66 | 952.09 |
Operating Income | -110.03 | -48.13 | -356.06 | -105.88 | -102.41 | -162.9 |
Interest Expense | -63.95 | -64.07 | -66.75 | -66.73 | -76.55 | -62.05 |
Interest & Investment Income | 56.98 | 52.95 | 29.86 | 9.01 | 82.53 | 72.97 |
Currency Exchange Gain (Loss) | 17.19 | 17.19 | 8.55 | 45.42 | -16.9 | -31.21 |
Other Non Operating Income (Expenses) | -4.95 | -2.31 | 11.74 | -18.37 | -4.68 | -5.88 |
EBT Excluding Unusual Items | -104.76 | -44.37 | -372.65 | -136.54 | -118 | -189.08 |
Impairment of Goodwill | - | - | -33.92 | - | -14.51 | -21.3 |
Gain (Loss) on Sale of Investments | - | - | 3.28 | -3.28 | -21.06 | 20.66 |
Gain (Loss) on Sale of Assets | 1.8 | 3.29 | 0.33 | 8.9 | 1.24 | 272.33 |
Asset Writedown | -12.21 | -0.89 | -2.16 | -1.58 | -0.76 | -20.89 |
Other Unusual Items | 47.48 | 47.48 | 28.64 | 34.52 | 40.98 | 44.06 |
Pretax Income | -67.68 | 5.52 | -376.49 | -97.98 | -112.11 | 105.78 |
Income Tax Expense | -14.24 | -4.77 | 30.68 | 0.12 | -12.11 | 0.93 |
Earnings From Continuing Operations | -53.44 | 10.29 | -407.17 | -98.1 | -100.01 | 104.85 |
Minority Interest in Earnings | 7.86 | 4.78 | 28.77 | 19.37 | 11.5 | -2.17 |
Net Income | -45.58 | 15.07 | -378.4 | -78.73 | -88.51 | 102.68 |
Net Income to Common | -45.58 | 15.07 | -378.4 | -78.73 | -88.51 | 102.68 |
Net Income Growth | - | - | - | - | - | -20.30% |
Shares Outstanding (Basic) | 341 | 377 | 341 | 342 | 340 | 342 |
Shares Outstanding (Diluted) | 341 | 377 | 341 | 342 | 340 | 342 |
Shares Change (YoY) | - | 10.52% | -0.41% | 0.55% | -0.55% | -1.70% |
EPS (Basic) | -0.13 | 0.04 | -1.11 | -0.23 | -0.26 | 0.30 |
EPS (Diluted) | -0.13 | 0.04 | -1.11 | -0.23 | -0.26 | 0.30 |
EPS Growth | - | - | - | - | - | -18.92% |
Free Cash Flow | 121.75 | 80.65 | 21.37 | -215.88 | 2.76 | -189.24 |
Free Cash Flow Per Share | 0.36 | 0.21 | 0.06 | -0.63 | 0.01 | -0.55 |
Dividend Per Share | 0.018 | 0.018 | - | - | - | 0.075 |
Gross Margin | 29.79% | 28.76% | 25.34% | 26.98% | 24.21% | 27.28% |
Operating Margin | -3.98% | -1.65% | -14.49% | -3.60% | -2.92% | -5.63% |
Profit Margin | -1.65% | 0.52% | -15.40% | -2.68% | -2.52% | 3.55% |
Free Cash Flow Margin | 4.40% | 2.76% | 0.87% | -7.34% | 0.08% | -6.54% |
EBITDA | 35.26 | 109.26 | -184.54 | 48.64 | 38.5 | -39.21 |
EBITDA Margin | 1.27% | 3.74% | -7.51% | 1.65% | 1.10% | -1.35% |
D&A For EBITDA | 145.29 | 157.39 | 171.52 | 154.52 | 140.91 | 123.7 |
EBIT | -110.03 | -48.13 | -356.06 | -105.88 | -102.41 | -162.9 |
EBIT Margin | -3.98% | -1.65% | -14.49% | -3.60% | -2.92% | -5.63% |
Effective Tax Rate | - | - | - | - | - | 0.88% |
Revenue as Reported | 2,766 | 2,926 | 2,457 | 2,940 | 3,508 | 2,893 |
Advertising Expenses | - | 94.13 | 68.47 | 70.71 | 78.68 | 98.83 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.