Linzhou Heavy Machinery Group Co.,Ltd (SHE:002535)
China · Delayed Price · Currency is CNY 2.580
+0.130 (5.31%)
May 29, 2026, 3:04 PM CST
SHE:002535 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 | Mar '26 Mar 31, 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 | 996.18 | 1,128 | 1,649 | 1,781 | 1,094 | 432.05 |
Other Revenue | - | - | 34.83 | 56.78 | 26.22 | 22.3 |
| 996.18 | 1,128 | 1,684 | 1,838 | 1,120 | 454.35 | |
Revenue Growth (YoY) | -39.78% | -33.00% | -8.38% | 64.10% | 146.46% | -49.80% |
Cost of Revenue | 764.59 | 842.36 | 1,213 | 1,335 | 855.51 | 430.8 |
Gross Profit | 231.59 | 285.53 | 471 | 502.84 | 264.28 | 23.55 |
Selling, General & Admin | 115.42 | 110.59 | 124.76 | 115.31 | 87.56 | 97.17 |
Research & Development | 40.76 | 43.97 | 69.75 | 63.37 | 26.79 | 27.88 |
Other Operating Expenses | 1.33 | 1.37 | 20.54 | 20.29 | 18.13 | 11.75 |
Operating Expenses | 157.51 | 155.93 | 252.18 | 206.07 | 150.4 | 219.13 |
Operating Income | 74.09 | 129.6 | 218.82 | 296.77 | 113.87 | -195.58 |
Interest Expense | - | - | -110.04 | -98.04 | -119.45 | -152.25 |
Interest & Investment Income | - | - | 13.25 | 14.26 | 16.9 | 13.86 |
Earnings From Equity Investments | -10.49 | -3.86 | - | - | - | - |
Other Non Operating Income (Expenses) | -100.46 | -101.9 | 10.51 | -9.8 | -3.03 | 17.75 |
EBT Excluding Unusual Items | -36.86 | 23.84 | 132.54 | 203.19 | 8.29 | -316.22 |
Gain (Loss) on Sale of Investments | - | - | -14.98 | -58.94 | - | - |
Gain (Loss) on Sale of Assets | 43.81 | -0.54 | 0.35 | -1.04 | 2.5 | -0.7 |
Asset Writedown | -11.49 | -9.71 | -13.88 | -42.32 | -1.99 | -18.19 |
Legal Settlements | - | - | -0.16 | -0.4 | -0.8 | -0.75 |
Other Unusual Items | - | - | -0.89 | 0.29 | 10.79 | 2.74 |
Pretax Income | -4.54 | 13.59 | 102.98 | 100.77 | 18.78 | -333.13 |
Income Tax Expense | 59.87 | 60.26 | 7.34 | -16.17 | -0.49 | 96.37 |
Earnings From Continuing Operations | -64.4 | -46.68 | 95.64 | 116.94 | 19.27 | -429.49 |
Minority Interest in Earnings | -0.94 | -0.77 | -0.3 | 0 | -0.37 | 0.74 |
Net Income | -65.35 | -47.44 | 95.34 | 116.94 | 18.9 | -428.76 |
Net Income to Common | -65.35 | -47.44 | 95.34 | 116.94 | 18.9 | -428.76 |
Net Income Growth | - | - | -18.47% | 518.76% | - | - |
Shares Outstanding (Basic) | 800 | 801 | 802 | 802 | 945 | 809 |
Shares Outstanding (Diluted) | 800 | 801 | 802 | 802 | 945 | 809 |
Shares Change (YoY) | -0.20% | -0.07% | 0.04% | -15.18% | 16.81% | 8.56% |
EPS (Basic) | -0.08 | -0.06 | 0.12 | 0.15 | 0.02 | -0.53 |
EPS (Diluted) | -0.08 | -0.06 | 0.12 | 0.15 | 0.02 | -0.53 |
EPS Growth | - | - | -18.51% | 629.50% | - | - |
Free Cash Flow | 230.42 | 386.62 | 351.41 | 437.86 | 201.34 | 378.33 |
Free Cash Flow Per Share | 0.29 | 0.48 | 0.44 | 0.55 | 0.21 | 0.47 |
Gross Margin | 23.25% | 25.31% | 27.98% | 27.36% | 23.60% | 5.18% |
Operating Margin | 7.44% | 11.49% | 13.00% | 16.15% | 10.17% | -43.05% |
Profit Margin | -6.56% | -4.21% | 5.66% | 6.36% | 1.69% | -94.37% |
Free Cash Flow Margin | 23.13% | 34.28% | 20.87% | 23.83% | 17.98% | 83.27% |
EBITDA | 220.42 | 274.49 | 357.96 | 437.62 | 247.27 | -64.89 |
EBITDA Margin | 22.13% | 24.34% | 21.26% | 23.82% | 22.08% | -14.28% |
D&A For EBITDA | 146.33 | 144.89 | 139.14 | 140.85 | 133.39 | 130.69 |
EBIT | 74.09 | 129.6 | 218.82 | 296.77 | 113.87 | -195.58 |
EBIT Margin | 7.44% | 11.49% | 13.00% | 16.15% | 10.17% | -43.05% |
Effective Tax Rate | - | 443.53% | 7.12% | - | - | - |
Revenue as Reported | - | - | 1,684 | 1,838 | 1,120 | 454.35 |
Advertising Expenses | - | - | 0.03 | 0.19 | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.