Shanghai Xujiahui Commercial Co., Ltd. (SHE:002561)
China · Delayed Price · Currency is CNY 7.30
-0.07 (-0.95%)
Oct 29, 2026, 10:35 AM CST
SHE:002561 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 | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 353.51 | 358.4 | 429.69 | 530.92 | 472.81 | 608.61 |
Other Revenue | 6.8 | 6.8 | 8.37 | 10.64 | 8.05 | 10.52 |
| 360.31 | 365.2 | 438.06 | 541.56 | 480.87 | 619.14 | |
Revenue Growth | -5.73% | -16.63% | -19.11% | 12.62% | -22.33% | 5.12% |
Cost of Revenue | 152.2 | 153.34 | 198.1 | 228.17 | 236.47 | 256.79 |
Gross Profit | 208.11 | 211.86 | 239.96 | 313.39 | 244.4 | 362.34 |
Selling, General & Admin | 211.73 | 192.09 | 206.31 | 219.64 | 200.62 | 207.58 |
Research & Development | 1.84 | 2.12 | 2.17 | 3.16 | 2.74 | 1.48 |
Other Operating Expenses | 26.75 | 25.38 | 25.68 | 32.68 | 23.13 | 33.23 |
Operating Expenses | 240.32 | 219.75 | 234.14 | 255.58 | 226.49 | 241.76 |
Operating Income | -32.21 | -7.89 | 5.82 | 57.81 | 17.91 | 120.58 |
Interest Expense | -1.1 | -4.57 | -5.57 | -7.03 | -8.61 | -9.53 |
Interest & Investment Income | 14.57 | 28.51 | 29.12 | 39.41 | 38.91 | 36.75 |
Other Non Operating Income (Expenses) | 3.17 | -0.26 | -0.38 | -0.63 | -0.56 | -1.26 |
EBT Excluding Unusual Items | -15.57 | 15.78 | 28.99 | 89.57 | 47.66 | 146.54 |
Impairment of Goodwill | - | - | - | - | -2.43 | - |
Gain (Loss) on Sale of Investments | -1.72 | -2.18 | 3.16 | -1.84 | 1.44 | 0.64 |
Gain (Loss) on Sale of Assets | -17.36 | -15.31 | -15.26 | 25.68 | -0.58 | -0.99 |
Other Unusual Items | 5.96 | 4.15 | 3.62 | 6.09 | 5.42 | 7.02 |
Pretax Income | -28.65 | 2.44 | 20.51 | 119.5 | 51.5 | 153.21 |
Income Tax Expense | 8.83 | 10.11 | 8.21 | 33.32 | 20.12 | 39.14 |
Earnings From Continuing Operations | -37.47 | -7.67 | 12.3 | 86.17 | 31.38 | 114.06 |
Minority Interest in Earnings | -7.6 | -7.94 | -8.07 | -10.95 | -6.91 | -10.79 |
Net Income | -45.07 | -15.61 | 4.23 | 75.23 | 24.47 | 103.28 |
Net Income to Common | -45.07 | -15.61 | 4.23 | 75.23 | 24.47 | 103.28 |
Net Income Growth | - | - | -94.38% | 207.38% | -76.30% | 36.98% |
Shares Outstanding (Basic) | 416 | 416 | 414 | 416 | 408 | 413 |
Shares Outstanding (Diluted) | 416 | 416 | 414 | 416 | 408 | 413 |
Shares Change | 0.84% | 0.49% | -0.39% | 1.95% | -1.26% | -1.37% |
EPS (Basic) | -0.11 | -0.04 | 0.01 | 0.18 | 0.06 | 0.25 |
EPS (Diluted) | -0.11 | -0.04 | 0.01 | 0.18 | 0.06 | 0.25 |
EPS Growth | - | - | -94.36% | 201.50% | -76.00% | 38.89% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Jan '25 Jan 1, 2025 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | -734.85 | 66.14 | 3.85 | 149.88 | 26.37 | 127.7 |
Free Cash Flow Per Share | -1.77 | 0.16 | 0.01 | 0.36 | 0.07 | 0.31 |
Dividend Per Share | - | - | 0.060 | 0.120 | 0.120 | 0.160 |
Dividend Growth | - | - | -50.00% | 0% | -25.00% | 33.33% |
Gross Margin | 57.76% | 58.01% | 54.78% | 57.87% | 50.82% | 58.52% |
Operating Margin | -8.94% | -2.16% | 1.33% | 10.67% | 3.72% | 19.48% |
Profit Margin | -12.51% | -4.27% | 0.96% | 13.89% | 5.09% | 16.68% |
Free Cash Flow Margin | -203.95% | 18.11% | 0.88% | 27.68% | 5.48% | 20.63% |
EBITDA | 4.94 | 36.09 | 58.92 | 113.16 | 64.31 | 164.76 |
EBITDA Margin | 1.37% | 9.88% | 13.45% | 20.89% | 13.37% | 26.61% |
D&A For EBITDA | 37.15 | 43.98 | 53.1 | 55.34 | 46.4 | 44.18 |
EBIT | -32.21 | -7.89 | 5.82 | 57.81 | 17.91 | 120.58 |
EBIT Margin | -8.94% | -2.16% | 1.33% | 10.67% | 3.72% | 19.48% |
Effective Tax Rate | - | 413.83% | 40.04% | 27.89% | 39.06% | 25.55% |
Revenue as Reported | 90.92 | 365.2 | 438.06 | 541.56 | 480.87 | 619.14 |
Advertising Expenses | - | 3.07 | 3.68 | 5.38 | 2.64 | 5.33 |