Landai Technology Group Corp., Ltd. (SHE:002765)
China · Delayed Price · Currency is CNY 6.75
-0.07 (-1.03%)
Sep 30, 2026, 3:04 PM CST
SHE:002765 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 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 |
Operating Revenue | 3,688 | 3,812 | 3,438 | 2,565 | 2,676 | 2,937 |
Other Revenue | 50.53 | 40.85 | 98.31 | 243.14 | 197.3 | 202.07 |
| 3,739 | 3,853 | 3,536 | 2,808 | 2,873 | 3,139 | |
Revenue Growth | 1.87% | 8.96% | 25.93% | -2.29% | -8.47% | 30.30% |
Cost of Revenue | 3,293 | 3,287 | 3,105 | 2,551 | 2,412 | 2,637 |
Gross Profit | 446.29 | 565.72 | 430.55 | 256.91 | 461.33 | 502.39 |
Selling, General & Admin | 185.72 | 184.42 | 151.67 | 153.45 | 161.95 | 155.15 |
Research & Development | 187.66 | 177.64 | 144.26 | 130.32 | 131.2 | 125.89 |
Other Operating Expenses | 45.11 | 22.38 | 20.08 | 19.22 | 18.18 | 15.33 |
Operating Expenses | 424.28 | 393.6 | 328.33 | 320.77 | 302.51 | 292.59 |
Operating Income | 22.01 | 172.12 | 102.22 | -63.86 | 158.81 | 209.79 |
Interest Expense | -31.54 | -29.39 | -24.57 | -23.88 | -31.38 | -27.29 |
Interest & Investment Income | 12.12 | 13.15 | 12.17 | 12.95 | 5.98 | 14.21 |
Currency Exchange Gain (Loss) | -20.89 | -6.34 | 5.23 | 6.83 | 45.48 | -9.96 |
Other Non Operating Income (Expenses) | -0.4 | -0.91 | -2.02 | -3.07 | -0.29 | -1.71 |
EBT Excluding Unusual Items | -18.7 | 148.64 | 93.02 | -71.04 | 178.61 | 185.04 |
Impairment of Goodwill | - | - | - | -369.51 | - | - |
Gain (Loss) on Sale of Investments | -3.47 | -3.74 | -2.38 | -2.27 | 0.7 | 3.22 |
Gain (Loss) on Sale of Assets | -12.06 | -13.24 | 0.05 | -9.68 | -1.04 | 4.41 |
Asset Writedown | -2.13 | -2.47 | -26.02 | -19.5 | -8.6 | -3.07 |
Other Unusual Items | 86.43 | 63.69 | 68.8 | 88.6 | 54.24 | 71.72 |
Pretax Income | 50.08 | 192.88 | 133.46 | -383.39 | 223.9 | 261.33 |
Income Tax Expense | -18.36 | 5.97 | 8.14 | -12.35 | 28.66 | 19.8 |
Earnings From Continuing Operations | 68.44 | 186.91 | 125.33 | -371.05 | 195.24 | 241.53 |
Minority Interest in Earnings | -0.1 | -2.11 | -1.05 | 5.94 | -10.51 | -31.48 |
Net Income | 68.34 | 184.8 | 124.28 | -365.1 | 184.72 | 210.05 |
Net Income to Common | 68.34 | 184.8 | 124.28 | -365.1 | 184.72 | 210.05 |
Net Income Growth | -58.81% | 48.70% | - | - | -12.06% | 3944.41% |
Shares Outstanding (Basic) | 700 | 660 | 654 | 641 | 577 | 568 |
Shares Outstanding (Diluted) | 700 | 660 | 654 | 641 | 577 | 583 |
Shares Change | 7.78% | 0.90% | 2.12% | 10.96% | -1.06% | 10.10% |
EPS (Basic) | 0.10 | 0.28 | 0.19 | -0.57 | 0.32 | 0.37 |
EPS (Diluted) | 0.10 | 0.28 | 0.19 | -0.57 | 0.32 | 0.36 |
EPS Growth | -61.78% | 47.37% | - | - | -11.11% | 3573.47% |
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 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 |
Free Cash Flow | -155.26 | -135.22 | -148.75 | -399.54 | 20.26 | 6.21 |
Free Cash Flow Per Share | -0.22 | -0.20 | -0.23 | -0.62 | 0.04 | 0.01 |
Dividend Per Share | 0.050 | 0.050 | 0.050 | - | 0.050 | 0.050 |
Dividend Growth | 0% | 0% | - | - | 0% | - |
Gross Margin | 11.94% | 14.68% | 12.18% | 9.15% | 16.05% | 16.00% |
Operating Margin | 0.59% | 4.47% | 2.89% | -2.27% | 5.53% | 6.68% |
Profit Margin | 1.83% | 4.80% | 3.52% | -13.00% | 6.43% | 6.69% |
Free Cash Flow Margin | -4.15% | -3.51% | -4.21% | -14.23% | 0.70% | 0.20% |
EBITDA | 310.06 | 441.35 | 336.47 | 110.55 | 312.45 | 367.53 |
EBITDA Margin | 8.29% | 11.46% | 9.52% | 3.94% | 10.87% | 11.71% |
D&A For EBITDA | 288.05 | 269.23 | 234.25 | 174.42 | 153.64 | 157.74 |
EBIT | 22.01 | 172.12 | 102.22 | -63.86 | 158.81 | 209.79 |
EBIT Margin | 0.59% | 4.47% | 2.89% | -2.27% | 5.53% | 6.68% |
Effective Tax Rate | - | 3.09% | 6.10% | - | 12.80% | 7.58% |
Revenue as Reported | 3,739 | 3,853 | 3,536 | 2,808 | 2,873 | 3,139 |
Advertising Expenses | - | 0.39 | 0 | 0.28 | 0.15 | 0.04 |