Shenzhen Kedali Industry Co., Ltd. (SHE:002850)
China · Delayed Price · Currency is CNY 176.95
-4.65 (-2.56%)
At close: Feb 13, 2026
Shenzhen Kedali Industry 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 | 14,022 | 12,011 | 10,500 | 8,644 | 4,460 | 1,979 |
Other Revenue | 18.71 | 18.71 | 11.19 | 9.3 | 8.01 | 5.75 |
| 14,041 | 12,030 | 10,511 | 8,654 | 4,468 | 1,985 | |
Revenue Growth (YoY) | 23.87% | 14.45% | 21.47% | 93.69% | 125.06% | -10.98% |
Cost of Revenue | 10,685 | 9,137 | 8,102 | 6,646 | 3,330 | 1,472 |
Gross Profit | 3,356 | 2,893 | 2,409 | 2,007 | 1,137 | 513.09 |
Selling, General & Admin | 385.65 | 362.4 | 337.01 | 269.03 | 161.19 | 129.65 |
Research & Development | 774.53 | 639.46 | 636.48 | 545.15 | 275.23 | 132.41 |
Other Operating Expenses | 94.01 | -15.74 | 1.46 | 43.05 | 31.71 | 15.86 |
Operating Expenses | 1,365 | 1,069 | 965.21 | 919.24 | 510.73 | 297.29 |
Operating Income | 1,991 | 1,823 | 1,444 | 1,088 | 626.36 | 215.81 |
Interest Expense | -147.7 | -140.87 | -93.89 | -83.19 | -19.34 | -11.15 |
Interest & Investment Income | 34.35 | 36.53 | 25.99 | 13.24 | 4.95 | 1.32 |
Currency Exchange Gain (Loss) | -2.87 | -2.87 | 0.32 | -6.99 | -3.98 | -2.12 |
Other Non Operating Income (Expenses) | -4.17 | -9.96 | -7.98 | -4.38 | -1.43 | -1.27 |
EBT Excluding Unusual Items | 1,870 | 1,706 | 1,369 | 1,007 | 606.56 | 202.59 |
Gain (Loss) on Sale of Investments | - | - | -59.5 | -31.57 | -14.08 | -16.63 |
Gain (Loss) on Sale of Assets | -13.34 | -1.63 | 0.38 | 0.25 | 1.91 | 0.32 |
Asset Writedown | -39.32 | -48.78 | -11.98 | -2.48 | -11.93 | -13.9 |
Other Unusual Items | 88.42 | 36.2 | 60.76 | 56.2 | 18.66 | 22.53 |
Pretax Income | 1,906 | 1,692 | 1,358 | 1,029 | 601.13 | 194.91 |
Income Tax Expense | 274.12 | 223.83 | 140.24 | 117.53 | 55.55 | 17.56 |
Earnings From Continuing Operations | 1,632 | 1,468 | 1,218 | 911.48 | 545.57 | 177.35 |
Minority Interest in Earnings | 7.87 | 3.46 | -17.31 | -11.76 | -3.96 | 1.29 |
Net Income | 1,640 | 1,472 | 1,201 | 899.72 | 541.61 | 178.64 |
Net Income to Common | 1,640 | 1,472 | 1,201 | 899.72 | 541.61 | 178.64 |
Net Income Growth | 15.30% | 22.55% | 33.47% | 66.12% | 203.19% | -24.72% |
Shares Outstanding (Basic) | 273 | 271 | 249 | 233 | 232 | 213 |
Shares Outstanding (Diluted) | 273 | 271 | 251 | 236 | 232 | 213 |
Shares Change (YoY) | 0.69% | 7.91% | 6.44% | 1.32% | 9.30% | 1.26% |
EPS (Basic) | 6.02 | 5.44 | 4.82 | 3.86 | 2.33 | 0.84 |
EPS (Diluted) | 6.01 | 5.44 | 4.79 | 3.82 | 2.33 | 0.84 |
EPS Growth | 14.51% | 13.57% | 25.39% | 63.95% | 177.38% | -25.66% |
Free Cash Flow | 1,337 | 905.26 | -1,664 | -1,944 | -855.29 | -368.53 |
Free Cash Flow Per Share | 4.90 | 3.35 | -6.64 | -8.26 | -3.68 | -1.73 |
Dividend Per Share | 2.000 | 2.000 | 1.500 | 0.300 | 0.200 | 0.200 |
Dividend Growth | 33.33% | 33.33% | 400.00% | 50.00% | - | - |
Gross Margin | 23.90% | 24.05% | 22.92% | 23.20% | 25.45% | 25.85% |
Operating Margin | 14.18% | 15.16% | 13.74% | 12.57% | 14.02% | 10.87% |
Profit Margin | 11.68% | 12.23% | 11.42% | 10.40% | 12.12% | 9.00% |
Free Cash Flow Margin | 9.52% | 7.52% | -15.83% | -22.47% | -19.14% | -18.57% |
EBITDA | 2,838 | 2,573 | 2,063 | 1,467 | 874.23 | 407.45 |
EBITDA Margin | 20.21% | 21.39% | 19.63% | 16.95% | 19.57% | 20.53% |
D&A For EBITDA | 847.2 | 749.35 | 618.9 | 378.9 | 247.87 | 191.64 |
EBIT | 1,991 | 1,823 | 1,444 | 1,088 | 626.36 | 215.81 |
EBIT Margin | 14.18% | 15.16% | 13.74% | 12.57% | 14.02% | 10.87% |
Effective Tax Rate | 14.38% | 13.23% | 10.32% | 11.42% | 9.24% | 9.01% |
Revenue as Reported | 14,041 | 12,030 | 10,511 | 8,654 | 4,468 | 1,985 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.