Zhejiang Walrus New Material Co., Ltd. (SHE:003011)
China · Delayed Price · Currency is CNY 23.80
+0.33 (1.41%)
Apr 30, 2026, 3:04 PM CST
SHE:003011 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 | Jan '22 Jan 1, 2022 |
Operating Revenue | 1,205 | 1,206 | 1,364 | 1,583 | 1,892 | 1,795 |
Other Revenue | - | - | 4.05 | 15.54 | 2.72 | 2.58 |
| 1,205 | 1,206 | 1,368 | 1,599 | 1,894 | 1,798 | |
Revenue Growth (YoY) | -9.96% | -11.84% | -14.42% | -15.60% | 5.39% | 46.87% |
Cost of Revenue | 856.07 | 853.56 | 998.21 | 1,327 | 1,481 | 1,500 |
Gross Profit | 348.71 | 352.76 | 370.15 | 272.43 | 413.94 | 297.38 |
Selling, General & Admin | 144.96 | 144.96 | 179.6 | 168.26 | 172.02 | 154.85 |
Research & Development | 39.87 | 42.52 | 51.53 | 61.83 | 47.44 | 48.15 |
Other Operating Expenses | -16.63 | -17.13 | 6.82 | 6.99 | -21.36 | -32.74 |
Operating Expenses | 168.19 | 170.35 | 239.65 | 233.36 | 200.33 | 179.03 |
Operating Income | 180.52 | 182.4 | 130.5 | 39.07 | 213.61 | 118.35 |
Interest Expense | - | - | -16.44 | -18.76 | -27.78 | -20.08 |
Interest & Investment Income | 0.35 | - | 3.12 | 3.51 | 4.09 | 7.79 |
Currency Exchange Gain (Loss) | - | - | 16.94 | 13.48 | 35.99 | -3.93 |
Other Non Operating Income (Expenses) | -32.58 | -14.01 | -1.37 | -0.69 | -1.37 | -1.57 |
EBT Excluding Unusual Items | 148.29 | 168.39 | 132.76 | 36.61 | 224.53 | 100.55 |
Gain (Loss) on Sale of Investments | 0.08 | 0.09 | -0.94 | -0.37 | -0.86 | -3.61 |
Gain (Loss) on Sale of Assets | -0.88 | -1.01 | -1.35 | 1.87 | -0.07 | -0.05 |
Asset Writedown | -57.14 | -61.78 | -102.15 | -18.62 | -4.86 | - |
Other Unusual Items | - | - | 36.24 | 35.37 | 1.79 | 3.82 |
Pretax Income | 90.35 | 105.69 | 64.55 | 54.85 | 220.52 | 100.72 |
Income Tax Expense | 4.23 | 6.23 | 14.45 | 9.2 | 8.3 | 3.75 |
Net Income | 86.11 | 99.46 | 50.1 | 45.65 | 212.23 | 96.97 |
Net Income to Common | 86.11 | 99.46 | 50.1 | 45.65 | 212.23 | 96.97 |
Net Income Growth | 34.98% | 98.52% | 9.76% | -78.49% | 118.85% | -48.50% |
Shares Outstanding (Basic) | 102 | 101 | 102 | 101 | 103 | 103 |
Shares Outstanding (Diluted) | 102 | 101 | 102 | 101 | 103 | 103 |
Shares Change (YoY) | -1.42% | -0.74% | 0.80% | -1.06% | -0.62% | 23.82% |
EPS (Basic) | 0.85 | 0.98 | 0.49 | 0.45 | 2.07 | 0.94 |
EPS (Diluted) | 0.85 | 0.98 | 0.49 | 0.45 | 2.07 | 0.94 |
EPS Growth | 36.92% | 100.00% | 8.89% | -78.26% | 120.21% | -58.41% |
Free Cash Flow | 117.4 | 170.5 | 248.97 | 34.39 | 80.79 | -552.31 |
Free Cash Flow Per Share | 1.16 | 1.68 | 2.44 | 0.34 | 0.79 | -5.35 |
Dividend Per Share | - | - | 0.300 | 0.900 | 0.300 | 0.300 |
Dividend Growth | - | - | -66.67% | 200.00% | - | 39.99% |
Gross Margin | 28.94% | 29.24% | 27.05% | 17.04% | 21.85% | 16.54% |
Operating Margin | 14.98% | 15.12% | 9.54% | 2.44% | 11.28% | 6.58% |
Profit Margin | 7.15% | 8.24% | 3.66% | 2.85% | 11.20% | 5.39% |
Free Cash Flow Margin | 9.74% | 14.13% | 18.20% | 2.15% | 4.26% | -30.73% |
EBITDA | 267.57 | 272.1 | 230.78 | 124.62 | 275.38 | 168.45 |
EBITDA Margin | 22.21% | 22.56% | 16.87% | 7.79% | 14.54% | 9.37% |
D&A For EBITDA | 87.06 | 89.7 | 100.28 | 85.55 | 61.78 | 50.1 |
EBIT | 180.52 | 182.4 | 130.5 | 39.07 | 213.61 | 118.35 |
EBIT Margin | 14.98% | 15.12% | 9.54% | 2.44% | 11.28% | 6.58% |
Effective Tax Rate | 4.69% | 5.89% | 22.39% | 16.78% | 3.76% | 3.72% |
Revenue as Reported | - | - | 1,368 | 1,599 | 1,894 | 1,798 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.