Shanghai Kaibao Pharmaceutical CO.,Ltd (SHE:300039)
China · Delayed Price · Currency is CNY 4.640
-0.110 (-2.32%)
Nov 13, 2026, 3:04 PM CST
SHE:300039 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 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 999.25 | 1,149 | 1,471 | 1,591 | 1,117 | 1,099 |
Other Revenue | 3.33 | 3.33 | 1.9 | 3.03 | 2.25 | 1.29 |
| 1,003 | 1,153 | 1,473 | 1,594 | 1,119 | 1,101 | |
Revenue Growth | -14.39% | -21.76% | -7.57% | 42.47% | 1.66% | 21.21% |
Cost of Revenue | 199.11 | 222.21 | 272.96 | 311.82 | 247.85 | 234.1 |
Gross Profit | 803.47 | 930.45 | 1,200 | 1,282 | 871 | 866.48 |
Selling, General & Admin | 487.71 | 562.71 | 727.1 | 858.13 | 612.86 | 652.66 |
Research & Development | 79.18 | 88.27 | 99.79 | 95.87 | 52.97 | 79.32 |
Other Operating Expenses | 19.09 | 17.61 | 22.76 | 23.92 | 16.92 | 11.5 |
Operating Expenses | 582.31 | 666.97 | 845.34 | 972.48 | 689.51 | 747.13 |
Operating Income | 221.16 | 263.48 | 355.02 | 309.75 | 181.49 | 119.35 |
Interest Expense | -0.16 | -0.1 | -0.04 | - | - | -0.15 |
Interest & Investment Income | 48.86 | 61.55 | 64.5 | 60.87 | 42.66 | 44.77 |
Other Non Operating Income (Expenses) | 0.45 | -0.06 | -0.11 | -0.57 | -0.16 | -0.03 |
EBT Excluding Unusual Items | 270.31 | 324.87 | 419.37 | 370.05 | 224 | 163.94 |
Impairment of Goodwill | - | - | - | -9.04 | -4.75 | -4.71 |
Gain (Loss) on Sale of Investments | -15.12 | -10.23 | 1.1 | -4.54 | -6.59 | 1.8 |
Gain (Loss) on Sale of Assets | -0.16 | 0.04 | -0.26 | -0.21 | -0.17 | -0.22 |
Asset Writedown | -0.64 | -0.14 | -0.62 | -0.1 | - | - |
Other Unusual Items | 16.48 | 7.51 | 14.59 | 27.38 | 13.71 | 8.84 |
Pretax Income | 270.87 | 322.05 | 434.18 | 383.53 | 226.19 | 169.65 |
Income Tax Expense | 36.33 | 44.05 | 59.27 | 56.63 | 36.11 | 29.54 |
Earnings From Continuing Operations | 234.54 | 278 | 374.91 | 326.9 | 190.08 | 140.11 |
Minority Interest in Earnings | 0.52 | 0.58 | 0.67 | 0.97 | 0.72 | 0 |
Net Income | 235.05 | 278.58 | 375.58 | 327.87 | 190.8 | 140.11 |
Net Income to Common | 235.05 | 278.58 | 375.58 | 327.87 | 190.8 | 140.11 |
Net Income Growth | -31.98% | -25.82% | 14.55% | 71.84% | 36.18% | 32.03% |
Shares Outstanding (Basic) | 1,046 | 1,046 | 1,046 | 1,046 | 1,046 | 1,046 |
Shares Outstanding (Diluted) | 1,046 | 1,046 | 1,046 | 1,046 | 1,046 | 1,046 |
Shares Change | 0.02% | 0.02% | 0.00% | -0.02% | 0.01% | 0.04% |
EPS (Basic) | 0.22 | 0.27 | 0.36 | 0.31 | 0.18 | 0.13 |
EPS (Diluted) | 0.22 | 0.27 | 0.36 | 0.31 | 0.18 | 0.13 |
EPS Growth | -31.99% | -25.84% | 14.54% | 71.88% | 36.17% | 31.97% |
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 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 235.97 | 203.7 | 138.43 | 353.59 | 344.8 | 83.53 |
Free Cash Flow Per Share | 0.23 | 0.20 | 0.13 | 0.34 | 0.33 | 0.08 |
Dividend Per Share | 0.100 | 0.130 | 0.100 | 0.100 | 0.060 | 0.050 |
Dividend Growth | -23.08% | 30.00% | 0% | 66.67% | 20.00% | 66.67% |
Gross Margin | 80.14% | 80.72% | 81.47% | 80.44% | 77.85% | 78.73% |
Operating Margin | 22.06% | 22.86% | 24.10% | 19.43% | 16.22% | 10.84% |
Profit Margin | 23.45% | 24.17% | 25.49% | 20.57% | 17.05% | 12.73% |
Free Cash Flow Margin | 23.54% | 17.67% | 9.40% | 22.18% | 30.82% | 7.59% |
EBITDA | 252.73 | 296.97 | 391.07 | 347.28 | 213.2 | 153.21 |
EBITDA Margin | 25.21% | 25.76% | 26.54% | 21.79% | 19.05% | 13.92% |
D&A For EBITDA | 31.57 | 33.49 | 36.05 | 37.53 | 31.71 | 33.86 |
EBIT | 221.16 | 263.48 | 355.02 | 309.75 | 181.49 | 119.35 |
EBIT Margin | 22.06% | 22.86% | 24.10% | 19.43% | 16.22% | 10.84% |
Effective Tax Rate | 13.41% | 13.68% | 13.65% | 14.77% | 15.96% | 17.41% |
Revenue as Reported | 1,003 | 1,153 | 1,473 | 1,594 | 1,119 | 1,101 |
Advertising Expenses | - | - | - | - | - | 11.24 |