Shuanglin Co., Ltd. (SHE:300100)
China · Delayed Price · Currency is CNY 20.35
+0.35 (1.75%)
Nov 2, 2026, 3:04 PM CST
Shuanglin 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 | 4,812 | 5,412 | 4,829 | 4,072 | 4,128 | 3,603 |
Other Revenue | 71.58 | 71.58 | 81.76 | 66.97 | 57.17 | 79.28 |
| 4,884 | 5,484 | 4,910 | 4,139 | 4,185 | 3,682 | |
Revenue Growth | -11.67% | 11.67% | 18.64% | -1.11% | 13.66% | 2.95% |
Cost of Revenue | 3,946 | 4,350 | 4,045 | 3,437 | 3,496 | 3,011 |
Gross Profit | 938.35 | 1,134 | 865.64 | 701.43 | 689.08 | 670.84 |
Selling, General & Admin | 425.4 | 390.24 | 328.29 | 312.12 | 312.91 | 295.24 |
Research & Development | 269.25 | 220.28 | 168.53 | 175.05 | 185.28 | 164.64 |
Other Operating Expenses | 9.33 | 2.44 | -14.19 | -2.47 | 3.96 | 26.93 |
Operating Expenses | 702.47 | 610.59 | 485.16 | 489.4 | 511.32 | 486.5 |
Operating Income | 235.88 | 523.12 | 380.49 | 212.04 | 177.76 | 184.34 |
Interest Expense | -15.69 | -20.34 | -31.74 | -46.82 | -61.1 | -78.74 |
Interest & Investment Income | 9.04 | 7.66 | 169.43 | 6.92 | 13.68 | 19.63 |
Currency Exchange Gain (Loss) | -1.56 | -1.56 | 4.22 | 4.66 | 18.02 | -6.4 |
Other Non Operating Income (Expenses) | -6.93 | -0.7 | -12.48 | -4.91 | -3.51 | -3.58 |
EBT Excluding Unusual Items | 220.75 | 508.18 | 509.91 | 171.89 | 144.85 | 115.25 |
Gain (Loss) on Sale of Investments | -1.62 | -5.29 | - | -2.22 | -5.3 | -0.6 |
Gain (Loss) on Sale of Assets | 3.46 | 36.53 | 5.79 | 10 | 3.05 | 0.46 |
Asset Writedown | -2.53 | -0.97 | -33.63 | -71.42 | -49.6 | -8.12 |
Legal Settlements | - | - | - | -16.79 | -7.24 | - |
Other Unusual Items | 13.04 | 13.04 | 26.57 | 14.94 | 7.39 | 41.87 |
Pretax Income | 233.09 | 551.49 | 508.64 | 106.41 | 93.16 | 148.85 |
Income Tax Expense | 21.58 | 48.26 | 11.02 | 24.47 | 17.25 | 23.88 |
Earnings From Continuing Operations | 211.52 | 503.23 | 497.62 | 81.94 | 75.91 | 124.97 |
Minority Interest in Earnings | 6.23 | - | -0.61 | -1.06 | -0.71 | 3.9 |
Net Income | 217.75 | 503.23 | 497.01 | 80.88 | 75.2 | 128.87 |
Net Income to Common | 217.75 | 503.23 | 497.01 | 80.88 | 75.2 | 128.87 |
Net Income Growth | -59.13% | 1.25% | 514.49% | 7.56% | -41.65% | 41.95% |
Shares Outstanding (Basic) | 584 | 565 | 558 | 566 | 554 | 564 |
Shares Outstanding (Diluted) | 585 | 578 | 565 | 566 | 554 | 564 |
Shares Change | -15.63% | 2.42% | -0.21% | 2.14% | -1.70% | -11.27% |
EPS (Basic) | 0.37 | 0.89 | 0.89 | 0.14 | 0.14 | 0.23 |
EPS (Diluted) | 0.37 | 0.87 | 0.88 | 0.14 | 0.14 | 0.23 |
EPS Growth | -51.56% | -1.14% | 515.82% | 5.31% | -40.64% | 59.97% |
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 | 50.09 | 373.38 | 374.97 | 100.19 | 229.84 | 172.74 |
Free Cash Flow Per Share | 0.09 | 0.65 | 0.66 | 0.18 | 0.41 | 0.31 |
Dividend Per Share | 0.100 | 0.100 | 0.143 | 0.071 | - | 0.500 |
Dividend Growth | -30.02% | -30.02% | 100.14% | - | - | - |
Gross Margin | 19.21% | 20.67% | 17.63% | 16.95% | 16.46% | 18.22% |
Operating Margin | 4.83% | 9.54% | 7.75% | 5.12% | 4.25% | 5.01% |
Profit Margin | 4.46% | 9.18% | 10.12% | 1.95% | 1.80% | 3.50% |
Free Cash Flow Margin | 1.03% | 6.81% | 7.64% | 2.42% | 5.49% | 4.69% |
EBITDA | 528.87 | 825.34 | 695 | 562.5 | 496.68 | 489.72 |
EBITDA Margin | 10.83% | 15.05% | 14.15% | 13.59% | 11.87% | 13.30% |
D&A For EBITDA | 292.99 | 302.21 | 314.52 | 350.46 | 318.92 | 305.38 |
EBIT | 235.88 | 523.12 | 380.49 | 212.04 | 177.76 | 184.34 |
EBIT Margin | 4.83% | 9.54% | 7.75% | 5.12% | 4.25% | 5.01% |
Effective Tax Rate | 9.26% | 8.75% | 2.17% | 23.00% | 18.52% | 16.04% |
Revenue as Reported | 4,884 | 5,484 | 4,910 | 4,139 | 4,185 | 3,682 |