Shenzhen Dynanonic Co., Ltd (SHE:300769)
China · Delayed Price · Currency is CNY 40.88
-0.19 (-0.46%)
At close: Feb 13, 2026
Shenzhen Dynanonic 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 | 6,911 | 7,406 | 16,929 | 22,544 | 4,946 | 941.64 |
Other Revenue | 207.29 | 207.29 | 43.27 | 13.15 | 8.77 | 0.49 |
| 7,119 | 7,613 | 16,973 | 22,557 | 4,954 | 942.13 | |
Revenue Growth (YoY) | -22.59% | -55.14% | -24.76% | 355.30% | 425.86% | -10.62% |
Cost of Revenue | 7,733 | 8,403 | 17,886 | 18,259 | 3,529 | 844.52 |
Gross Profit | -614.37 | -790.55 | -913.05 | 4,298 | 1,425 | 97.61 |
Selling, General & Admin | 345.88 | 352.26 | 470.08 | 636.14 | 209.27 | 98.66 |
Research & Development | 161.71 | 246.67 | 552.34 | 432.36 | 163.8 | 51.55 |
Other Operating Expenses | 43.83 | 40.49 | 51.21 | 73.24 | 23.22 | 7.04 |
Operating Expenses | 531.21 | 602.89 | 972.19 | 1,302 | 453.55 | 159.71 |
Operating Income | -1,146 | -1,393 | -1,885 | 2,996 | 971.71 | -62.11 |
Interest Expense | -192.41 | -216.25 | -303.13 | -256.99 | -41.96 | -11.84 |
Interest & Investment Income | 24.61 | 77.01 | 69.22 | 42.73 | 4.53 | 1.83 |
Currency Exchange Gain (Loss) | 6.55 | 6.55 | 0.6 | 0.29 | 0.06 | 0.06 |
Other Non Operating Income (Expenses) | -6.68 | -8.94 | -4.05 | -7.63 | -3.28 | -1.59 |
EBT Excluding Unusual Items | -1,314 | -1,535 | -2,123 | 2,775 | 931.07 | -73.65 |
Gain (Loss) on Sale of Investments | -36.36 | 3.49 | 7 | 3.38 | -4.27 | -9.68 |
Gain (Loss) on Sale of Assets | 0.89 | -1.41 | -1.13 | -2.01 | 7.26 | 0.16 |
Asset Writedown | -136.52 | -241.38 | -107.91 | -0.41 | -2.8 | -0.93 |
Other Unusual Items | 5.06 | 5.48 | 38.92 | 50.31 | 18.72 | 41.1 |
Pretax Income | -1,480 | -1,769 | -2,186 | 2,826 | 949.98 | -43 |
Income Tax Expense | -151.76 | -167.1 | -204 | 418.38 | 120.8 | -8.13 |
Earnings From Continuing Operations | -1,329 | -1,602 | -1,982 | 2,407 | 829.18 | -34.87 |
Minority Interest in Earnings | 268.56 | 264.13 | 345.49 | -27.21 | -3.76 | 6.46 |
Net Income | -1,060 | -1,338 | -1,636 | 2,380 | 825.42 | -28.4 |
Net Income to Common | -1,060 | -1,338 | -1,636 | 2,380 | 825.42 | -28.4 |
Net Income Growth | - | - | - | 188.36% | - | - |
Shares Outstanding (Basic) | 278 | 278 | 279 | 267 | 257 | 227 |
Shares Outstanding (Diluted) | 278 | 278 | 279 | 276 | 261 | 227 |
Shares Change (YoY) | -0.59% | -0.23% | 1.07% | 5.67% | 14.87% | 12.03% |
EPS (Basic) | -3.81 | -4.81 | -5.87 | 8.91 | 3.21 | -0.13 |
EPS (Diluted) | -3.81 | -4.81 | -5.87 | 8.63 | 3.16 | -0.13 |
EPS Growth | - | - | - | 172.88% | - | - |
Free Cash Flow | -1,120 | -333.6 | 4,366 | -8,692 | -1,443 | -664.13 |
Free Cash Flow Per Share | -4.03 | -1.20 | 15.66 | -31.52 | -5.53 | -2.92 |
Dividend Per Share | - | - | - | 0.625 | 0.347 | - |
Dividend Growth | - | - | - | 80.01% | - | - |
Gross Margin | -8.63% | -10.38% | -5.38% | 19.05% | 28.77% | 10.36% |
Operating Margin | -16.09% | -18.30% | -11.11% | 13.28% | 19.61% | -6.59% |
Profit Margin | -14.89% | -17.57% | -9.64% | 10.55% | 16.66% | -3.02% |
Free Cash Flow Margin | -15.73% | -4.38% | 25.73% | -38.53% | -29.12% | -70.49% |
EBITDA | -475.38 | -816.75 | -1,433 | 3,280 | 1,139 | 1.51 |
EBITDA Margin | -6.68% | -10.73% | -8.44% | 14.54% | 22.98% | 0.16% |
D&A For EBITDA | 670.2 | 576.68 | 452 | 284.07 | 167.02 | 63.62 |
EBIT | -1,146 | -1,393 | -1,885 | 2,996 | 971.71 | -62.11 |
EBIT Margin | -16.09% | -18.30% | -11.11% | 13.28% | 19.61% | -6.59% |
Effective Tax Rate | - | - | - | 14.81% | 12.72% | - |
Revenue as Reported | 7,119 | 7,613 | 16,973 | 22,557 | 4,954 | 942.13 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.