Shenzhen Dynanonic Co., Ltd (SHE:300769)
China · Delayed Price · Currency is CNY 34.06
+0.56 (1.67%)
Nov 2, 2026, 3:04 PM CST
Shenzhen Dynanonic 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 | 20,344 | 8,564 | 7,406 | 16,929 | 22,544 | 4,946 |
Other Revenue | 152.29 | 152.29 | 207.29 | 43.27 | 13.15 | 8.77 |
| 20,496 | 8,716 | 7,613 | 16,973 | 22,557 | 4,954 | |
Revenue Growth | 187.92% | 14.50% | -55.14% | -24.76% | 355.30% | 425.86% |
Cost of Revenue | 18,827 | 8,783 | 8,403 | 17,886 | 18,259 | 3,529 |
Gross Profit | 1,669 | -66.34 | -790.55 | -913.05 | 4,298 | 1,425 |
Selling, General & Admin | 293.12 | 301.65 | 350.64 | 470.08 | 636.14 | 209.27 |
Research & Development | 145.23 | 173.31 | 248.29 | 552.34 | 432.36 | 163.8 |
Other Operating Expenses | 32.31 | 39.4 | 40.49 | 51.21 | 73.24 | 23.22 |
Operating Expenses | 497.85 | 543.42 | 602.89 | 972.19 | 1,302 | 453.55 |
Operating Income | 1,171 | -609.75 | -1,393 | -1,885 | 2,996 | 971.71 |
Interest Expense | -48.35 | -193.85 | -216.25 | -303.13 | -256.99 | -41.96 |
Interest & Investment Income | - | 17.26 | 77.01 | 69.22 | 42.73 | 4.53 |
Currency Exchange Gain (Loss) | -6.15 | -6.15 | 6.55 | 0.6 | 0.29 | 0.06 |
Other Non Operating Income (Expenses) | -335.2 | -4.07 | -8.94 | -4.05 | -7.63 | -3.28 |
EBT Excluding Unusual Items | 781.5 | -796.56 | -1,535 | -2,123 | 2,775 | 931.07 |
Gain (Loss) on Sale of Investments | -160.86 | -79.68 | 3.49 | 7 | 3.38 | -4.27 |
Gain (Loss) on Sale of Assets | 0.3 | 0.24 | -1.41 | -1.13 | -2.01 | 7.26 |
Asset Writedown | -203.95 | -288.05 | -241.38 | -107.91 | -0.41 | -2.8 |
Other Unusual Items | 3.69 | 2.01 | 5.48 | 38.92 | 50.31 | 18.72 |
Pretax Income | 420.67 | -1,162 | -1,769 | -2,186 | 2,826 | 949.98 |
Income Tax Expense | 133.31 | -75.47 | -167.1 | -204 | 418.38 | 120.8 |
Earnings From Continuing Operations | 287.35 | -1,087 | -1,602 | -1,982 | 2,407 | 829.18 |
Minority Interest in Earnings | 51.25 | 265.63 | 264.13 | 345.49 | -27.21 | -3.76 |
Net Income | 338.6 | -820.95 | -1,338 | -1,636 | 2,380 | 825.42 |
Net Income to Common | 338.6 | -820.95 | -1,338 | -1,636 | 2,380 | 825.42 |
Net Income Growth | - | - | - | - | 188.36% | - |
Shares Outstanding (Basic) | 278 | 278 | 278 | 279 | 267 | 257 |
Shares Outstanding (Diluted) | 278 | 278 | 278 | 279 | 276 | 261 |
Shares Change | -0.14% | 0.07% | -0.23% | 1.07% | 5.67% | 14.87% |
EPS (Basic) | 1.22 | -2.95 | -4.81 | -5.87 | 8.91 | 3.21 |
EPS (Diluted) | 1.22 | -2.95 | -4.81 | -5.87 | 8.63 | 3.16 |
EPS Growth | - | - | - | - | 172.88% | - |
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 | -3,530 | -1,323 | -333.6 | 4,366 | -8,692 | -1,443 |
Free Cash Flow Per Share | -12.71 | -4.75 | -1.20 | 15.66 | -31.52 | -5.53 |
Dividend Per Share | - | - | - | - | 0.625 | 0.347 |
Dividend Growth | - | - | - | - | 80.01% | - |
Gross Margin | 8.14% | -0.76% | -10.38% | -5.38% | 19.05% | 28.77% |
Operating Margin | 5.71% | -7.00% | -18.30% | -11.11% | 13.28% | 19.61% |
Profit Margin | 1.65% | -9.42% | -17.57% | -9.64% | 10.55% | 16.66% |
Free Cash Flow Margin | -17.22% | -15.18% | -4.38% | 25.73% | -38.53% | -29.12% |
EBITDA | 1,842 | 21.76 | -813.83 | -1,433 | 3,280 | 1,139 |
EBITDA Margin | 8.98% | 0.25% | -10.69% | -8.44% | 14.54% | 22.98% |
D&A For EBITDA | 670.45 | 631.51 | 579.6 | 452 | 284.07 | 167.02 |
EBIT | 1,171 | -609.75 | -1,393 | -1,885 | 2,996 | 971.71 |
EBIT Margin | 5.71% | -7.00% | -18.30% | -11.11% | 13.28% | 19.61% |
Effective Tax Rate | 31.69% | - | - | - | 14.81% | 12.72% |
Revenue as Reported | 2,680 | 8,716 | 7,613 | 16,973 | 22,557 | 4,954 |