Shandong Weifang Rainbow Chemical Co., Ltd (SHE:301035)
China · Delayed Price · Currency is CNY 42.50
-1.85 (-4.17%)
At close: Nov 9, 2026
SHE:301035 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 | 15,251 | 14,652 | 13,279 | 11,438 | 14,324 | 9,681 |
Other Revenue | 36.33 | 36.33 | 17.18 | 46.4 | 136.55 | 116.51 |
| 15,287 | 14,688 | 13,296 | 11,485 | 14,460 | 9,797 | |
Revenue Growth | 6.00% | 10.47% | 15.77% | -20.58% | 47.60% | 34.39% |
Cost of Revenue | 11,597 | 11,369 | 10,705 | 9,070 | 11,541 | 7,954 |
Gross Profit | 3,690 | 3,319 | 2,591 | 2,415 | 2,920 | 1,843 |
Selling, General & Admin | 1,386 | 1,318 | 1,191 | 941.65 | 657.99 | 501.91 |
Research & Development | 201.46 | 183.34 | 169.42 | 298.48 | 335.09 | 312.44 |
Other Operating Expenses | 74.95 | 76.76 | 62.45 | 29.39 | 17.99 | 12.97 |
Operating Expenses | 1,799 | 1,739 | 1,584 | 1,341 | 1,067 | 862.82 |
Operating Income | 1,891 | 1,581 | 1,007 | 1,074 | 1,852 | 980.64 |
Interest Expense | -78.2 | -97.05 | -131.1 | -64.2 | -24.12 | -26.67 |
Interest & Investment Income | 73.19 | 60.36 | 108.5 | 44.86 | 54.42 | 255.16 |
Currency Exchange Gain (Loss) | 151.79 | 151.79 | -552.55 | 78.67 | 333.84 | -87.23 |
Other Non Operating Income (Expenses) | -672.8 | -33.27 | -42.72 | -19.91 | -17.2 | -27.62 |
EBT Excluding Unusual Items | 1,365 | 1,662 | 389.41 | 1,114 | 2,199 | 1,094 |
Impairment of Goodwill | - | - | -4.53 | - | - | - |
Gain (Loss) on Sale of Investments | -56.8 | -152.76 | 51.68 | -175.41 | -430.56 | -84.36 |
Gain (Loss) on Sale of Assets | -4.65 | -0.76 | 0.3 | -0.15 | -0.02 | -3.61 |
Asset Writedown | -28.17 | -20.57 | -16.44 | -8.44 | -27.96 | -32.16 |
Other Unusual Items | -29.19 | -28.58 | -7.46 | 10.53 | 12.08 | 15.23 |
Pretax Income | 1,247 | 1,460 | 412.96 | 940.38 | 1,753 | 989.39 |
Income Tax Expense | 240.03 | 282.48 | -115.43 | 90.27 | 265.08 | 143.34 |
Earnings From Continuing Operations | 1,006 | 1,177 | 528.39 | 850.11 | 1,488 | 846.05 |
Minority Interest in Earnings | -140.27 | -132.72 | -78.3 | -78.99 | -74.27 | -46.33 |
Net Income | 866.21 | 1,045 | 450.08 | 771.12 | 1,413 | 799.72 |
Net Income to Common | 866.21 | 1,045 | 450.08 | 771.12 | 1,413 | 799.72 |
Net Income Growth | -13.23% | 132.07% | -41.63% | -45.44% | 76.72% | 82.74% |
Shares Outstanding (Basic) | 363 | 362 | 363 | 361 | 359 | 307 |
Shares Outstanding (Diluted) | 364 | 364 | 363 | 362 | 362 | 307 |
Shares Change | -0.01% | 0.18% | 0.42% | -0.14% | 18.16% | 13.74% |
EPS (Basic) | 2.39 | 2.88 | 1.24 | 2.14 | 3.94 | 2.61 |
EPS (Diluted) | 2.38 | 2.87 | 1.24 | 2.13 | 3.90 | 2.61 |
EPS Growth | -13.22% | 131.67% | -41.88% | -45.36% | 49.56% | 60.66% |
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 | 331.77 | 1,206 | -85.69 | -1,989 | 773.93 | 176.46 |
Free Cash Flow Per Share | 0.91 | 3.31 | -0.24 | -5.50 | 2.14 | 0.57 |
Dividend Per Share | 1.473 | 1.192 | 0.454 | 0.769 | 1.254 | 1.056 |
Dividend Growth | 152.03% | 162.74% | -41.00% | -38.65% | 18.71% | - |
Gross Margin | 24.14% | 22.60% | 19.49% | 21.03% | 20.19% | 18.82% |
Operating Margin | 12.37% | 10.76% | 7.58% | 9.35% | 12.81% | 10.01% |
Profit Margin | 5.67% | 7.11% | 3.38% | 6.71% | 9.77% | 8.16% |
Free Cash Flow Margin | 2.17% | 8.21% | -0.64% | -17.32% | 5.35% | 1.80% |
EBITDA | 2,250 | 1,916 | 1,312 | 1,326 | 2,031 | 1,120 |
EBITDA Margin | 14.72% | 13.05% | 9.87% | 11.54% | 14.05% | 11.43% |
D&A For EBITDA | 358.73 | 335.7 | 304.99 | 251.26 | 179.26 | 139.14 |
EBIT | 1,891 | 1,581 | 1,007 | 1,074 | 1,852 | 980.64 |
EBIT Margin | 12.37% | 10.76% | 7.58% | 9.35% | 12.81% | 10.01% |
Effective Tax Rate | 19.26% | 19.35% | - | 9.60% | 15.13% | 14.49% |
Revenue as Reported | 15,287 | 14,688 | 13,296 | 11,485 | 14,460 | 9,797 |
Advertising Expenses | - | 47.17 | 29.8 | 12.24 | 7.9 | 9.68 |