DPC Dash Ltd (HKG:1405)
Hong Kong
· Delayed Price · Currency is HKD 48.00
+0.82 (1.74%)
Apr 29, 2026, 4:08 PM HKT
DPC Dash Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2019 |
| Revenue | 5,382 | 4,314 | 3,051 | 2,021 | 1,611 | Upgrade
|
| Revenue Growth (YoY) | 24.75% | 41.41% | 50.97% | 25.41% | 45.95% | Upgrade
|
| Cost of Revenue | 4,099 | 3,332 | 2,478 | 1,664 | 1,310 | Upgrade
|
| Gross Profit | 1,283 | 982.25 | 572.31 | 356.49 | 300.93 | Upgrade
|
| Selling, General & Admin | 144.49 | 121.04 | 70.84 | 25.85 | 132.01 | Upgrade
|
| Amortization of Goodwill & Intangibles | 58.76 | 54.1 | 51.13 | 47.48 | 43.03 | Upgrade
|
| Other Operating Expenses | 160.08 | 137.72 | 130.91 | 122.76 | 46.69 | Upgrade
|
| Operating Expenses | 1,020 | 828.64 | 648.93 | 507.41 | 482.43 | Upgrade
|
| Operating Income | 262.83 | 153.61 | -76.62 | -150.92 | -181.5 | Upgrade
|
| Interest Expense | -82.75 | -79.14 | -69.66 | -65.89 | -73.21 | Upgrade
|
| Interest & Investment Income | 17.27 | 26.43 | 19.47 | 6.24 | 3.46 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.56 | -7.1 | 3.57 | -5.97 | 8.6 | Upgrade
|
| Other Non Operating Income (Expenses) | 5.09 | -3.47 | 131.74 | 19.1 | -225.21 | Upgrade
|
| EBT Excluding Unusual Items | 203 | 90.32 | 8.5 | -197.44 | -467.86 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | -6.64 | -8.02 | -5.23 | -2.36 | Upgrade
|
| Asset Writedown | - | -1.69 | -10.05 | -8.14 | -4.64 | Upgrade
|
| Other Unusual Items | - | 17.62 | 11.84 | 9.93 | -3.26 | Upgrade
|
| Pretax Income | 203 | 99.61 | 2.28 | -200.88 | -478.12 | Upgrade
|
| Income Tax Expense | 61.07 | 44.41 | 28.88 | 21.75 | -7.06 | Upgrade
|
| Net Income | 141.93 | 55.2 | -26.6 | -222.63 | -471.06 | Upgrade
|
| Net Income to Common | 141.93 | 55.2 | -26.6 | -222.63 | -471.06 | Upgrade
|
| Net Income Growth | 157.15% | - | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 131 | 130 | 122 | 95 | 87 | Upgrade
|
| Shares Outstanding (Diluted) | 135 | 132 | 122 | 95 | 87 | Upgrade
|
| Shares Change (YoY) | 2.23% | 8.48% | 27.76% | 9.56% | 1.69% | Upgrade
|
| EPS (Basic) | 1.08 | 0.42 | -0.22 | -2.34 | -5.42 | Upgrade
|
| EPS (Diluted) | 1.05 | 0.42 | -0.22 | -2.34 | -5.42 | Upgrade
|
| EPS Growth | 150.00% | - | - | - | - | Upgrade
|
| Free Cash Flow | 438.6 | 445.26 | 248.46 | 102.99 | 161.31 | Upgrade
|
| Free Cash Flow Per Share | 3.25 | 3.37 | 2.04 | 1.08 | 1.86 | Upgrade
|
| Gross Margin | 23.84% | 22.77% | 18.76% | 17.64% | 18.68% | Upgrade
|
| Operating Margin | 4.88% | 3.56% | -2.51% | -7.47% | -11.26% | Upgrade
|
| Profit Margin | 2.64% | 1.28% | -0.87% | -11.02% | -29.23% | Upgrade
|
| Free Cash Flow Margin | 8.15% | 10.32% | 8.14% | 5.10% | 10.01% | Upgrade
|
| EBITDA | 582.99 | 397.04 | 116.53 | 3.01 | -50.01 | Upgrade
|
| EBITDA Margin | 10.83% | 9.20% | 3.82% | 0.15% | -3.10% | Upgrade
|
| D&A For EBITDA | 320.16 | 243.43 | 193.15 | 153.93 | 131.5 | Upgrade
|
| EBIT | 262.83 | 153.61 | -76.62 | -150.92 | -181.5 | Upgrade
|
| EBIT Margin | 4.88% | 3.56% | -2.51% | -7.47% | -11.26% | Upgrade
|
| Effective Tax Rate | 30.08% | 44.59% | 1269.36% | - | - | Upgrade
|
| Advertising Expenses | 269.24 | 217.62 | 159.21 | 116.81 | 7.83 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.