Shanghai Kaichuang Marine International Co., Ltd. (SHA:600097)
China
· Delayed Price · Currency is CNY 10.33
-0.45 (-4.17%)
Apr 29, 2026, 3:00 PM CST
SHA:600097 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 - 2016 |
|---|---|---|---|---|---|---|
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 - 2016 |
| Operating Revenue | 2,331 | 2,312 | 2,010 | 1,941 | 1,969 | Upgrade
|
| Other Revenue | 5.69 | 3.28 | 5.02 | - | 11.4 | Upgrade
|
| Revenue | 2,337 | 2,316 | 2,015 | 1,941 | 1,980 | Upgrade
|
| Revenue Growth (YoY) | 0.90% | 14.94% | 3.79% | -1.99% | 0.58% | Upgrade
|
| Cost of Revenue | 1,669 | 1,705 | 1,390 | 1,347 | 1,312 | Upgrade
|
| Gross Profit | 667.94 | 610.87 | 624.94 | 593.67 | 668.57 | Upgrade
|
| Selling, General & Admin | 602.51 | 535.53 | 535.64 | 527.57 | 560.8 | Upgrade
|
| Research & Development | 4.14 | 1.23 | 0.48 | 0.48 | - | Upgrade
|
| Other Operating Expenses | -25.84 | -32.64 | -48.58 | 3.22 | 2.18 | Upgrade
|
| Operating Expenses | 581.19 | 504.89 | 489.47 | 529.52 | 562.47 | Upgrade
|
| Operating Income | 86.75 | 105.98 | 135.47 | 64.15 | 106.1 | Upgrade
|
| Interest Expense | -14.26 | -23.11 | -18.88 | -12.3 | -14.6 | Upgrade
|
| Interest & Investment Income | 2.79 | 5.08 | 4.24 | 6.55 | 8.64 | Upgrade
|
| Currency Exchange Gain (Loss) | 2.21 | -8.73 | -3.41 | -7.79 | 7.24 | Upgrade
|
| Other Non Operating Income (Expenses) | -1.56 | -1.11 | -1.77 | -2.11 | -1.68 | Upgrade
|
| EBT Excluding Unusual Items | 75.93 | 78.11 | 115.65 | 48.5 | 105.7 | Upgrade
|
| Impairment of Goodwill | - | - | - | -0.43 | -1.11 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.84 | -1.56 | 47.12 | -0.7 | 127.74 | Upgrade
|
| Asset Writedown | - | - | - | - | -3.12 | Upgrade
|
| Other Unusual Items | 6.16 | 2.81 | 4.6 | 71.89 | 11.25 | Upgrade
|
| Pretax Income | 81.25 | 79.36 | 167.36 | 119.27 | 240.47 | Upgrade
|
| Income Tax Expense | 3.21 | 10.54 | 4.37 | 9.57 | 42.45 | Upgrade
|
| Earnings From Continuing Operations | 78.05 | 68.82 | 162.99 | 109.7 | 198.02 | Upgrade
|
| Minority Interest in Earnings | -4.15 | -7.63 | -14.62 | -3.61 | -7.02 | Upgrade
|
| Net Income | 73.89 | 61.19 | 148.36 | 106.1 | 191 | Upgrade
|
| Net Income to Common | 73.89 | 61.19 | 148.36 | 106.1 | 191 | Upgrade
|
| Net Income Growth | 20.76% | -58.76% | 39.84% | -44.45% | 35.26% | Upgrade
|
| Shares Outstanding (Basic) | 238 | 245 | 239 | 241 | 242 | Upgrade
|
| Shares Outstanding (Diluted) | 238 | 245 | 239 | 241 | 242 | Upgrade
|
| Shares Change (YoY) | -2.61% | 2.28% | -0.76% | -0.27% | 1.02% | Upgrade
|
| EPS (Basic) | 0.31 | 0.25 | 0.62 | 0.44 | 0.79 | Upgrade
|
| EPS (Diluted) | 0.31 | 0.25 | 0.62 | 0.44 | 0.79 | Upgrade
|
| EPS Growth | 24.00% | -59.68% | 40.91% | -44.30% | 33.90% | Upgrade
|
| Free Cash Flow | -18.51 | 216.26 | 43.69 | -37.31 | 126 | Upgrade
|
| Free Cash Flow Per Share | -0.08 | 0.88 | 0.18 | -0.15 | 0.52 | Upgrade
|
| Dividend Per Share | 0.100 | 0.080 | 0.190 | 0.133 | 0.240 | Upgrade
|
| Dividend Growth | 25.00% | -57.89% | 42.86% | -44.58% | 33.33% | Upgrade
|
| Gross Margin | 28.59% | 26.38% | 31.02% | 30.59% | 33.76% | Upgrade
|
| Operating Margin | 3.71% | 4.58% | 6.73% | 3.31% | 5.36% | Upgrade
|
| Profit Margin | 3.16% | 2.64% | 7.36% | 5.47% | 9.64% | Upgrade
|
| Free Cash Flow Margin | -0.79% | 9.34% | 2.17% | -1.92% | 6.36% | Upgrade
|
| EBITDA | 232.52 | 223.94 | 247.16 | 170.32 | 221.48 | Upgrade
|
| EBITDA Margin | 9.95% | 9.67% | 12.27% | 8.77% | 11.18% | Upgrade
|
| D&A For EBITDA | 145.77 | 117.97 | 111.69 | 106.17 | 115.38 | Upgrade
|
| EBIT | 86.75 | 105.98 | 135.47 | 64.15 | 106.1 | Upgrade
|
| EBIT Margin | 3.71% | 4.58% | 6.73% | 3.31% | 5.36% | Upgrade
|
| Effective Tax Rate | 3.95% | 13.28% | 2.61% | 8.02% | 17.65% | Upgrade
|
| Revenue as Reported | 2,337 | 2,316 | 2,015 | 1,941 | 1,980 | Upgrade
|
| Advertising Expenses | 283.97 | 237.02 | 214.29 | 208.79 | 223.38 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.