Shanxi Lanhua Sci-Tech Venture Co.,Ltd (SHA:600123)
China
· Delayed Price · Currency is CNY 6.90
+0.05 (0.73%)
Apr 29, 2026, 3:00 PM CST
SHA:600123 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 | 8,359 | 8,142 | 11,637 | 13,148 | 14,078 | 12,794 | Upgrade
|
| Other Revenue | - | - | 59.68 | 135.56 | 77.6 | 114.7 | Upgrade
|
| Revenue | 8,359 | 8,142 | 11,697 | 13,284 | 14,156 | 12,909 | Upgrade
|
| Revenue Growth (YoY) | -28.10% | -30.39% | -11.95% | -6.16% | 9.66% | 94.81% | Upgrade
|
| Cost of Revenue | 6,786 | 6,607 | 8,797 | 7,879 | 6,636 | 6,959 | Upgrade
|
| Gross Profit | 1,574 | 1,535 | 2,900 | 5,405 | 7,520 | 5,950 | Upgrade
|
| Selling, General & Admin | 1,327 | 1,315 | 1,138 | 1,209 | 1,515 | 1,287 | Upgrade
|
| Research & Development | 1.53 | 2.47 | 3.55 | 2.53 | 11.25 | 23.71 | Upgrade
|
| Other Operating Expenses | 780.33 | 748.24 | 900.1 | 911.49 | 1,016 | 777.99 | Upgrade
|
| Operating Expenses | 2,108 | 2,065 | 2,044 | 2,127 | 2,544 | 2,096 | Upgrade
|
| Operating Income | -534.68 | -530.29 | 855.61 | 3,278 | 4,976 | 3,853 | Upgrade
|
| Interest Expense | -5.28 | - | -312.91 | -302.92 | -379.07 | -545.35 | Upgrade
|
| Interest & Investment Income | - | - | 294.05 | 417.51 | 532.72 | 308.16 | Upgrade
|
| Other Non Operating Income (Expenses) | 27.78 | 89.86 | -2 | -108.65 | -10.81 | 11.41 | Upgrade
|
| EBT Excluding Unusual Items | -512.18 | -440.42 | 834.74 | 3,284 | 5,119 | 3,628 | Upgrade
|
| Gain (Loss) on Sale of Investments | -176.28 | -133.29 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 6.97 | 7.71 | 7.93 | 33.02 | 1.76 | -0.01 | Upgrade
|
| Asset Writedown | -244.09 | -244.09 | - | -100.61 | -469.63 | -638.99 | Upgrade
|
| Other Unusual Items | - | - | -15.8 | 2.09 | -101.89 | -21.78 | Upgrade
|
| Pretax Income | -925.57 | -810.09 | 826.86 | 3,218 | 4,549 | 2,970 | Upgrade
|
| Income Tax Expense | -16.86 | 20.08 | 351.13 | 911.49 | 1,253 | 948.74 | Upgrade
|
| Earnings From Continuing Operations | -908.7 | -830.17 | 475.73 | 2,307 | 3,296 | 2,021 | Upgrade
|
| Minority Interest in Earnings | 307.95 | 290.24 | 241.95 | -209.26 | -72.56 | 340.33 | Upgrade
|
| Net Income | -600.76 | -539.92 | 717.68 | 2,098 | 3,224 | 2,361 | Upgrade
|
| Net Income to Common | -600.76 | -539.92 | 717.68 | 2,098 | 3,224 | 2,361 | Upgrade
|
| Net Income Growth | - | - | -65.79% | -34.93% | 36.52% | 530.14% | Upgrade
|
| Shares Outstanding (Basic) | 1,475 | 1,473 | 1,482 | 1,485 | 1,485 | 1,485 | Upgrade
|
| Shares Outstanding (Diluted) | 1,475 | 1,473 | 1,482 | 1,485 | 1,485 | 1,485 | Upgrade
|
| Shares Change (YoY) | -0.22% | -0.59% | -0.22% | 0.00% | -0.01% | 0.00% | Upgrade
|
| EPS (Basic) | -0.41 | -0.37 | 0.48 | 1.41 | 2.17 | 1.59 | Upgrade
|
| EPS (Diluted) | -0.41 | -0.37 | 0.48 | 1.41 | 2.17 | 1.59 | Upgrade
|
| EPS Growth | - | - | -65.71% | -34.93% | 36.53% | 530.12% | Upgrade
|
| Free Cash Flow | -8,063 | -8,511 | 1,419 | 2,042 | 5,193 | 2,497 | Upgrade
|
| Free Cash Flow Per Share | -5.47 | -5.78 | 0.96 | 1.38 | 3.50 | 1.68 | Upgrade
|
| Dividend Per Share | - | - | 0.150 | 0.750 | 0.769 | 0.577 | Upgrade
|
| Dividend Growth | - | - | -80.00% | -2.50% | 33.33% | 650.19% | Upgrade
|
| Gross Margin | 18.83% | 18.85% | 24.79% | 40.69% | 53.12% | 46.09% | Upgrade
|
| Operating Margin | -6.40% | -6.51% | 7.32% | 24.68% | 35.15% | 29.85% | Upgrade
|
| Profit Margin | -7.19% | -6.63% | 6.14% | 15.79% | 22.77% | 18.29% | Upgrade
|
| Free Cash Flow Margin | -96.45% | -104.53% | 12.13% | 15.37% | 36.69% | 19.34% | Upgrade
|
| EBITDA | 1,059 | 1,123 | 2,746 | 4,584 | 6,265 | 4,996 | Upgrade
|
| EBITDA Margin | 12.67% | 13.79% | 23.47% | 34.51% | 44.26% | 38.70% | Upgrade
|
| D&A For EBITDA | 1,594 | 1,653 | 1,890 | 1,307 | 1,289 | 1,143 | Upgrade
|
| EBIT | -534.68 | -530.29 | 855.61 | 3,278 | 4,976 | 3,853 | Upgrade
|
| EBIT Margin | -6.40% | -6.51% | 7.32% | 24.68% | 35.15% | 29.85% | Upgrade
|
| Effective Tax Rate | - | - | 42.47% | 28.32% | 27.55% | 31.95% | Upgrade
|
| Revenue as Reported | - | - | 11,697 | 13,284 | 14,156 | 12,909 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.