EmbedWay Technologies (Shanghai) Corporation (SHA:603496)
China
· Delayed Price · Currency is CNY 30.20
+0.58 (1.96%)
Apr 29, 2026, 3:00 PM CST
SHA:603496 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 | 1,046 | 1,119 | 770.5 | 769.29 | 676.63 | Upgrade
|
| Other Revenue | 0.95 | -1.9 | 0.92 | 1.24 | 1.58 | Upgrade
|
| Revenue | 1,047 | 1,117 | 771.42 | 770.53 | 678.21 | Upgrade
|
| Revenue Growth (YoY) | -6.31% | 44.83% | 0.11% | 13.61% | 27.21% | Upgrade
|
| Cost of Revenue | 781.96 | 785.31 | 448.1 | 469.05 | 443.66 | Upgrade
|
| Gross Profit | 264.72 | 331.9 | 323.32 | 301.47 | 234.55 | Upgrade
|
| Selling, General & Admin | 113.1 | 113.51 | 108.65 | 108.59 | 88.01 | Upgrade
|
| Research & Development | 132.39 | 142.19 | 140.59 | 146.47 | 133.86 | Upgrade
|
| Other Operating Expenses | -14.41 | -13.23 | -5.51 | -3.59 | -4.76 | Upgrade
|
| Operating Expenses | 232.93 | 293.52 | 260.46 | 254.32 | 232.67 | Upgrade
|
| Operating Income | 31.79 | 38.37 | 62.86 | 47.15 | 1.88 | Upgrade
|
| Interest Expense | -7.78 | -8.29 | -6.34 | -8.1 | -8.04 | Upgrade
|
| Interest & Investment Income | 5.76 | 8.74 | 24.77 | 14.75 | 28.02 | Upgrade
|
| Currency Exchange Gain (Loss) | -0 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 0.56 | -0.98 | 0.07 | -0.24 | -0.03 | Upgrade
|
| EBT Excluding Unusual Items | 30.33 | 37.84 | 81.37 | 53.56 | 21.83 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.98 | -8.78 | -14.52 | 12.84 | 29.89 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.26 | 0.06 | 3.22 | 5.09 | 0.06 | Upgrade
|
| Other Unusual Items | 4.66 | 5.02 | 7.2 | 3.41 | 1.97 | Upgrade
|
| Pretax Income | 34.28 | 34.14 | 77.27 | 74.9 | 53.75 | Upgrade
|
| Income Tax Expense | -0.15 | 8.02 | -0.25 | -0.29 | 4.21 | Upgrade
|
| Earnings From Continuing Operations | 34.43 | 26.12 | 77.52 | 75.2 | 49.54 | Upgrade
|
| Minority Interest in Earnings | 0.5 | 0.73 | 1.26 | 1.03 | 3.9 | Upgrade
|
| Net Income | 34.94 | 26.85 | 78.78 | 76.22 | 53.44 | Upgrade
|
| Net Income to Common | 34.94 | 26.85 | 78.78 | 76.22 | 53.44 | Upgrade
|
| Net Income Growth | 30.13% | -65.92% | 3.36% | 42.63% | 46.83% | Upgrade
|
| Shares Outstanding (Basic) | 320 | 320 | 312 | 278 | 292 | Upgrade
|
| Shares Outstanding (Diluted) | 320 | 320 | 312 | 278 | 292 | Upgrade
|
| Shares Change (YoY) | -0.05% | 2.69% | 12.12% | -4.65% | 3.45% | Upgrade
|
| EPS (Basic) | 0.11 | 0.08 | 0.25 | 0.27 | 0.18 | Upgrade
|
| EPS (Diluted) | 0.11 | 0.08 | 0.25 | 0.27 | 0.18 | Upgrade
|
| EPS Growth | 30.19% | -66.81% | -7.81% | 49.59% | 41.94% | Upgrade
|
| Free Cash Flow | 145.97 | -14.9 | 24.68 | -30.14 | -120.13 | Upgrade
|
| Free Cash Flow Per Share | 0.46 | -0.05 | 0.08 | -0.11 | -0.41 | Upgrade
|
| Dividend Per Share | 0.025 | 0.040 | - | 0.050 | 0.036 | Upgrade
|
| Dividend Growth | -37.50% | - | - | 40.06% | - | Upgrade
|
| Gross Margin | 25.29% | 29.71% | 41.91% | 39.13% | 34.58% | Upgrade
|
| Operating Margin | 3.04% | 3.44% | 8.15% | 6.12% | 0.28% | Upgrade
|
| Profit Margin | 3.34% | 2.40% | 10.21% | 9.89% | 7.88% | Upgrade
|
| Free Cash Flow Margin | 13.95% | -1.33% | 3.20% | -3.91% | -17.71% | Upgrade
|
| EBITDA | 47.91 | 53.3 | 76.44 | 58.74 | 13.66 | Upgrade
|
| EBITDA Margin | 4.58% | 4.77% | 9.91% | 7.62% | 2.02% | Upgrade
|
| D&A For EBITDA | 16.11 | 14.92 | 13.58 | 11.59 | 11.79 | Upgrade
|
| EBIT | 31.79 | 38.37 | 62.86 | 47.15 | 1.88 | Upgrade
|
| EBIT Margin | 3.04% | 3.44% | 8.15% | 6.12% | 0.28% | Upgrade
|
| Effective Tax Rate | - | 23.50% | - | - | 7.83% | Upgrade
|
| Revenue as Reported | 1,047 | 1,117 | 771.42 | 770.53 | 678.21 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.