Beijing Worldia Diamond Tools Co.,Ltd. (SHA:688028)
China
· Delayed Price · Currency is CNY 114.00
-5.60 (-4.68%)
At close: Mar 6, 2026
SHA:688028 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 | 753.7 | 677.17 | 601.44 | 414.11 | 325.69 | Upgrade
|
| Other Revenue | - | 1.38 | 1.47 | 0.21 | 0.12 | Upgrade
|
| Revenue | 753.7 | 678.54 | 602.92 | 414.32 | 325.81 | Upgrade
|
| Revenue Growth (YoY) | 11.08% | 12.54% | 45.52% | 27.16% | 34.73% | Upgrade
|
| Cost of Revenue | - | 382.06 | 341.1 | 225.33 | 166.36 | Upgrade
|
| Gross Profit | 753.7 | 296.49 | 261.82 | 188.99 | 159.45 | Upgrade
|
| Selling, General & Admin | - | 146.19 | 127.6 | 92.34 | 78.31 | Upgrade
|
| Research & Development | - | 51.06 | 45.67 | 32.94 | 28.21 | Upgrade
|
| Other Operating Expenses | 647.69 | -5.78 | -2.34 | -3.79 | 1.75 | Upgrade
|
| Operating Expenses | 647.69 | 193.4 | 174.38 | 122.7 | 108.48 | Upgrade
|
| Operating Income | 106.02 | 103.09 | 87.43 | 66.29 | 50.97 | Upgrade
|
| Interest Expense | - | -3.58 | -0.36 | -2.25 | -0.08 | Upgrade
|
| Interest & Investment Income | - | 3.61 | 5.19 | 2.79 | 4.76 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | -0.02 | Upgrade
|
| Currency Exchange Gain (Loss) | - | -0.08 | 1.13 | 1.96 | -1.06 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.14 | -0.37 | -0.38 | -0.41 | -0.15 | Upgrade
|
| EBT Excluding Unusual Items | 106.16 | 102.67 | 93.01 | 68.38 | 54.41 | Upgrade
|
| Impairment of Goodwill | - | -0.58 | -0.93 | -0.32 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | -0.37 | - | -0.09 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 0.02 | 0.11 | 0.1 | -0.16 | Upgrade
|
| Asset Writedown | - | -0.24 | -0.09 | -0.02 | - | Upgrade
|
| Other Unusual Items | - | 11.93 | 14.81 | 0.02 | 8.1 | Upgrade
|
| Pretax Income | 106.16 | 113.42 | 106.91 | 68.07 | 62.35 | Upgrade
|
| Income Tax Expense | 11.92 | 15.29 | 9.88 | 6.34 | 7.9 | Upgrade
|
| Earnings From Continuing Operations | 94.24 | 98.13 | 97.03 | 61.74 | 54.45 | Upgrade
|
| Minority Interest in Earnings | - | 1.05 | 0.35 | 1.09 | - | Upgrade
|
| Net Income | 94.24 | 99.18 | 97.37 | 62.82 | 54.45 | Upgrade
|
| Net Income to Common | 94.24 | 99.18 | 97.37 | 62.82 | 54.45 | Upgrade
|
| Net Income Growth | -4.98% | 1.85% | 55.00% | 15.38% | 10.02% | Upgrade
|
| Shares Outstanding (Basic) | 151 | 152 | 153 | 122 | 112 | Upgrade
|
| Shares Outstanding (Diluted) | 151 | 152 | 153 | 122 | 112 | Upgrade
|
| Shares Change (YoY) | -0.56% | -0.60% | 24.81% | 9.23% | 0.33% | Upgrade
|
| EPS (Basic) | 0.62 | 0.65 | 0.64 | 0.51 | 0.49 | Upgrade
|
| EPS (Diluted) | 0.62 | 0.65 | 0.64 | 0.51 | 0.49 | Upgrade
|
| EPS Growth | -4.44% | 2.46% | 24.19% | 5.62% | 9.66% | Upgrade
|
| Free Cash Flow | - | -5.39 | -134.54 | -167.2 | -53.27 | Upgrade
|
| Free Cash Flow Per Share | - | -0.04 | -0.88 | -1.36 | -0.47 | Upgrade
|
| Dividend Per Share | - | 0.340 | 0.230 | 0.214 | 0.336 | Upgrade
|
| Dividend Growth | - | 47.83% | 7.33% | -36.16% | -11.33% | Upgrade
|
| Gross Margin | 100.00% | 43.70% | 43.43% | 45.62% | 48.94% | Upgrade
|
| Operating Margin | 14.07% | 15.19% | 14.50% | 16.00% | 15.64% | Upgrade
|
| Profit Margin | 12.50% | 14.62% | 16.15% | 15.16% | 16.71% | Upgrade
|
| Free Cash Flow Margin | - | -0.80% | -22.32% | -40.36% | -16.35% | Upgrade
|
| EBITDA | 200.97 | 198.03 | 168.36 | 113.79 | 81.36 | Upgrade
|
| EBITDA Margin | 26.66% | 29.18% | 27.92% | 27.46% | 24.97% | Upgrade
|
| D&A For EBITDA | 94.95 | 94.95 | 80.93 | 47.5 | 30.39 | Upgrade
|
| EBIT | 106.02 | 103.09 | 87.43 | 66.29 | 50.97 | Upgrade
|
| EBIT Margin | 14.07% | 15.19% | 14.50% | 16.00% | 15.64% | Upgrade
|
| Effective Tax Rate | 11.23% | 13.48% | 9.25% | 9.31% | 12.67% | Upgrade
|
| Revenue as Reported | - | 678.54 | 602.92 | 414.32 | 325.81 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.