Intco Recycling Resources Co., Ltd. (SHA:688087)
China
· Delayed Price · Currency is CNY 42.61
-1.04 (-2.38%)
Mar 9, 2026, 3:00 PM CST
Intco Recycling Resources 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 - 2018 |
|---|---|---|---|---|---|---|
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 - 2018 |
| Operating Revenue | 3,540 | 2,920 | 2,453 | 2,053 | 1,986 | Upgrade
|
| Other Revenue | - | 3.5 | 2.2 | 2.77 | 4.22 | Upgrade
|
| Revenue | 3,540 | 2,924 | 2,455 | 2,056 | 1,990 | Upgrade
|
| Revenue Growth (YoY) | 21.08% | 19.09% | 19.41% | 3.32% | 17.14% | Upgrade
|
| Cost of Revenue | - | 2,213 | 1,835 | 1,517 | 1,396 | Upgrade
|
| Gross Profit | 3,540 | 710.39 | 619.81 | 538.75 | 594.4 | Upgrade
|
| Selling, General & Admin | - | 341.63 | 311.9 | 255.77 | 221.66 | Upgrade
|
| Research & Development | - | 122.66 | 105.02 | 90.72 | 96.68 | Upgrade
|
| Other Operating Expenses | 3,226 | 16.2 | 15.08 | 14.83 | 11.47 | Upgrade
|
| Operating Expenses | 3,226 | 488.62 | 438.19 | 362.5 | 331.37 | Upgrade
|
| Operating Income | 314.22 | 221.77 | 181.62 | 176.25 | 263.03 | Upgrade
|
| Interest Expense | - | -57.93 | -26.74 | -6.55 | -3.31 | Upgrade
|
| Interest & Investment Income | - | 97.43 | 38.89 | 10.72 | 8.39 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 33.6 | 23.2 | 64.03 | -18.05 | Upgrade
|
| Other Non Operating Income (Expenses) | -1.67 | -6.31 | -3.88 | -4.67 | -0.76 | Upgrade
|
| EBT Excluding Unusual Items | 312.55 | 288.56 | 213.08 | 239.77 | 249.31 | Upgrade
|
| Impairment of Goodwill | - | - | -2.08 | -0.37 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | 27.95 | 1.75 | -1.93 | 0.09 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | -0.4 | -2.58 | -1.09 | -3.56 | Upgrade
|
| Asset Writedown | - | - | - | - | -0.73 | Upgrade
|
| Other Unusual Items | - | 4.66 | 5.75 | 19.22 | 21.3 | Upgrade
|
| Pretax Income | 312.55 | 320.77 | 215.92 | 255.59 | 266.41 | Upgrade
|
| Income Tax Expense | 11.67 | 13.45 | 20.26 | 24.82 | 26.64 | Upgrade
|
| Net Income | 300.88 | 307.32 | 195.65 | 230.77 | 239.78 | Upgrade
|
| Net Income to Common | 300.88 | 307.32 | 195.65 | 230.77 | 239.78 | Upgrade
|
| Net Income Growth | -2.10% | 57.07% | -15.22% | -3.76% | 10.35% | Upgrade
|
| Shares Outstanding (Basic) | 187 | 186 | 186 | 186 | 159 | Upgrade
|
| Shares Outstanding (Diluted) | 187 | 186 | 186 | 186 | 159 | Upgrade
|
| Shares Change (YoY) | 0.34% | -0.04% | 0.12% | 16.98% | 14.54% | Upgrade
|
| EPS (Basic) | 1.61 | 1.65 | 1.05 | 1.24 | 1.51 | Upgrade
|
| EPS (Diluted) | 1.61 | 1.65 | 1.05 | 1.24 | 1.51 | Upgrade
|
| EPS Growth | -2.42% | 57.14% | -15.32% | -17.72% | -3.66% | Upgrade
|
| Free Cash Flow | - | 15.93 | 30.82 | -359.87 | 11.07 | Upgrade
|
| Free Cash Flow Per Share | - | 0.09 | 0.17 | -1.93 | 0.07 | Upgrade
|
| Dividend Per Share | - | 0.100 | 0.150 | 0.143 | 0.143 | Upgrade
|
| Dividend Growth | - | -33.33% | 4.97% | - | - | Upgrade
|
| Gross Margin | 100.00% | 24.30% | 25.25% | 26.20% | 29.87% | Upgrade
|
| Operating Margin | 8.88% | 7.58% | 7.40% | 8.57% | 13.22% | Upgrade
|
| Profit Margin | 8.50% | 10.51% | 7.97% | 11.22% | 12.05% | Upgrade
|
| Free Cash Flow Margin | - | 0.55% | 1.26% | -17.50% | 0.56% | Upgrade
|
| EBITDA | 431.26 | 338.82 | 286.16 | 258.43 | 328.11 | Upgrade
|
| EBITDA Margin | 12.18% | 11.59% | 11.66% | 12.57% | 16.49% | Upgrade
|
| D&A For EBITDA | 117.04 | 117.04 | 104.54 | 82.19 | 65.08 | Upgrade
|
| EBIT | 314.22 | 221.77 | 181.62 | 176.25 | 263.03 | Upgrade
|
| EBIT Margin | 8.88% | 7.58% | 7.40% | 8.57% | 13.22% | Upgrade
|
| Effective Tax Rate | 3.74% | 4.19% | 9.38% | 9.71% | 10.00% | Upgrade
|
| Revenue as Reported | - | 2,924 | 2,455 | 2,056 | 1,990 | Upgrade
|
| Advertising Expenses | - | 16.46 | 12.24 | 7.89 | 5.56 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.