Sichuan Tianyi Comheart Telecom Co., Ltd. (SHE:300504)
China
· Delayed Price · Currency is CNY 16.10
+0.44 (2.81%)
At close: Mar 10, 2026
SHE:300504 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 1,290 | 1,757 | 2,532 | 2,958 | 2,389 | 1,900 | Upgrade
|
| Other Revenue | 10.78 | 10.78 | 22.92 | 34.23 | 9.29 | 6.44 | Upgrade
|
| Revenue | 1,301 | 1,767 | 2,554 | 2,992 | 2,398 | 1,906 | Upgrade
|
| Revenue Growth (YoY) | -35.01% | -30.81% | -14.64% | 24.78% | 25.80% | -10.83% | Upgrade
|
| Cost of Revenue | 1,246 | 1,589 | 2,168 | 2,431 | 1,919 | 1,515 | Upgrade
|
| Gross Profit | 54.76 | 178.04 | 386.88 | 561.88 | 478.95 | 391.4 | Upgrade
|
| Selling, General & Admin | 118.04 | 122.44 | 176.3 | 208.32 | 165.28 | 181.91 | Upgrade
|
| Research & Development | 94.05 | 101.49 | 129.26 | 149.78 | 132.93 | 116.84 | Upgrade
|
| Other Operating Expenses | 4.62 | -7.25 | -27.52 | -13.24 | 0.2 | 0.47 | Upgrade
|
| Operating Expenses | 210.32 | 216.63 | 276.26 | 348.91 | 301.4 | 296.01 | Upgrade
|
| Operating Income | -155.56 | -38.59 | 110.61 | 212.97 | 177.55 | 95.39 | Upgrade
|
| Interest Expense | -0.2 | -0.07 | -0.03 | -0.15 | -0.18 | - | Upgrade
|
| Interest & Investment Income | 12.96 | 8.95 | 7.73 | 7.34 | 18.74 | 21.7 | Upgrade
|
| Currency Exchange Gain (Loss) | -7.1 | -7.1 | -4.9 | -10.12 | 1.61 | 4.39 | Upgrade
|
| Other Non Operating Income (Expenses) | 14.53 | -0.91 | -1.21 | -2.63 | -3.18 | -0.68 | Upgrade
|
| EBT Excluding Unusual Items | -135.37 | -37.72 | 112.22 | 207.4 | 194.55 | 120.8 | Upgrade
|
| Gain (Loss) on Sale of Investments | 3.8 | 1.75 | 0.37 | -0.02 | - | -0.47 | Upgrade
|
| Gain (Loss) on Sale of Assets | -2.86 | -0.05 | -0.04 | -0.31 | -0.44 | -0.32 | Upgrade
|
| Asset Writedown | -11.94 | - | -0.69 | -0.49 | -1.79 | -2.59 | Upgrade
|
| Other Unusual Items | -4.53 | -7.38 | 0.92 | 4.83 | 6.47 | 9.36 | Upgrade
|
| Pretax Income | -150.9 | -43.4 | 112.77 | 211.41 | 198.78 | 126.79 | Upgrade
|
| Income Tax Expense | -30.76 | -16.97 | 12.08 | 17.94 | 18.09 | 16.61 | Upgrade
|
| Net Income | -120.14 | -26.43 | 100.7 | 193.46 | 180.7 | 110.18 | Upgrade
|
| Net Income to Common | -120.14 | -26.43 | 100.7 | 193.46 | 180.7 | 110.18 | Upgrade
|
| Net Income Growth | - | - | -47.95% | 7.06% | 64.00% | 2.32% | Upgrade
|
| Shares Outstanding (Basic) | 264 | 264 | 272 | 269 | 266 | 269 | Upgrade
|
| Shares Outstanding (Diluted) | 264 | 264 | 272 | 269 | 270 | 269 | Upgrade
|
| Shares Change (YoY) | -3.32% | -2.90% | 1.28% | -0.37% | 0.36% | -0.18% | Upgrade
|
| EPS (Basic) | -0.46 | -0.10 | 0.37 | 0.72 | 0.68 | 0.41 | Upgrade
|
| EPS (Diluted) | -0.46 | -0.10 | 0.37 | 0.72 | 0.67 | 0.41 | Upgrade
|
| EPS Growth | - | - | -48.61% | 7.46% | 63.41% | 2.50% | Upgrade
|
| Free Cash Flow | 172.61 | 21.63 | 74.69 | -90.31 | -243.75 | 156.64 | Upgrade
|
| Free Cash Flow Per Share | 0.65 | 0.08 | 0.27 | -0.34 | -0.90 | 0.58 | Upgrade
|
| Dividend Per Share | - | - | 0.200 | 0.200 | 0.200 | 0.200 | Upgrade
|
| Gross Margin | 4.21% | 10.07% | 15.14% | 18.78% | 19.97% | 20.53% | Upgrade
|
| Operating Margin | -11.96% | -2.18% | 4.33% | 7.12% | 7.40% | 5.00% | Upgrade
|
| Profit Margin | -9.23% | -1.49% | 3.94% | 6.46% | 7.54% | 5.78% | Upgrade
|
| Free Cash Flow Margin | 13.27% | 1.22% | 2.92% | -3.02% | -10.16% | 8.22% | Upgrade
|
| EBITDA | -121.13 | -1.02 | 152.35 | 250.73 | 212.16 | 128.14 | Upgrade
|
| EBITDA Margin | -9.31% | -0.06% | 5.96% | 8.38% | 8.85% | 6.72% | Upgrade
|
| D&A For EBITDA | 34.43 | 37.56 | 41.74 | 37.76 | 34.61 | 32.75 | Upgrade
|
| EBIT | -155.56 | -38.59 | 110.61 | 212.97 | 177.55 | 95.39 | Upgrade
|
| EBIT Margin | -11.96% | -2.18% | 4.33% | 7.12% | 7.40% | 5.00% | Upgrade
|
| Effective Tax Rate | - | - | 10.71% | 8.49% | 9.10% | 13.10% | Upgrade
|
| Revenue as Reported | 1,301 | 1,767 | 2,554 | 2,992 | 2,398 | 1,906 | Upgrade
|
| Advertising Expenses | - | 0.87 | 4.93 | 1.67 | 1.73 | 1.96 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.