LAY-OUT Planning Consultants Co. Ltd. (SHE:300989)
China
· Delayed Price · Currency is CNY 14.93
+0.22 (1.50%)
Apr 29, 2026, 4:00 PM EDT
SHE:300989 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Operating Revenue | 283.78 | 316.86 | 318.25 | 482.57 | 442.06 | 525.55 | Upgrade
|
| Other Revenue | - | - | 0.54 | 0.26 | - | - | Upgrade
|
| Revenue | 283.78 | 316.86 | 318.79 | 482.82 | 442.06 | 525.55 | Upgrade
|
| Revenue Growth (YoY) | -8.12% | -0.61% | -33.97% | 9.22% | -15.89% | 6.69% | Upgrade
|
| Cost of Revenue | 167.66 | 166.57 | 197.71 | 263.07 | 255.86 | 268.45 | Upgrade
|
| Gross Profit | 116.11 | 150.28 | 121.09 | 219.75 | 186.2 | 257.11 | Upgrade
|
| Selling, General & Admin | 88.64 | 86.06 | 117.66 | 135.1 | 114.49 | 107.34 | Upgrade
|
| Research & Development | 24.06 | 27.29 | 35.6 | 44.09 | 53.15 | 32.87 | Upgrade
|
| Other Operating Expenses | -0.56 | -0.8 | 2.63 | 2.49 | -2.92 | 2.82 | Upgrade
|
| Operating Expenses | 112.13 | 112.54 | 175.27 | 193.21 | 176.13 | 152.88 | Upgrade
|
| Operating Income | 3.98 | 37.74 | -54.18 | 26.54 | 10.07 | 104.23 | Upgrade
|
| Interest Expense | - | - | -3.55 | -1.35 | -0.7 | -1.59 | Upgrade
|
| Interest & Investment Income | 3.29 | 3.29 | 11.24 | 16.13 | 14.43 | 11.64 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | 0.02 | 0.06 | 0.1 | 0 | Upgrade
|
| Other Non Operating Income (Expenses) | -21.35 | -21.34 | -1.05 | -0.85 | -0.02 | -0.98 | Upgrade
|
| EBT Excluding Unusual Items | -14.08 | 19.7 | -47.52 | 40.52 | 23.88 | 113.3 | Upgrade
|
| Gain (Loss) on Sale of Investments | 3.21 | 3.47 | 4.19 | 4.23 | 5.77 | 3.86 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.38 | 0.18 | 6.95 | 0.14 | 0.02 | - | Upgrade
|
| Asset Writedown | -1.04 | -1.04 | -2.22 | -0.01 | -0.05 | -0.05 | Upgrade
|
| Other Unusual Items | - | - | -1.81 | 2.56 | 3.01 | 1.04 | Upgrade
|
| Pretax Income | -11.53 | 22.31 | -40.4 | 47.44 | 32.64 | 118.15 | Upgrade
|
| Income Tax Expense | 3.78 | 4.57 | 6.81 | 5.23 | 2.68 | 15.35 | Upgrade
|
| Earnings From Continuing Operations | -15.3 | 17.73 | -47.21 | 42.21 | 29.96 | 102.8 | Upgrade
|
| Minority Interest in Earnings | 1.45 | 1.8 | 1.89 | 1.85 | 0.72 | - | Upgrade
|
| Net Income | -13.85 | 19.53 | -45.31 | 44.06 | 30.68 | 102.8 | Upgrade
|
| Net Income to Common | -13.85 | 19.53 | -45.31 | 44.06 | 30.68 | 102.8 | Upgrade
|
| Net Income Growth | - | - | - | 43.59% | -70.15% | 8.98% | Upgrade
|
| Shares Outstanding (Basic) | 222 | 217 | 206 | 210 | 210 | 193 | Upgrade
|
| Shares Outstanding (Diluted) | 222 | 217 | 206 | 210 | 210 | 193 | Upgrade
|
| Shares Change (YoY) | 5.84% | 5.36% | -1.82% | -0.03% | 8.87% | 22.26% | Upgrade
|
| EPS (Basic) | -0.06 | 0.09 | -0.22 | 0.21 | 0.15 | 0.53 | Upgrade
|
| EPS (Diluted) | -0.06 | 0.09 | -0.22 | 0.21 | 0.15 | 0.53 | Upgrade
|
| EPS Growth | - | - | - | 43.64% | -72.59% | -10.86% | Upgrade
|
| Free Cash Flow | 25.62 | -18.45 | -96.35 | -7.83 | -53.53 | 24.34 | Upgrade
|
| Free Cash Flow Per Share | 0.12 | -0.09 | -0.47 | -0.04 | -0.26 | 0.13 | Upgrade
|
| Dividend Per Share | - | - | - | 0.038 | 0.026 | 0.108 | Upgrade
|
| Dividend Growth | - | - | - | 50.39% | -76.23% | - | Upgrade
|
| Gross Margin | 40.92% | 47.43% | 37.98% | 45.51% | 42.12% | 48.92% | Upgrade
|
| Operating Margin | 1.40% | 11.91% | -17.00% | 5.50% | 2.28% | 19.83% | Upgrade
|
| Profit Margin | -4.88% | 6.16% | -14.21% | 9.13% | 6.94% | 19.56% | Upgrade
|
| Free Cash Flow Margin | 9.03% | -5.82% | -30.23% | -1.62% | -12.11% | 4.63% | Upgrade
|
| EBITDA | 32.75 | 61.77 | -49.13 | 31.33 | 14.11 | 107.85 | Upgrade
|
| EBITDA Margin | 11.54% | 19.50% | -15.41% | 6.49% | 3.19% | 20.52% | Upgrade
|
| D&A For EBITDA | 28.77 | 24.03 | 5.06 | 4.79 | 4.04 | 3.62 | Upgrade
|
| EBIT | 3.98 | 37.74 | -54.18 | 26.54 | 10.07 | 104.23 | Upgrade
|
| EBIT Margin | 1.40% | 11.91% | -17.00% | 5.50% | 2.28% | 19.83% | Upgrade
|
| Effective Tax Rate | - | 20.50% | - | 11.03% | 8.22% | 12.99% | Upgrade
|
| Revenue as Reported | - | - | 318.79 | 482.82 | 442.06 | 525.55 | Upgrade
|
| Advertising Expenses | - | - | - | - | 3.25 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.