Guangdong Real-Design Intelligent Technology Co., Ltd (SHE:301135)
China
· Delayed Price · Currency is CNY 26.66
+0.79 (3.05%)
Apr 29, 2026, 3:04 PM CST
SHE:301135 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 | 1,457 | 1,434 | 1,235 | 1,050 | 1,018 | 1,303 | Upgrade
|
| Other Revenue | - | - | 27.66 | 19.37 | 16.4 | 20.71 | Upgrade
|
| Revenue | 1,457 | 1,434 | 1,262 | 1,069 | 1,034 | 1,324 | Upgrade
|
| Revenue Growth (YoY) | 7.68% | 13.60% | 18.07% | 3.37% | -21.88% | 21.45% | Upgrade
|
| Cost of Revenue | 1,210 | 1,184 | 1,025 | 859.03 | 840.4 | 1,069 | Upgrade
|
| Gross Profit | 246.59 | 250.45 | 237.58 | 210.21 | 193.97 | 254.7 | Upgrade
|
| Selling, General & Admin | 142.43 | 135.88 | 140.85 | 110.98 | 104.78 | 95.93 | Upgrade
|
| Research & Development | 76.09 | 74.95 | 82.82 | 75.97 | 71.11 | 65.37 | Upgrade
|
| Other Operating Expenses | -2.36 | -2.63 | -2.29 | 0.25 | 6.72 | 7.19 | Upgrade
|
| Operating Expenses | 216.16 | 208.21 | 225.57 | 191.62 | 178.9 | 174.12 | Upgrade
|
| Operating Income | 30.43 | 42.25 | 12.01 | 18.59 | 15.07 | 80.58 | Upgrade
|
| Interest Expense | - | - | -4.02 | -4.73 | -5.84 | -5.51 | Upgrade
|
| Interest & Investment Income | 1.72 | 0.86 | 12.05 | 21.9 | 17.07 | 1.88 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | -0.2 | 0.16 | 0.49 | -0.08 | Upgrade
|
| Other Non Operating Income (Expenses) | -2.6 | -3.41 | -0.22 | -0.07 | -0.22 | -0.18 | Upgrade
|
| EBT Excluding Unusual Items | 29.55 | 39.7 | 19.62 | 35.85 | 26.56 | 76.7 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1.74 | 1.94 | 0.03 | 0.47 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.35 | -0.19 | -0.16 | -0.15 | -0.28 | -0.19 | Upgrade
|
| Asset Writedown | -0.51 | -0.51 | -0.02 | - | -0.07 | - | Upgrade
|
| Other Unusual Items | - | - | 7.9 | 3.99 | 14.02 | 7.43 | Upgrade
|
| Pretax Income | 30.44 | 40.94 | 27.37 | 40.16 | 40.23 | 83.93 | Upgrade
|
| Income Tax Expense | 13.63 | 13.88 | -10.9 | -0.65 | -3.89 | 3.66 | Upgrade
|
| Earnings From Continuing Operations | 16.81 | 27.07 | 38.27 | 40.8 | 44.12 | 80.27 | Upgrade
|
| Minority Interest in Earnings | 0.22 | 0.18 | -0.04 | 0.08 | 0.35 | 0.59 | Upgrade
|
| Net Income | 17.03 | 27.25 | 38.23 | 40.88 | 44.47 | 80.87 | Upgrade
|
| Net Income to Common | 17.03 | 27.25 | 38.23 | 40.88 | 44.47 | 80.87 | Upgrade
|
| Net Income Growth | -59.37% | -28.72% | -6.49% | -8.08% | -45.01% | 10.55% | Upgrade
|
| Shares Outstanding (Basic) | 96 | 101 | 103 | 102 | 93 | 76 | Upgrade
|
| Shares Outstanding (Diluted) | 96 | 101 | 103 | 102 | 93 | 76 | Upgrade
|
| Shares Change (YoY) | -9.91% | -2.32% | 1.10% | 10.30% | 21.45% | 2.95% | Upgrade
|
| EPS (Basic) | 0.18 | 0.27 | 0.37 | 0.40 | 0.48 | 1.06 | Upgrade
|
| EPS (Diluted) | 0.18 | 0.27 | 0.37 | 0.40 | 0.48 | 1.06 | Upgrade
|
| EPS Growth | -54.91% | -27.03% | -7.50% | -16.67% | -54.72% | 7.38% | Upgrade
|
| Free Cash Flow | -80.4 | 78.04 | -83.74 | -48.7 | -31.1 | 24.38 | Upgrade
|
| Free Cash Flow Per Share | -0.84 | 0.77 | -0.81 | -0.48 | -0.34 | 0.32 | Upgrade
|
| Dividend Per Share | - | - | 0.300 | 0.300 | 0.300 | 0.300 | Upgrade
|
| Gross Margin | 16.93% | 17.46% | 18.82% | 19.66% | 18.75% | 19.24% | Upgrade
|
| Operating Margin | 2.09% | 2.95% | 0.95% | 1.74% | 1.46% | 6.09% | Upgrade
|
| Profit Margin | 1.17% | 1.90% | 3.03% | 3.82% | 4.30% | 6.11% | Upgrade
|
| Free Cash Flow Margin | -5.52% | 5.44% | -6.63% | -4.55% | -3.01% | 1.84% | Upgrade
|
| EBITDA | 70.65 | 80.98 | 44.79 | 47.88 | 40.66 | 105.46 | Upgrade
|
| EBITDA Margin | 4.85% | 5.65% | 3.55% | 4.48% | 3.93% | 7.96% | Upgrade
|
| D&A For EBITDA | 40.22 | 38.73 | 32.78 | 29.29 | 25.59 | 24.87 | Upgrade
|
| EBIT | 30.43 | 42.25 | 12.01 | 18.59 | 15.07 | 80.58 | Upgrade
|
| EBIT Margin | 2.09% | 2.95% | 0.95% | 1.74% | 1.46% | 6.09% | Upgrade
|
| Effective Tax Rate | 44.77% | 33.89% | - | - | - | 4.36% | Upgrade
|
| Revenue as Reported | - | - | 1,262 | 1,069 | 1,034 | 1,324 | Upgrade
|
| Advertising Expenses | - | - | 1.44 | 1.72 | 0.98 | 0.34 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.