Beijing SunwayWorld Science & Technology Co., Ltd. (SHE:301159)
China
· Delayed Price · Currency is CNY 38.61
+0.90 (2.39%)
Apr 29, 2026, 4:00 PM EDT
SHE:301159 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 - 2018 |
|---|---|---|---|---|---|---|---|
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 - 2019 |
| Operating Revenue | 385.58 | 383.45 | 333.14 | 334.68 | 287.93 | 319.79 | Upgrade
|
| Other Revenue | - | - | 0.03 | 0.03 | - | 0.02 | Upgrade
|
| Revenue | 385.58 | 383.45 | 333.18 | 334.71 | 287.93 | 319.81 | Upgrade
|
| Revenue Growth (YoY) | 15.42% | 15.09% | -0.46% | 16.25% | -9.97% | 16.78% | Upgrade
|
| Cost of Revenue | 211.93 | 211.89 | 291.65 | 157.45 | 162.68 | 156.07 | Upgrade
|
| Gross Profit | 173.65 | 171.56 | 41.53 | 177.26 | 125.25 | 163.74 | Upgrade
|
| Selling, General & Admin | 78.51 | 81.79 | 106.84 | 85.98 | 79.03 | 63.37 | Upgrade
|
| Research & Development | 72.43 | 72.22 | 105.83 | 88.25 | 114.02 | 41.14 | Upgrade
|
| Other Operating Expenses | -9.8 | -6.39 | -3.96 | -7.79 | -4.02 | -6.96 | Upgrade
|
| Operating Expenses | 141.15 | 147.61 | 235.92 | 187.06 | 201.01 | 108.27 | Upgrade
|
| Operating Income | 32.5 | 23.94 | -194.39 | -9.8 | -75.76 | 55.47 | Upgrade
|
| Interest Expense | - | - | -1.34 | -1.71 | -1.24 | -0.73 | Upgrade
|
| Interest & Investment Income | 0.83 | 0.46 | 5.72 | 7.29 | 7.63 | 0.64 | Upgrade
|
| Other Non Operating Income (Expenses) | -10.93 | -15.64 | -0.16 | -0.06 | -0.07 | -0.06 | Upgrade
|
| EBT Excluding Unusual Items | 22.4 | 8.77 | -190.17 | -4.28 | -69.44 | 55.32 | Upgrade
|
| Gain (Loss) on Sale of Investments | 0.33 | 0.33 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.13 | 0.41 | 0.34 | 0.42 | 0.03 | 0.01 | Upgrade
|
| Asset Writedown | -4.96 | -5.68 | -0.06 | -0.01 | -0.04 | -0.04 | Upgrade
|
| Other Unusual Items | - | - | 0.81 | -1.56 | 0.06 | 4.26 | Upgrade
|
| Pretax Income | 17.91 | 3.83 | -189.09 | -5.42 | -69.39 | 59.55 | Upgrade
|
| Income Tax Expense | -4.06 | -4.06 | 0.61 | -11.62 | -22.75 | 4.65 | Upgrade
|
| Earnings From Continuing Operations | 21.97 | 7.89 | -189.7 | 6.2 | -46.64 | 54.9 | Upgrade
|
| Minority Interest in Earnings | 0.71 | 0.5 | 1.89 | 1.36 | 0.91 | 0.29 | Upgrade
|
| Net Income | 22.68 | 8.39 | -187.81 | 7.56 | -45.73 | 55.19 | Upgrade
|
| Net Income to Common | 22.68 | 8.39 | -187.81 | 7.56 | -45.73 | 55.19 | Upgrade
|
| Net Income Growth | - | - | - | - | - | 5.03% | Upgrade
|
| Shares Outstanding (Basic) | 76 | 76 | 77 | 76 | 78 | 58 | Upgrade
|
| Shares Outstanding (Diluted) | 76 | 76 | 77 | 76 | 78 | 58 | Upgrade
|
| Shares Change (YoY) | -1.81% | -1.30% | 2.26% | -2.49% | 33.41% | 0.61% | Upgrade
|
| EPS (Basic) | 0.30 | 0.11 | -2.43 | 0.10 | -0.59 | 0.95 | Upgrade
|
| EPS (Diluted) | 0.30 | 0.11 | -2.43 | 0.10 | -0.59 | 0.95 | Upgrade
|
| EPS Growth | - | - | - | - | - | 4.40% | Upgrade
|
| Free Cash Flow | 32.72 | 30.98 | -141.2 | -79.31 | -112.31 | -38.13 | Upgrade
|
| Free Cash Flow Per Share | 0.43 | 0.41 | -1.83 | -1.05 | -1.45 | -0.66 | Upgrade
|
| Dividend Per Share | - | - | - | 0.100 | - | 0.080 | Upgrade
|
| Gross Margin | 45.04% | 44.74% | 12.46% | 52.96% | 43.50% | 51.20% | Upgrade
|
| Operating Margin | 8.43% | 6.24% | -58.35% | -2.93% | -26.31% | 17.34% | Upgrade
|
| Profit Margin | 5.88% | 2.19% | -56.37% | 2.26% | -15.88% | 17.26% | Upgrade
|
| Free Cash Flow Margin | 8.48% | 8.08% | -42.38% | -23.70% | -39.01% | -11.92% | Upgrade
|
| EBITDA | 39.36 | 30.72 | -187.92 | -4.54 | -72.13 | 58.14 | Upgrade
|
| EBITDA Margin | 10.21% | 8.01% | -56.40% | -1.35% | -25.05% | 18.18% | Upgrade
|
| D&A For EBITDA | 6.86 | 6.78 | 6.47 | 5.27 | 3.63 | 2.67 | Upgrade
|
| EBIT | 32.5 | 23.94 | -194.39 | -9.8 | -75.76 | 55.47 | Upgrade
|
| EBIT Margin | 8.43% | 6.24% | -58.35% | -2.93% | -26.31% | 17.34% | Upgrade
|
| Effective Tax Rate | - | - | - | - | - | 7.81% | Upgrade
|
| Revenue as Reported | - | - | 333.18 | 334.71 | 287.93 | 319.81 | Upgrade
|
| Advertising Expenses | - | - | 3.2 | 3.01 | 3.37 | 1.58 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.