Jiangsu Etern Company Limited (SHA:600105)
China · Delayed Price · Currency is CNY 26.08
+0.18 (0.69%)
At close: Feb 6, 2026
Jiangsu Etern Company 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 4,665 | 4,007 | 4,242 | 4,106 | 3,853 | 3,244 |
Other Revenue | 104.07 | 104.07 | 102.57 | 121.75 | 56.86 | 41.04 |
| 4,769 | 4,111 | 4,345 | 4,228 | 3,910 | 3,285 | |
Revenue Growth (YoY) | 9.07% | -5.38% | 2.78% | 8.13% | 19.00% | -2.54% |
Cost of Revenue | 4,124 | 3,436 | 3,600 | 3,661 | 3,518 | 3,350 |
Gross Profit | 645.06 | 675.64 | 744.59 | 566.93 | 392.19 | -65 |
Selling, General & Admin | 360.84 | 346.87 | 295.2 | 303.33 | 270.57 | 278.39 |
Research & Development | 271.59 | 239.15 | 242.01 | 184.53 | 155.89 | 167.07 |
Other Operating Expenses | -19.37 | -34.27 | -36.51 | 18.36 | 8.47 | -0.98 |
Operating Expenses | 647.55 | 579.79 | 535.21 | 548.87 | 466.57 | 448.09 |
Operating Income | -2.49 | 95.85 | 209.38 | 18.05 | -74.38 | -513.08 |
Interest Expense | -89.05 | -100.92 | -105.32 | -77.54 | -60.05 | -50.74 |
Interest & Investment Income | 460.42 | 175.42 | 89.84 | 238.69 | 280.36 | 134.68 |
Currency Exchange Gain (Loss) | 17.65 | 17.65 | -7.62 | 28.41 | -9.55 | -24.09 |
Other Non Operating Income (Expenses) | -24.76 | -29.71 | -76.31 | -28.84 | -21.52 | -11.7 |
EBT Excluding Unusual Items | 361.77 | 158.29 | 109.97 | 178.77 | 114.86 | -464.93 |
Impairment of Goodwill | -28.64 | -28.64 | - | -14.45 | - | -137.48 |
Gain (Loss) on Sale of Investments | -25.94 | -26.07 | -2.8 | -11.99 | -35.8 | 5.83 |
Gain (Loss) on Sale of Assets | -0.38 | -2.99 | 8.6 | 12.42 | 3.67 | -3.21 |
Asset Writedown | 0.03 | -2.76 | - | -4.51 | - | -6.85 |
Other Unusual Items | -3.96 | -1.05 | -0.41 | 39.11 | 56.31 | 53.17 |
Pretax Income | 302.87 | 96.77 | 115.35 | 199.36 | 139.04 | -553.47 |
Income Tax Expense | 12.54 | 24.62 | 1.53 | -28.23 | -7.48 | 23.88 |
Earnings From Continuing Operations | 290.34 | 72.15 | 113.82 | 227.59 | 146.52 | -577.35 |
Minority Interest in Earnings | 42.87 | -10.73 | -70.57 | -13.27 | -25.87 | 17.76 |
Net Income | 333.21 | 61.41 | 43.25 | 214.32 | 120.66 | -559.59 |
Net Income to Common | 333.21 | 61.41 | 43.25 | 214.32 | 120.66 | -559.59 |
Net Income Growth | 2358.77% | 42.00% | -79.82% | 77.63% | - | - |
Shares Outstanding (Basic) | 1,451 | 1,402 | 1,404 | 1,429 | 1,341 | 1,301 |
Shares Outstanding (Diluted) | 1,451 | 1,402 | 1,404 | 1,429 | 1,341 | 1,301 |
Shares Change (YoY) | 3.64% | -0.15% | -1.72% | 6.58% | 3.02% | 20.29% |
EPS (Basic) | 0.23 | 0.04 | 0.03 | 0.15 | 0.09 | -0.43 |
EPS (Diluted) | 0.23 | 0.04 | 0.03 | 0.15 | 0.09 | -0.43 |
EPS Growth | 2272.70% | 42.21% | -79.47% | 66.67% | - | - |
Free Cash Flow | -140.85 | -568.87 | -31.32 | -834.9 | -1,172 | 661.93 |
Free Cash Flow Per Share | -0.10 | -0.41 | -0.02 | -0.58 | -0.87 | 0.51 |
Dividend Per Share | 0.085 | 0.050 | 0.036 | - | - | - |
Dividend Growth | 136.11% | 38.89% | - | - | - | - |
Gross Margin | 13.53% | 16.43% | 17.14% | 13.41% | 10.03% | -1.98% |
Operating Margin | -0.05% | 2.33% | 4.82% | 0.43% | -1.90% | -15.62% |
Profit Margin | 6.99% | 1.49% | 1.00% | 5.07% | 3.09% | -17.03% |
Free Cash Flow Margin | -2.95% | -13.84% | -0.72% | -19.75% | -29.98% | 20.15% |
EBITDA | 158 | 251.84 | 359.37 | 133.15 | 25.66 | -410.39 |
EBITDA Margin | 3.31% | 6.13% | 8.27% | 3.15% | 0.66% | -12.49% |
D&A For EBITDA | 160.49 | 155.99 | 149.99 | 115.09 | 100.04 | 102.7 |
EBIT | -2.49 | 95.85 | 209.38 | 18.05 | -74.38 | -513.08 |
EBIT Margin | -0.05% | 2.33% | 4.82% | 0.43% | -1.90% | -15.62% |
Effective Tax Rate | 4.14% | 25.45% | 1.33% | - | - | - |
Revenue as Reported | 4,769 | 4,111 | 4,345 | 4,228 | 3,910 | 3,285 |
Advertising Expenses | - | 4.1 | 3.49 | 3.44 | 9.16 | 7.08 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.