Far East Smarter Energy Co., Ltd. (SHA:600869)
China · Delayed Price · Currency is CNY 16.16
-0.76 (-4.49%)
Aug 24, 2026, 3:00 PM CST
Far East Smarter Energy 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 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 28,018 | 28,003 | 26,017 | 24,410 | 21,623 | 20,786 |
Other Revenue | 104.85 | 104.85 | 76.63 | 54.31 | 56.63 | 85.67 |
| 28,123 | 28,108 | 26,094 | 24,465 | 21,680 | 20,871 | |
Revenue Growth | 1.44% | 7.72% | 6.66% | 12.85% | 3.87% | 5.39% |
Cost of Revenue | 25,433 | 25,575 | 23,880 | 21,762 | 19,016 | 18,086 |
Gross Profit | 2,690 | 2,532 | 2,214 | 2,703 | 2,664 | 2,786 |
Selling, General & Admin | 1,578 | 1,518 | 1,419 | 1,294 | 1,243 | 1,431 |
Research & Development | 517.86 | 559.01 | 699.65 | 713.31 | 665 | 530.4 |
Other Operating Expenses | 46.89 | 14.51 | -36.32 | -30.83 | -52.69 | -49.76 |
Operating Expenses | 2,210 | 2,159 | 2,165 | 2,056 | 1,922 | 1,913 |
Operating Income | 479.66 | 373.36 | 48.48 | 647 | 741.68 | 872.57 |
Interest Expense | -377.88 | -377.88 | -390.69 | -365.1 | -312.01 | -316.2 |
Interest & Investment Income | 30.35 | 30.3 | 37.37 | 94.25 | 179.67 | 197.56 |
Currency Exchange Gain (Loss) | 7.06 | 7.06 | -0.02 | 3.77 | 5.49 | -0.45 |
Other Non Operating Income (Expenses) | -17.7 | 14.95 | -53.99 | -42.31 | 4.15 | -66.14 |
EBT Excluding Unusual Items | 121.49 | 47.79 | -358.85 | 337.6 | 618.98 | 687.33 |
Impairment of Goodwill | - | - | - | - | - | -45.36 |
Gain (Loss) on Sale of Investments | -15.22 | -17.37 | -91.08 | 0.23 | -44.65 | -0.25 |
Gain (Loss) on Sale of Assets | -6.96 | -3.67 | -5.15 | 8.91 | 2.42 | 11.38 |
Asset Writedown | -15.1 | -2.58 | -11.6 | -1.73 | -0.37 | - |
Legal Settlements | - | - | - | - | -1.26 | -1.71 |
Other Unusual Items | 37.63 | 37.63 | 91.97 | 57.04 | 76.82 | 51.98 |
Pretax Income | 121.83 | 61.79 | -374.71 | 402.05 | 651.96 | 703.37 |
Income Tax Expense | 18.7 | 18.36 | -45.87 | 101.94 | 72.7 | 143.04 |
Earnings From Continuing Operations | 103.13 | 43.43 | -328.84 | 300.12 | 579.25 | 560.33 |
Minority Interest in Earnings | 17.64 | 15.44 | 10.8 | 19.55 | -27.25 | -29.43 |
Net Income | 120.77 | 58.88 | -318.04 | 319.67 | 552 | 530.9 |
Net Income to Common | 120.77 | 58.88 | -318.04 | 319.67 | 552 | 530.9 |
Net Income Growth | - | - | - | -42.09% | 3.98% | - |
Shares Outstanding (Basic) | 2,192 | 2,205 | 2,219 | 2,220 | 2,220 | 2,219 |
Shares Outstanding (Diluted) | 2,192 | 2,205 | 2,219 | 2,220 | 2,220 | 2,219 |
Shares Change | -1.23% | -0.65% | -0.02% | 0.02% | 0.00% | 0.01% |
EPS (Basic) | 0.06 | 0.03 | -0.14 | 0.14 | 0.25 | 0.24 |
EPS (Diluted) | 0.06 | 0.03 | -0.14 | 0.14 | 0.25 | 0.24 |
EPS Growth | - | - | - | -42.10% | 3.97% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 396.35 | 604.98 | -485.42 | -664.29 | -293.96 | 813.57 |
Free Cash Flow Per Share | 0.18 | 0.27 | -0.22 | -0.30 | -0.13 | 0.37 |
Dividend Per Share | 0.010 | 0.010 | - | 0.070 | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 9.56% | 9.01% | 8.48% | 11.05% | 12.29% | 13.35% |
Operating Margin | 1.71% | 1.33% | 0.19% | 2.65% | 3.42% | 4.18% |
Profit Margin | 0.43% | 0.21% | -1.22% | 1.31% | 2.55% | 2.54% |
Free Cash Flow Margin | 1.41% | 2.15% | -1.86% | -2.71% | -1.36% | 3.90% |
EBITDA | 886.93 | 779.12 | 437.04 | 1,008 | 1,082 | 1,262 |
EBITDA Margin | 3.15% | 2.77% | 1.68% | 4.12% | 4.99% | 6.05% |
D&A For EBITDA | 407.27 | 405.76 | 388.56 | 361.34 | 340.6 | 389.39 |
EBIT | 479.66 | 373.36 | 48.48 | 647 | 741.68 | 872.57 |
EBIT Margin | 1.71% | 1.33% | 0.19% | 2.65% | 3.42% | 4.18% |
Effective Tax Rate | 15.35% | 29.71% | - | 25.35% | 11.15% | 20.34% |
Revenue as Reported | 28,108 | 28,108 | 26,094 | 24,465 | 21,680 | - |
Advertising Expenses | - | 17.07 | 21.96 | 18.93 | 14.79 | 18.21 |