Jiangsu Feymer Technology Co., Ltd. (SHA:688350)

Jiangsu Feymer Technology Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	1,457	1,538	1,625	1,678	1,438	1,124
Other Revenue	27.45	27.45	15.34	18.41	13.95	10.8
Revenue	1,484	1,566	1,640	1,697	1,452	1,135
Revenue Growth (YoY)	-7.90%	-4.54%	-3.34%	16.83%	27.98%	0.39%
Cost of Revenue	1,277	1,372	1,407	1,392	1,168	854.4
Gross Profit	207.66	193.91	233.34	305	284.69	280.39
Selling, General & Admin	112.64	119.2	128.93	111.74	106.24	104.08
Research & Development	72.68	73.34	77.16	80.23	63.8	48.59
Other Operating Expenses	-7.2	0.81	5.4	3.56	6.24	7.28
Operating Expenses	179.18	194.57	210.3	200.66	179.55	161.89
Operating Income	28.48	-0.66	23.04	104.33	105.14	118.49
Interest Expense	-31.42	-29.06	-25.39	-3.9	-1.16	-2.64
Interest & Investment Income	4.86	7.86	10.22	6.45	4.9	1.43
Currency Exchange Gain (Loss)	3.08	3.08	2.67	13.81	-0.23	-4.16
Other Non Operating Income (Expenses)	8.63	9.97	14.98	-0.99	-1.15	-0.65
EBT Excluding Unusual Items	13.63	-8.81	25.51	119.71	107.51	112.47
Impairment of Goodwill	-9.11	-9.11	-12.76	-2.04	-	-
Gain (Loss) on Sale of Investments	-0.02	0.6	1.19	13.36	3.58	0.34
Gain (Loss) on Sale of Assets	-0.54	-0.63	-2.29	-1.46	-2.83	0.02
Asset Writedown	1.79	-	-	-	-	-1.44
Other Unusual Items	6.09	6.09	7.26	10.6	17.52	10.27
Pretax Income	11.82	-11.86	18.91	140.17	125.78	121.66
Income Tax Expense	3.03	-0.79	1.02	12.88	18.5	16.76
Earnings From Continuing Operations	8.79	-11.07	17.89	127.28	107.28	104.9
Minority Interest in Earnings	-1.24	6.42	9.32	0.93	-0.03	0.02
Net Income	7.56	-4.65	27.21	128.21	107.25	104.91
Net Income to Common	7.56	-4.65	27.21	128.21	107.25	104.91
Net Income Growth	9.42%	-	-78.78%	19.54%	2.23%	23.07%
Shares Outstanding (Basic)	121	116	124	123	119	91
Shares Outstanding (Diluted)	121	116	124	123	119	91
Shares Change (YoY)	0.35%	-5.91%	0.32%	3.45%	30.63%	-0.47%
EPS (Basic)	0.06	-0.04	0.22	1.04	0.90	1.15
EPS (Diluted)	0.06	-0.04	0.22	1.04	0.90	1.15
EPS Growth	9.04%	-	-78.85%	15.56%	-21.74%	23.66%
Free Cash Flow	-87.54	-207.75	-99.83	-18.97	4.78	118.17
Free Cash Flow Per Share	-0.72	-1.78	-0.81	-0.15	0.04	1.29
Dividend Per Share	-	-	0.248	0.248	0.410	0.410
Dividend Growth	-	-	-	-39.51%	-	-
Gross Margin	13.99%	12.39%	14.23%	17.97%	19.60%	24.71%
Operating Margin	1.92%	-0.04%	1.41%	6.15%	7.24%	10.44%
Profit Margin	0.51%	-0.30%	1.66%	7.56%	7.38%	9.25%
Free Cash Flow Margin	-5.90%	-13.27%	-6.09%	-1.12%	0.33%	10.41%
EBITDA	128.59	92.16	106.16	179.9	177.93	192.61
EBITDA Margin	8.66%	5.89%	6.47%	10.60%	12.25%	16.97%
D&A For EBITDA	100.11	92.82	83.11	75.56	72.79	74.11
EBIT	28.48	-0.66	23.04	104.33	105.14	118.49
EBIT Margin	1.92%	-0.04%	1.41%	6.15%	7.24%	10.44%
Effective Tax Rate	25.64%	-	5.38%	9.19%	14.71%	13.78%
Revenue as Reported	1,484	1,566	1,640	1,697	1,452	1,135

Source: S&P Global Market Intelligence. Standard template. Financial Sources.