Shenzhen Sine Electric 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	Mar '26 Mar 31, 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	465.91	441.93	359.82	368.76	340.88	436.47
Other Revenue	-	-	6.98	4.47	6.64	8.98
Revenue	465.91	441.93	366.8	373.23	347.51	445.45
Revenue Growth (YoY)	22.23%	20.48%	-1.72%	7.40%	-21.99%	10.55%
Cost of Revenue	311.66	294.69	242.51	255.9	250.73	309.17
Gross Profit	154.24	147.24	124.29	117.33	96.78	136.29
Selling, General & Admin	65.41	65.23	56.74	47.25	45.35	50.37
Research & Development	40.63	38.58	36.15	32.74	25.48	21.34
Other Operating Expenses	-1.37	-0.14	0.85	-8.31	-4.04	-6.41
Operating Expenses	104.67	103.66	95.08	73.71	64.14	65.54
Operating Income	49.57	43.57	29.2	43.62	32.63	70.75
Interest Expense	-	-	-0.04	-0.05	-0.09	-0.13
Interest & Investment Income	3.57	3.72	7.59	8.98	8.48	4.55
Currency Exchange Gain (Loss)	-	-	0.35	0.09	1.97	-0.28
Other Non Operating Income (Expenses)	-3.95	-1.8	0.25	0.03	-0.19	-0.16
EBT Excluding Unusual Items	49.19	45.49	37.35	52.67	42.79	74.73
Gain (Loss) on Sale of Investments	3.04	2.81	2.41	1.75	0.57	0.59
Gain (Loss) on Sale of Assets	-0.04	-0.04	-0.23	0.07	-0.02	0.05
Asset Writedown	-7.07	-6.44	-	-	-	-
Other Unusual Items	-	-	0.28	1.63	10.52	4.95
Pretax Income	45.11	41.82	39.81	56.12	53.87	80.33
Income Tax Expense	2.21	1.75	1.98	5	8.02	7.15
Earnings From Continuing Operations	42.9	40.07	37.83	51.12	45.85	73.19
Net Income	42.9	40.07	37.83	51.12	45.85	73.19
Net Income to Common	42.9	40.07	37.83	51.12	45.85	73.19
Net Income Growth	10.26%	5.92%	-26.00%	11.51%	-37.36%	4.02%
Shares Outstanding (Basic)	88	87	86	87	87	79
Shares Outstanding (Diluted)	88	87	86	87	87	79
Shares Change (YoY)	3.98%	1.31%	-0.77%	0.17%	9.92%	21.91%
EPS (Basic)	0.49	0.46	0.44	0.59	0.53	0.93
EPS (Diluted)	0.49	0.46	0.44	0.59	0.53	0.93
EPS Growth	6.04%	4.54%	-25.42%	11.32%	-43.01%	-14.68%
Free Cash Flow	25.67	30	45.08	-28.76	91.79	13.09
Free Cash Flow Per Share	0.29	0.34	0.52	-0.33	1.06	0.17
Dividend Per Share	-	-	0.150	0.200	0.160	0.256
Dividend Growth	-	-	-25.00%	25.00%	-37.50%	-
Gross Margin	33.11%	33.32%	33.88%	31.44%	27.85%	30.59%
Operating Margin	10.64%	9.86%	7.96%	11.69%	9.39%	15.88%
Profit Margin	9.21%	9.07%	10.31%	13.70%	13.19%	16.43%
Free Cash Flow Margin	5.51%	6.79%	12.29%	-7.71%	26.41%	2.94%
EBITDA	62.33	55.21	36.35	52.29	40.17	77.43
EBITDA Margin	13.38%	12.49%	9.91%	14.01%	11.56%	17.38%
D&A For EBITDA	12.76	11.64	7.15	8.67	7.54	6.68
EBIT	49.57	43.57	29.2	43.62	32.63	70.75
EBIT Margin	10.64%	9.86%	7.96%	11.69%	9.39%	15.88%
Effective Tax Rate	4.91%	4.19%	4.98%	8.91%	14.89%	8.90%
Revenue as Reported	-	-	366.8	373.23	347.51	445.45

Updated Mar 31, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.