Miracle Automation Engineering Co.Ltd (SHE:002009)
China · Delayed Price · Currency is CNY 15.44
+0.01 (0.06%)
Sep 14, 2026, 3:04 PM CST
SHE:002009 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 2,914 | 2,701 | 2,911 | 3,555 | 4,293 | 3,670 |
Other Revenue | 63.02 | 62.72 | 48.87 | 61.1 | 58.35 | 108.13 |
| 2,977 | 2,763 | 2,960 | 3,616 | 4,351 | 3,779 | |
Revenue Growth | 2.82% | -6.65% | -18.14% | -16.89% | 15.16% | 5.19% |
Cost of Revenue | 2,469 | 2,336 | 2,731 | 3,586 | 3,612 | 3,059 |
Gross Profit | 508.3 | 427.55 | 229.38 | 30.7 | 739.11 | 719.23 |
Selling, General & Admin | 236.8 | 233.01 | 278.77 | 301.09 | 312.87 | 291.32 |
Research & Development | 154.01 | 127.91 | 115.31 | 135.66 | 175.23 | 199.11 |
Other Operating Expenses | 8.15 | 10.61 | -11.9 | -25.7 | -13.67 | 6.18 |
Operating Expenses | 422.92 | 402.28 | 410.01 | 440.63 | 592.01 | 528.82 |
Operating Income | 85.37 | 25.27 | -180.62 | -409.93 | 147.1 | 190.41 |
Interest Expense | -65.38 | -67.23 | -87.24 | -103.13 | -86.79 | -72.3 |
Interest & Investment Income | 83.27 | 84.43 | 32.03 | 22.89 | 118.9 | 30 |
Currency Exchange Gain (Loss) | -32.96 | 19.6 | -2.06 | 4.94 | 3.55 | -9.86 |
Other Non Operating Income (Expenses) | -2.47 | -3.23 | -18.36 | -13.27 | -9.69 | -5.46 |
EBT Excluding Unusual Items | 67.82 | 58.83 | -256.26 | -498.51 | 173.07 | 132.79 |
Impairment of Goodwill | - | - | - | -15.25 | - | - |
Gain (Loss) on Sale of Investments | 12.35 | -16.31 | -13.91 | -10.09 | - | 15.9 |
Gain (Loss) on Sale of Assets | -1.27 | 42.93 | 3.32 | 61.7 | 3.43 | 14.69 |
Asset Writedown | -8.77 | -6.04 | -2.27 | -0.57 | -6.28 | -6.46 |
Legal Settlements | -1.7 | -3.7 | -2.61 | -18.84 | -6.34 | -11.11 |
Other Unusual Items | 15.13 | 8.78 | 2.8 | - | 55.23 | 23.81 |
Pretax Income | 83.56 | 84.49 | -268.93 | -481.57 | 219.11 | 169.62 |
Income Tax Expense | 44.47 | 31.51 | -10.89 | -62.29 | 26.19 | 29.9 |
Earnings From Continuing Operations | 39.1 | 52.98 | -258.03 | -419.28 | 192.92 | 139.72 |
Minority Interest in Earnings | 4.8 | 1.71 | 2.94 | 4.29 | 4.78 | 10.93 |
Net Income | 43.9 | 54.68 | -255.09 | -414.98 | 197.69 | 150.65 |
Net Income to Common | 43.9 | 54.68 | -255.09 | -414.98 | 197.69 | 150.65 |
Net Income Growth | - | - | - | - | 31.23% | 146.77% |
Shares Outstanding (Basic) | 396 | 391 | 405 | 381 | 373 | 367 |
Shares Outstanding (Diluted) | 396 | 391 | 405 | 381 | 373 | 367 |
Shares Change | -2.96% | -3.54% | 6.35% | 2.07% | 1.52% | -3.70% |
EPS (Basic) | 0.11 | 0.14 | -0.63 | -1.09 | 0.53 | 0.41 |
EPS (Diluted) | 0.11 | 0.14 | -0.63 | -1.09 | 0.53 | 0.41 |
EPS Growth | - | - | - | - | 29.27% | 156.25% |
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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 145.6 | 96.42 | 11.8 | 143.33 | -654.28 | -105.35 |
Free Cash Flow Per Share | 0.37 | 0.25 | 0.03 | 0.38 | -1.75 | -0.29 |
Dividend Per Share | 0.050 | 0.050 | 0.020 | - | 0.010 | 0.030 |
Dividend Growth | - | 150.00% | - | - | -66.67% | -38.78% |
Gross Margin | 17.07% | 15.47% | 7.75% | 0.85% | 16.99% | 19.04% |
Operating Margin | 2.87% | 0.91% | -6.10% | -11.34% | 3.38% | 5.04% |
Profit Margin | 1.47% | 1.98% | -8.62% | -11.48% | 4.54% | 3.99% |
Free Cash Flow Margin | 4.89% | 3.49% | 0.40% | 3.96% | -15.04% | -2.79% |
EBITDA | 214.32 | 153.66 | -28.83 | -277.68 | 269.62 | 326.71 |
EBITDA Margin | 7.20% | 5.56% | -0.97% | -7.68% | 6.20% | 8.65% |
D&A For EBITDA | 128.95 | 128.39 | 151.79 | 132.25 | 122.51 | 136.3 |
EBIT | 85.37 | 25.27 | -180.62 | -409.93 | 147.1 | 190.41 |
EBIT Margin | 2.87% | 0.91% | -6.10% | -11.34% | 3.38% | 5.04% |
Effective Tax Rate | 53.21% | 37.30% | - | - | 11.95% | 17.63% |
Revenue as Reported | 2,977 | 2,763 | 2,960 | 3,616 | 4,351 | 3,779 |
Advertising Expenses | - | 7.66 | 11.34 | 12.93 | 12.63 | 15.2 |