Mesnac Co., Ltd. (SHE:002073)
China · Delayed Price · Currency is CNY 8.02
-0.17 (-2.08%)
At close: Feb 13, 2026
Mesnac 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 |
Operating Revenue | 7,746 | 6,974 | 5,485 | 5,284 | 5,160 | 2,845 |
Other Revenue | 204.03 | 204.03 | 162.37 | 451.65 | 294.38 | 236.71 |
| 7,950 | 7,178 | 5,648 | 5,736 | 5,455 | 3,082 | |
Revenue Growth (YoY) | 16.08% | 27.10% | -1.54% | 5.15% | 76.98% | 7.56% |
Cost of Revenue | 6,249 | 5,598 | 4,287 | 4,641 | 4,641 | 2,456 |
Gross Profit | 1,701 | 1,580 | 1,361 | 1,094 | 813.96 | 625.69 |
Selling, General & Admin | 608.58 | 611.22 | 589.63 | 545.16 | 416.93 | 373.96 |
Research & Development | 443.22 | 406.48 | 358.59 | 302.94 | 221.03 | 152.88 |
Other Operating Expenses | 115.18 | -1.53 | 32.38 | 33.47 | 26.94 | 21.88 |
Operating Expenses | 1,164 | 998.17 | 964.53 | 868.63 | 651.84 | 509.66 |
Operating Income | 537.29 | 582.07 | 396.06 | 225.8 | 162.12 | 116.04 |
Interest Expense | -62.57 | -67.84 | -73.66 | -31.75 | -22.8 | -30.11 |
Interest & Investment Income | 91.35 | 83.88 | 112.18 | 73.25 | 75.06 | 52.56 |
Currency Exchange Gain (Loss) | 0.36 | 0.36 | -16.61 | -5.77 | -0.65 | -17.6 |
Other Non Operating Income (Expenses) | 22.2 | 35.89 | 1.65 | -53.38 | -37.01 | -62.88 |
EBT Excluding Unusual Items | 588.63 | 634.36 | 419.62 | 208.14 | 176.73 | 58 |
Impairment of Goodwill | - | - | - | - | -52.19 | -0.53 |
Gain (Loss) on Sale of Assets | -29.07 | -31.58 | -2.35 | -1.06 | -6.2 | 4.87 |
Asset Writedown | 3.27 | -6.64 | -35.49 | -12.48 | -1.92 | -0.64 |
Other Unusual Items | 35.22 | 35.22 | 29.52 | 25.99 | 23.71 | 39.74 |
Pretax Income | 598.04 | 631.36 | 411.3 | 220.59 | 140.13 | 101.44 |
Income Tax Expense | 81.44 | 55.7 | 15.92 | -11.87 | 13.66 | 28.4 |
Earnings From Continuing Operations | 516.6 | 575.65 | 395.37 | 232.46 | 126.47 | 73.04 |
Minority Interest in Earnings | -50.76 | -69.48 | -62.22 | -29.81 | 15.79 | 22.08 |
Net Income | 465.84 | 506.18 | 333.15 | 202.65 | 142.26 | 95.12 |
Net Income to Common | 465.84 | 506.18 | 333.15 | 202.65 | 142.26 | 95.12 |
Net Income Growth | -0.22% | 51.94% | 64.39% | 42.45% | 49.56% | 21.87% |
Shares Outstanding (Basic) | 1,019 | 1,014 | 956 | 944 | 923 | 926 |
Shares Outstanding (Diluted) | 1,019 | 1,014 | 956 | 944 | 923 | 926 |
Shares Change (YoY) | 3.12% | 6.14% | 1.25% | 2.25% | -0.32% | -0.80% |
EPS (Basic) | 0.46 | 0.50 | 0.35 | 0.21 | 0.15 | 0.10 |
EPS (Diluted) | 0.46 | 0.50 | 0.35 | 0.21 | 0.15 | 0.10 |
EPS Growth | -3.25% | 43.14% | 62.37% | 39.32% | 50.05% | 22.85% |
Free Cash Flow | 542.49 | 618.71 | -294.64 | -71.16 | -396.55 | 31.71 |
Free Cash Flow Per Share | 0.53 | 0.61 | -0.31 | -0.07 | -0.43 | 0.03 |
Dividend Per Share | 0.150 | 0.100 | 0.100 | 0.046 | - | - |
Dividend Growth | 50.00% | - | 117.39% | - | - | - |
Gross Margin | 21.40% | 22.01% | 24.09% | 19.08% | 14.92% | 20.30% |
Operating Margin | 6.76% | 8.11% | 7.01% | 3.94% | 2.97% | 3.77% |
Profit Margin | 5.86% | 7.05% | 5.90% | 3.53% | 2.61% | 3.09% |
Free Cash Flow Margin | 6.82% | 8.62% | -5.22% | -1.24% | -7.27% | 1.03% |
EBITDA | 805.1 | 839.28 | 639.14 | 404.84 | 306.86 | 246.46 |
EBITDA Margin | 10.13% | 11.69% | 11.32% | 7.06% | 5.63% | 8.00% |
D&A For EBITDA | 267.82 | 257.21 | 243.07 | 179.04 | 144.74 | 130.43 |
EBIT | 537.29 | 582.07 | 396.06 | 225.8 | 162.12 | 116.04 |
EBIT Margin | 6.76% | 8.11% | 7.01% | 3.94% | 2.97% | 3.77% |
Effective Tax Rate | 13.62% | 8.82% | 3.87% | - | 9.75% | 28.00% |
Revenue as Reported | 7,950 | 7,178 | 5,648 | 5,736 | 5,455 | 3,082 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.