Mesnac Co., Ltd. (SHE:002073)
China · Delayed Price · Currency is CNY 5.34
-0.04 (-0.74%)
Jun 18, 2026, 3:04 PM CST
Mesnac 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 7,949 | 8,081 | 6,974 | 5,485 | 5,284 | 5,160 |
Other Revenue | 242.37 | 242.37 | 204.03 | 162.37 | 451.65 | 294.38 |
| 8,191 | 8,323 | 7,178 | 5,648 | 5,736 | 5,455 | |
Revenue Growth (YoY) | 8.90% | 15.95% | 27.10% | -1.54% | 5.15% | 76.98% |
Cost of Revenue | 6,549 | 6,658 | 5,598 | 4,287 | 4,641 | 4,641 |
Gross Profit | 1,643 | 1,666 | 1,580 | 1,361 | 1,094 | 813.96 |
Selling, General & Admin | 568.4 | 592.49 | 611.22 | 589.63 | 545.16 | 416.93 |
Research & Development | 431.95 | 424.2 | 406.48 | 358.59 | 302.94 | 221.03 |
Other Operating Expenses | 241.28 | 182.92 | -1.53 | 32.38 | 33.47 | 26.94 |
Operating Expenses | 1,259 | 1,213 | 998.17 | 964.53 | 868.63 | 651.84 |
Operating Income | 383.54 | 452.47 | 582.07 | 396.06 | 225.8 | 162.12 |
Interest Expense | -55.54 | -57.57 | -67.84 | -73.66 | -31.75 | -22.8 |
Interest & Investment Income | 100.25 | 102.16 | 83.88 | 112.18 | 73.25 | 75.06 |
Currency Exchange Gain (Loss) | -5.54 | -5.54 | 0.36 | -16.61 | -5.77 | -0.65 |
Other Non Operating Income (Expenses) | 10.4 | 1.09 | 40.59 | 1.65 | -53.38 | -37.01 |
EBT Excluding Unusual Items | 433.12 | 492.62 | 639.06 | 419.62 | 208.14 | 176.73 |
Impairment of Goodwill | - | - | - | - | - | -52.19 |
Gain (Loss) on Sale of Assets | 3.98 | 3.96 | -31.58 | -2.35 | -1.06 | -6.2 |
Asset Writedown | -4.09 | -1.82 | -6.64 | -35.49 | -12.48 | -1.92 |
Other Unusual Items | 36.82 | 36.82 | 30.52 | 29.52 | 25.99 | 23.71 |
Pretax Income | 469.83 | 531.58 | 631.36 | 411.3 | 220.59 | 140.13 |
Income Tax Expense | 60.01 | 59.16 | 55.7 | 15.92 | -11.87 | 13.66 |
Earnings From Continuing Operations | 409.82 | 472.41 | 575.65 | 395.37 | 232.46 | 126.47 |
Minority Interest in Earnings | -52.34 | -69.32 | -69.48 | -62.22 | -29.81 | 15.79 |
Net Income | 357.48 | 403.1 | 506.18 | 333.15 | 202.65 | 142.26 |
Net Income to Common | 357.48 | 403.1 | 506.18 | 333.15 | 202.65 | 142.26 |
Net Income Growth | -30.42% | -20.36% | 51.94% | 64.39% | 42.45% | 49.56% |
Shares Outstanding (Basic) | 1,021 | 1,020 | 1,014 | 956 | 944 | 923 |
Shares Outstanding (Diluted) | 1,023 | 1,020 | 1,014 | 956 | 944 | 923 |
Shares Change (YoY) | 0.66% | 0.55% | 6.14% | 1.25% | 2.25% | -0.32% |
EPS (Basic) | 0.35 | 0.40 | 0.50 | 0.35 | 0.21 | 0.15 |
EPS (Diluted) | 0.35 | 0.40 | 0.50 | 0.35 | 0.21 | 0.15 |
EPS Growth | -30.88% | -20.80% | 43.14% | 62.37% | 39.32% | 50.05% |
Free Cash Flow | 3.42 | 73.34 | 618.71 | -294.64 | -71.16 | -396.55 |
Free Cash Flow Per Share | 0.00 | 0.07 | 0.61 | -0.31 | -0.07 | -0.43 |
Dividend Per Share | 0.070 | 0.070 | 0.100 | 0.100 | 0.046 | - |
Dividend Growth | -30.00% | -30.00% | - | 117.39% | - | - |
Gross Margin | 20.05% | 20.01% | 22.01% | 24.09% | 19.08% | 14.92% |
Operating Margin | 4.68% | 5.44% | 8.11% | 7.01% | 3.94% | 2.97% |
Profit Margin | 4.36% | 4.84% | 7.05% | 5.90% | 3.53% | 2.61% |
Free Cash Flow Margin | 0.04% | 0.88% | 8.62% | -5.22% | -1.24% | -7.27% |
EBITDA | 707.12 | 763.87 | 844.78 | 639.14 | 404.84 | 306.86 |
EBITDA Margin | 8.63% | 9.18% | 11.77% | 11.32% | 7.06% | 5.63% |
D&A For EBITDA | 323.58 | 311.4 | 262.71 | 243.07 | 179.04 | 144.74 |
EBIT | 383.54 | 452.47 | 582.07 | 396.06 | 225.8 | 162.12 |
EBIT Margin | 4.68% | 5.44% | 8.11% | 7.01% | 3.94% | 2.97% |
Effective Tax Rate | 12.77% | 11.13% | 8.82% | 3.87% | - | 9.75% |
Revenue as Reported | 8,191 | 8,323 | 7,178 | 5,648 | 5,736 | 5,455 |