Integrated Electronic Systems Lab Co., Ltd. (SHE:002339)
China · Delayed Price · Currency is CNY 7.70
+0.42 (5.77%)
Sep 14, 2026, 3:04 PM CST
SHE:002339 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 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Operating Revenue | 3,241 | 3,081 | 2,596 | 2,383 | 2,199 | 2,037 |
Other Revenue | 2.05 | 2.05 | 1.88 | 3.49 | 0.17 | 0.49 |
| 3,243 | 3,083 | 2,598 | 2,387 | 2,199 | 2,038 | |
Revenue Growth | 15.51% | 18.66% | 8.86% | 8.52% | 7.91% | -2.26% |
Cost of Revenue | 2,547 | 2,347 | 1,887 | 1,738 | 1,651 | 1,525 |
Gross Profit | 695.78 | 735.31 | 711.19 | 649.05 | 548.19 | 513.3 |
Selling, General & Admin | 443.71 | 438.85 | 425.36 | 388.22 | 368.86 | 342.14 |
Research & Development | 214.6 | 233.74 | 222.63 | 183.29 | 162.67 | 170.47 |
Other Operating Expenses | -29.05 | -23.85 | -30.78 | -34.2 | -17.66 | -16.75 |
Operating Expenses | 654.71 | 674.2 | 639.42 | 559.48 | 542.02 | 507.56 |
Operating Income | 41.07 | 61.11 | 71.76 | 89.57 | 6.17 | 5.74 |
Interest Expense | -22.08 | -22.08 | -25.57 | -24.79 | -28.46 | -25.69 |
Interest & Investment Income | 19.27 | 13.15 | 16.11 | 15.54 | 10.88 | 4.57 |
Currency Exchange Gain (Loss) | 2.96 | 2.96 | -0.01 | 0.56 | 0.16 | -0.02 |
Other Non Operating Income (Expenses) | -13.01 | -2.51 | -2.18 | 0.03 | 0.27 | -5.97 |
EBT Excluding Unusual Items | 28.21 | 52.63 | 60.13 | 80.91 | -10.98 | -21.38 |
Impairment of Goodwill | - | - | -0.7 | - | - | -0.02 |
Gain (Loss) on Sale of Investments | 0.96 | 0.84 | -2.06 | -3.34 | -4.8 | -21.25 |
Gain (Loss) on Sale of Assets | 0.24 | 0.24 | 0.04 | -0 | 0 | -0.15 |
Asset Writedown | -2.44 | -2.6 | -0.63 | -0.12 | -0.08 | -1.6 |
Other Unusual Items | 7.84 | 7.84 | 5.76 | -0.18 | 20.26 | 13.1 |
Pretax Income | 34.81 | 58.95 | 62.54 | 77.27 | 4.4 | -31.3 |
Income Tax Expense | 1.29 | 5 | -7.51 | -0.02 | -3.35 | -1.76 |
Earnings From Continuing Operations | 33.52 | 53.95 | 70.05 | 77.29 | 7.75 | -29.54 |
Minority Interest in Earnings | -28.87 | -33.79 | -38.45 | -46.34 | -35.64 | -15.78 |
Net Income | 4.65 | 20.16 | 31.6 | 30.94 | -27.89 | -45.32 |
Net Income to Common | 4.65 | 20.16 | 31.6 | 30.94 | -27.89 | -45.32 |
Net Income Growth | -91.31% | -36.20% | 2.13% | - | - | - |
Shares Outstanding (Basic) | 506 | 504 | 527 | 516 | 465 | 504 |
Shares Outstanding (Diluted) | 506 | 504 | 527 | 516 | 465 | 504 |
Shares Change | -2.99% | -4.30% | 2.13% | 10.94% | -7.69% | 2.86% |
EPS (Basic) | 0.01 | 0.04 | 0.06 | 0.06 | -0.06 | -0.09 |
EPS (Diluted) | 0.01 | 0.04 | 0.06 | 0.06 | -0.06 | -0.09 |
EPS Growth | -91.05% | -33.33% | 0% | - | - | - |
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 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 98.46 | 87.37 | 89.34 | 58.74 | 85.4 | -33.59 |
Free Cash Flow Per Share | 0.20 | 0.17 | 0.17 | 0.11 | 0.18 | -0.07 |
Dividend Per Share | 0.020 | 0.020 | 0.020 | 0.020 | - | - |
Dividend Growth | 0% | 0% | 0% | -33.33% | - | - |
Gross Margin | 21.46% | 23.85% | 27.37% | 27.20% | 24.93% | 25.19% |
Operating Margin | 1.27% | 1.98% | 2.76% | 3.75% | 0.28% | 0.28% |
Profit Margin | 0.14% | 0.65% | 1.22% | 1.30% | -1.27% | -2.22% |
Free Cash Flow Margin | 3.04% | 2.83% | 3.44% | 2.46% | 3.88% | -1.65% |
EBITDA | 69.71 | 91.51 | 126.35 | 145.86 | 69.7 | 84.83 |
EBITDA Margin | 2.15% | 2.97% | 4.86% | 6.11% | 3.17% | 4.16% |
D&A For EBITDA | 28.64 | 30.4 | 54.58 | 56.29 | 63.53 | 79.09 |
EBIT | 41.07 | 61.11 | 71.76 | 89.57 | 6.17 | 5.74 |
EBIT Margin | 1.27% | 1.98% | 2.76% | 3.75% | 0.28% | 0.28% |
Effective Tax Rate | 3.71% | 8.48% | - | - | - | - |
Revenue as Reported | 3,083 | 3,083 | 2,598 | 2,387 | 2,199 | 2,038 |
Advertising Expenses | - | 1.81 | 5.84 | 2.39 | 3.63 | 4.85 |