SHE:002353 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	15,658	13,285	13,872	11,375	8,746	8,276
Other Revenue	70.32	70.32	39.67	34.35	30.28	18.9
Revenue	15,728	13,355	13,912	11,409	8,776	8,295
Revenue Growth (YoY)	19.13%	-4.00%	21.94%	30.00%	5.80%	19.78%
Cost of Revenue	10,787	8,880	9,390	7,684	5,794	5,194
Gross Profit	4,941	4,475	4,522	3,725	2,982	3,101
Selling, General & Admin	1,159	1,001	940.95	870.04	781	644.39
Research & Development	549.56	505.72	511.2	366.9	316.35	303.93
Other Operating Expenses	67.25	17.17	57.27	45.23	58.35	46.59
Operating Expenses	2,010	1,825	1,768	1,626	1,267	993.69
Operating Income	2,931	2,650	2,754	2,100	1,716	2,108
Interest Expense	-160.02	-164.72	-114.49	-86.78	-58.9	-90.17
Interest & Investment Income	536.12	670.58	308.6	272.37	172.26	132.24
Currency Exchange Gain (Loss)	28.19	28.19	-27.61	235.89	-48.51	-122.01
Other Non Operating Income (Expenses)	74.15	-34.13	-9.81	12.26	-16.82	-18.82
EBT Excluding Unusual Items	3,410	3,150	2,911	2,533	1,764	2,009
Impairment of Goodwill	-	-	-	-	-	-21.96
Gain (Loss) on Sale of Investments	20.45	9.56	-10.46	19.04	2.84	3.92
Gain (Loss) on Sale of Assets	0.8	5.89	0.95	4.67	1.67	-0.48
Asset Writedown	13.76	-7.59	-22.25	-2.2	-2.19	-5.85
Other Unusual Items	-0.64	-0.64	50.32	58.57	118.85	11.77
Pretax Income	3,444	3,158	2,930	2,613	1,885	1,996
Income Tax Expense	541.84	472.03	436.22	325.41	273.03	274.14
Earnings From Continuing Operations	2,902	2,686	2,493	2,288	1,612	1,722
Minority Interest in Earnings	-65.79	-58.52	-39.11	-43.09	-25.66	-31.7
Net Income	2,837	2,627	2,454	2,245	1,586	1,690
Net Income to Common	2,837	2,627	2,454	2,245	1,586	1,690
Net Income Growth	13.97%	7.03%	9.33%	41.55%	-6.17%	24.23%
Shares Outstanding (Basic)	1,012	1,014	1,014	1,020	955	955
Shares Outstanding (Diluted)	1,012	1,014	1,014	1,020	955	955
Shares Change (YoY)	-0.36%	0.01%	-0.61%	6.80%	0.04%	-0.34%
EPS (Basic)	2.80	2.59	2.42	2.20	1.66	1.77
EPS (Diluted)	2.80	2.59	2.42	2.20	1.66	1.77
EPS Growth	14.38%	7.03%	10.00%	32.53%	-6.21%	24.65%
Free Cash Flow	3,300	1,515	-661.78	-519.83	445.63	-235.14
Free Cash Flow Per Share	3.26	1.49	-0.65	-0.51	0.47	-0.25
Dividend Per Share	0.840	0.810	0.490	0.331	0.180	0.180
Dividend Growth	37.70%	65.31%	48.11%	83.80%	-	12.50%
Gross Margin	31.42%	33.51%	32.51%	32.65%	33.98%	37.39%
Operating Margin	18.64%	19.85%	19.80%	18.40%	19.55%	25.41%
Profit Margin	18.04%	19.67%	17.64%	19.68%	18.07%	20.38%
Free Cash Flow Margin	20.98%	11.35%	-4.76%	-4.56%	5.08%	-2.83%
EBITDA	3,786	3,407	3,381	2,664	2,130	2,442
EBITDA Margin	24.07%	25.52%	24.30%	23.35%	24.27%	29.44%
D&A For EBITDA	854.84	756.99	626.53	564.1	414.25	334.51
EBIT	2,931	2,650	2,754	2,100	1,716	2,108
EBIT Margin	18.64%	19.85%	19.80%	18.40%	19.55%	25.41%
Effective Tax Rate	15.73%	14.95%	14.89%	12.45%	14.49%	13.73%
Revenue as Reported	15,728	13,355	13,912	11,409	8,776	8,295
Advertising Expenses	-	-	-	-	-	7

Source: S&P Global Market Intelligence. Standard template. Financial Sources.