Era Co., Ltd. (SHE:002641)

Era Co., Ltd. Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Dec 31, 2021	Dec 31, 2020
Operating Revenue	6,048	6,256	7,117	7,527	8,410	6,703
Other Revenue	309.29	345.93	354.22	451.82	470.51	332.8
Revenue	6,358	6,602	7,471	7,978	8,881	7,036
Revenue Growth (YoY)	-8.91%	-11.63%	-6.35%	-10.16%	26.22%	11.85%
Cost of Revenue	5,227	5,371	5,860	6,573	7,240	5,259
Gross Profit	1,131	1,231	1,612	1,405	1,641	1,777
Selling, General & Admin	835.44	820.12	785.68	766.01	691.48	626.53
Research & Development	226	233.59	247.74	240.97	282.49	239.15
Other Operating Expenses	24.9	0.95	25.11	48.25	42.52	5.08
Operating Expenses	1,095	1,071	1,219	1,400	1,065	888.91
Operating Income	35.93	160.13	392.61	4.55	576.66	888.15
Interest Expense	-2.93	-2.4	-5.71	-5.46	-1.81	-14.33
Interest & Investment Income	17.3	27.59	48.8	25.97	39.42	28.64
Currency Exchange Gain (Loss)	14.38	16.57	-5.19	32.55	-2.94	-4.85
Other Non Operating Income (Expenses)	-6.77	-6.07	-6.12	-6.51	-5.6	-3.67
EBT Excluding Unusual Items	57.91	195.81	424.39	51.1	605.72	893.94
Gain (Loss) on Sale of Investments	29.24	16.86	-12.37	-13.46	-7.49	-9.85
Gain (Loss) on Sale of Assets	19.77	-1.1	-0.61	-7.69	4.91	0.18
Asset Writedown	-20.28	-20.27	-27.33	-5.86	-2.06	-2.71
Other Unusual Items	26.94	20.05	29.21	43.41	40.01	-
Pretax Income	113.59	211.34	413.3	67.5	641.09	881.57
Income Tax Expense	8.07	19.8	37.53	-14.03	64.23	112.72
Earnings From Continuing Operations	105.52	191.54	375.76	81.54	576.87	768.85
Minority Interest in Earnings	4.74	-1.1	-12.86	-3.08	-	0.76
Net Income	110.26	190.44	362.9	78.46	576.87	769.61
Net Income to Common	110.26	190.44	362.9	78.46	576.87	769.61
Net Income Growth	-65.29%	-47.52%	362.52%	-86.40%	-25.04%	49.81%
Shares Outstanding (Basic)	1,159	1,221	1,210	1,308	1,227	1,132
Shares Outstanding (Diluted)	1,159	1,221	1,210	1,308	1,227	1,132
Shares Change (YoY)	-5.56%	0.96%	-7.50%	6.54%	8.45%	1.34%
EPS (Basic)	0.10	0.16	0.30	0.06	0.47	0.68
EPS (Diluted)	0.10	0.16	0.30	0.06	0.47	0.68
EPS Growth	-63.24%	-48.02%	400.00%	-87.23%	-30.88%	47.83%
Free Cash Flow	-362.88	-70.46	712.67	-197.95	-361.67	556.8
Free Cash Flow Per Share	-0.31	-0.06	0.59	-0.15	-0.29	0.49
Dividend Per Share	0.050	0.050	0.100	0.012	0.072	0.125
Dividend Growth	-50.00%	-50.00%	733.33%	-83.33%	-42.40%	-9.42%
Gross Margin	17.78%	18.65%	21.57%	17.61%	18.48%	25.26%
Operating Margin	0.56%	2.43%	5.25%	0.06%	6.49%	12.62%
Profit Margin	1.73%	2.89%	4.86%	0.98%	6.50%	10.94%
Free Cash Flow Margin	-5.71%	-1.07%	9.54%	-2.48%	-4.07%	7.91%
EBITDA	368.74	494.43	718.01	284.03	821.47	1,113
EBITDA Margin	5.80%	7.49%	9.61%	3.56%	9.25%	15.81%
D&A For EBITDA	332.81	334.3	325.4	279.49	244.81	224.47
EBIT	35.93	160.13	392.61	4.55	576.66	888.15
EBIT Margin	0.56%	2.43%	5.25%	0.06%	6.49%	12.62%
Effective Tax Rate	7.10%	9.37%	9.08%	-	10.02%	12.79%
Revenue as Reported	6,358	6,602	7,471	7,978	8,881	7,036

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