Shenzhen Megmeet Electrical Co., LTD (SHE:002851)
China · Delayed Price · Currency is CNY 78.30
+6.24 (8.66%)
Nov 4, 2026, 3:04 PM CST
SHE:002851 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 | Sep '26 Sep 30, 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 | 11,560 | 9,315 | 8,111 | 6,717 | 5,451 | 4,135 |
Other Revenue | 87.67 | 87.67 | 61.97 | 37.39 | 26.64 | 20.88 |
| 11,647 | 9,403 | 8,172 | 6,754 | 5,478 | 4,156 | |
Revenue Growth | 28.55% | 15.05% | 21.00% | 23.30% | 31.81% | 23.08% |
Cost of Revenue | 9,206 | 7,359 | 6,161 | 5,108 | 4,189 | 3,059 |
Gross Profit | 2,442 | 2,044 | 2,012 | 1,646 | 1,288 | 1,097 |
Selling, General & Admin | 863.53 | 749.57 | 619.11 | 521.8 | 381.98 | 312.07 |
Research & Development | 1,298 | 1,101 | 964.53 | 752.48 | 617.21 | 450.59 |
Other Operating Expenses | 37.09 | 31.36 | -35.5 | -6.82 | 5.7 | 4.1 |
Operating Expenses | 2,234 | 1,900 | 1,564 | 1,280 | 983.48 | 784.92 |
Operating Income | 207.55 | 143.19 | 447.72 | 366.34 | 304.87 | 312.06 |
Interest Expense | -29.13 | -32.88 | -51.24 | -36.33 | -32.78 | -15.56 |
Interest & Investment Income | 35.06 | 60.73 | 49.13 | 11.69 | 8.81 | 42.46 |
Currency Exchange Gain (Loss) | -45.53 | -45.53 | -15.21 | 1.49 | 12.95 | -8.1 |
Other Non Operating Income (Expenses) | -89.75 | -3.33 | -3.62 | -3.27 | -4.82 | -2.53 |
EBT Excluding Unusual Items | 78.2 | 122.17 | 426.78 | 339.93 | 289.03 | 328.33 |
Impairment of Goodwill | -24.36 | -24.36 | -11.62 | -25.04 | -17.73 | -3.62 |
Gain (Loss) on Sale of Investments | 386.51 | 85.11 | -12.17 | 273.63 | 184.62 | 84.66 |
Gain (Loss) on Sale of Assets | 0.77 | 0.43 | 1.99 | 0.69 | 0.71 | 0.04 |
Asset Writedown | -62.76 | -8.46 | -3.52 | -1.8 | -1.5 | -1.19 |
Legal Settlements | - | - | - | - | -2.1 | - |
Other Unusual Items | 59.19 | 44.92 | 52.41 | 49.51 | 52.28 | 29.05 |
Pretax Income | 437.54 | 219.82 | 453.87 | 636.91 | 505.3 | 437.27 |
Income Tax Expense | -23.59 | 22.74 | -4.82 | 11.8 | 25.91 | 24.36 |
Earnings From Continuing Operations | 461.13 | 197.08 | 458.69 | 625.11 | 479.39 | 412.91 |
Minority Interest in Earnings | -65.93 | -51.33 | -22.57 | 4.21 | -6.69 | -24.07 |
Net Income | 395.2 | 145.75 | 436.12 | 629.32 | 472.7 | 388.85 |
Net Income to Common | 395.2 | 145.75 | 436.12 | 629.32 | 472.7 | 388.85 |
Net Income Growth | 66.33% | -66.58% | -30.70% | 33.13% | 21.56% | -3.50% |
Shares Outstanding (Basic) | 570 | 544 | 504 | 496 | 498 | 500 |
Shares Outstanding (Diluted) | 575 | 552 | 527 | 528 | 503 | 500 |
Shares Change | 5.27% | 4.78% | -0.18% | 4.94% | 0.58% | 4.72% |
EPS (Basic) | 0.69 | 0.27 | 0.87 | 1.27 | 0.95 | 0.78 |
EPS (Diluted) | 0.69 | 0.26 | 0.83 | 1.19 | 0.94 | 0.78 |
EPS Growth | 58.01% | -68.10% | -30.57% | 26.87% | 20.86% | -7.86% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | -1,056 | -578.49 | -220.56 | -86.02 | -392.32 | -355.33 |
Free Cash Flow Per Share | -1.83 | -1.05 | -0.42 | -0.16 | -0.78 | -0.71 |
Dividend Per Share | 0.030 | 0.030 | 0.050 | 0.218 | 0.050 | 0.160 |
Dividend Growth | -40.00% | -40.00% | -77.06% | 336.00% | -68.75% | -5.88% |
Gross Margin | 20.96% | 21.73% | 24.62% | 24.37% | 23.52% | 26.40% |
Operating Margin | 1.78% | 1.52% | 5.48% | 5.42% | 5.57% | 7.51% |
Profit Margin | 3.39% | 1.55% | 5.34% | 9.32% | 8.63% | 9.36% |
Free Cash Flow Margin | -9.06% | -6.15% | -2.70% | -1.27% | -7.16% | -8.55% |
EBITDA | 509.01 | 396.63 | 637.16 | 509.99 | 412.81 | 389.3 |
EBITDA Margin | 4.37% | 4.22% | 7.80% | 7.55% | 7.54% | 9.37% |
D&A For EBITDA | 301.46 | 253.45 | 189.44 | 143.65 | 107.94 | 77.23 |
EBIT | 207.55 | 143.19 | 447.72 | 366.34 | 304.87 | 312.06 |
EBIT Margin | 1.78% | 1.52% | 5.48% | 5.42% | 5.57% | 7.51% |
Effective Tax Rate | - | 10.34% | - | 1.85% | 5.13% | 5.57% |
Revenue as Reported | 11,647 | 9,403 | 8,172 | 6,754 | 5,478 | 4,156 |
Advertising Expenses | - | 12.84 | 15.04 | 10.55 | 8.1 | 10.42 |