MeiG Smart Technology Co., Ltd (SHE:002881)
China · Delayed Price · Currency is CNY 42.34
-2.19 (-4.92%)
Nov 6, 2026, 3:04 PM CST
MeiG Smart Technology 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 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 |
Operating Revenue | 4,314 | 3,609 | 2,809 | 2,147 | 2,306 | 1,820 |
Other Revenue | 138.36 | 138.36 | 132.81 | - | - | 149.49 |
| 4,452 | 3,747 | 2,941 | 2,147 | 2,306 | 1,969 | |
Revenue Growth | 24.34% | 27.39% | 36.98% | -6.88% | 17.11% | 75.68% |
Cost of Revenue | 3,683 | 3,238 | 2,457 | 1,751 | 1,901 | 1,606 |
Gross Profit | 769.51 | 508.91 | 484.66 | 396.14 | 405.38 | 363.45 |
Selling, General & Admin | 160.8 | 137.61 | 122.23 | 130.55 | 105.53 | 83.05 |
Research & Development | 271.26 | 226.11 | 208.14 | 213.88 | 185.91 | 167.22 |
Other Operating Expenses | 7.47 | 2.73 | -0.13 | -7.13 | -11.43 | -9.91 |
Operating Expenses | 445.22 | 361.84 | 322.48 | 350.89 | 285.36 | 273.56 |
Operating Income | 324.28 | 147.07 | 162.19 | 45.25 | 120.01 | 89.89 |
Interest Expense | -12.24 | -6.99 | -6.29 | -8.64 | -13.89 | -9.07 |
Interest & Investment Income | 13.28 | 2.91 | 2.5 | 4.28 | 1.08 | 0.55 |
Earnings From Equity Investments | - | - | - | -6.08 | -5.9 | -3.3 |
Currency Exchange Gain (Loss) | 4.46 | 4.46 | -28.47 | -6.12 | -6.76 | -9.5 |
Other Non Operating Income (Expenses) | -53.76 | -0.78 | -1.36 | -0.64 | -1.96 | -5.24 |
EBT Excluding Unusual Items | 276.03 | 146.67 | 128.56 | 28.05 | 92.59 | 63.33 |
Gain (Loss) on Sale of Investments | -20.64 | -4.82 | -6.22 | 25.37 | 43.88 | 40 |
Gain (Loss) on Sale of Assets | 0.06 | 0.98 | 0.08 | - | - | 0.05 |
Asset Writedown | -8.44 | -0.01 | -0.01 | - | - | -0 |
Other Unusual Items | 13.07 | 13.07 | 1.73 | 9.71 | 13.12 | 10.23 |
Pretax Income | 260.07 | 155.89 | 124.14 | 63.13 | 149.59 | 113.61 |
Income Tax Expense | 43.58 | 13.17 | -10.23 | 0.52 | 22.97 | -4.14 |
Earnings From Continuing Operations | 216.49 | 142.72 | 134.37 | 62.61 | 126.62 | 117.74 |
Minority Interest in Earnings | - | - | 1.2 | 1.9 | 1.22 | 0.4 |
Net Income | 216.49 | 142.72 | 135.57 | 64.51 | 127.84 | 118.14 |
Net Income to Common | 216.49 | 142.72 | 135.57 | 64.51 | 127.84 | 118.14 |
Net Income Growth | 37.56% | 5.27% | 110.16% | -49.54% | 8.21% | 330.54% |
Shares Outstanding (Basic) | 281 | 262 | 261 | 260 | 237 | 236 |
Shares Outstanding (Diluted) | 282 | 263 | 261 | 260 | 238 | 238 |
Shares Change | 7.19% | 0.84% | 0.39% | 9.33% | 0.19% | 0.77% |
EPS (Basic) | 0.77 | 0.54 | 0.52 | 0.25 | 0.54 | 0.50 |
EPS (Diluted) | 0.77 | 0.54 | 0.52 | 0.25 | 0.54 | 0.50 |
EPS Growth | 28.33% | 4.39% | 109.30% | -54.02% | 8.45% | 327.23% |
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 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 |
Free Cash Flow | -279.53 | -13.57 | -157.41 | -112.2 | -24.3 | -217.71 |
Free Cash Flow Per Share | -0.99 | -0.05 | -0.60 | -0.43 | -0.10 | -0.92 |
Dividend Per Share | 0.100 | 0.100 | 0.130 | 0.100 | 0.100 | 0.105 |
Dividend Growth | -23.08% | -23.08% | 30.00% | 0% | -4.40% | 579.22% |
Gross Margin | 17.28% | 13.58% | 16.48% | 18.45% | 17.58% | 18.46% |
Operating Margin | 7.28% | 3.92% | 5.51% | 2.11% | 5.21% | 4.57% |
Profit Margin | 4.86% | 3.81% | 4.61% | 3.00% | 5.54% | 6.00% |
Free Cash Flow Margin | -6.28% | -0.36% | -5.35% | -5.22% | -1.05% | -11.06% |
EBITDA | 341.77 | 176.03 | 206.43 | 72.71 | 138.19 | 106.31 |
EBITDA Margin | 7.68% | 4.70% | 7.02% | 3.39% | 5.99% | 5.40% |
D&A For EBITDA | 17.49 | 28.96 | 44.25 | 27.46 | 18.18 | 16.41 |
EBIT | 324.28 | 147.07 | 162.19 | 45.25 | 120.01 | 89.89 |
EBIT Margin | 7.28% | 3.92% | 5.51% | 2.11% | 5.21% | 4.57% |
Effective Tax Rate | 16.76% | 8.45% | - | 0.82% | 15.36% | - |
Revenue as Reported | 4,452 | 3,747 | 2,941 | - | - | 1,969 |