GRG Metrology & Test Group Co., Ltd. (SHE:002967)
China · Delayed Price · Currency is CNY 17.56
-0.09 (-0.51%)
Sep 30, 2026, 3:04 PM CST
SHE:002967 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 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 3,799 | 3,594 | 3,194 | 2,879 | 2,597 | 2,227 |
Other Revenue | 11.85 | 9.44 | 13.08 | 10.2 | 7.21 | 19.77 |
| 3,811 | 3,603 | 3,207 | 2,889 | 2,604 | 2,247 | |
Revenue Growth | 14.05% | 12.37% | 11.00% | 10.94% | 15.89% | 22.09% |
Cost of Revenue | 2,029 | 1,915 | 1,693 | 1,668 | 1,572 | 1,317 |
Gross Profit | 1,781 | 1,689 | 1,514 | 1,221 | 1,032 | 929.92 |
Selling, General & Admin | 797.58 | 774.54 | 674.87 | 623.34 | 550.28 | 451.18 |
Research & Development | 424.06 | 402.91 | 346.41 | 292.67 | 263.17 | 223.09 |
Other Operating Expenses | 33.86 | 18.31 | 13.64 | -1.53 | -17.69 | 7.5 |
Operating Expenses | 1,290 | 1,207 | 1,109 | 958.12 | 830.36 | 708.14 |
Operating Income | 491.78 | 481.84 | 404.99 | 263.01 | 201.57 | 221.78 |
Interest Expense | -42.34 | -46.27 | -39.22 | -37.33 | -36.24 | -46.64 |
Interest & Investment Income | 6.01 | 4.98 | 16.78 | 23.59 | 20.7 | 18.47 |
Currency Exchange Gain (Loss) | -1.24 | -0.64 | 0.3 | 0.44 | 1.31 | -0.53 |
Other Non Operating Income (Expenses) | -0.62 | 1.57 | -2.04 | -2.98 | -3 | -8.82 |
EBT Excluding Unusual Items | 453.59 | 441.49 | 380.8 | 246.73 | 184.34 | 184.25 |
Impairment of Goodwill | -8.98 | -8.98 | -32.6 | -50.67 | -41.94 | -5.91 |
Gain (Loss) on Sale of Investments | 1.93 | 0.07 | -0.95 | -4.43 | 38.28 | 6.46 |
Gain (Loss) on Sale of Assets | 3.31 | 2.73 | 4.61 | -0.29 | -0.1 | 0.1 |
Asset Writedown | - | - | - | - | - | -0.27 |
Other Unusual Items | 52.55 | 38.14 | 34.28 | 16.32 | 3.54 | 19.88 |
Pretax Income | 502.4 | 473.45 | 386.15 | 207.66 | 184.12 | 204.5 |
Income Tax Expense | 34.01 | 30.04 | 26.73 | 1.47 | -6 | 11.89 |
Earnings From Continuing Operations | 468.39 | 443.41 | 359.42 | 206.19 | 190.13 | 192.62 |
Minority Interest in Earnings | -19.37 | -18.88 | -7.31 | -6.8 | -6.18 | -10.45 |
Net Income | 449.03 | 424.54 | 352.11 | 199.39 | 183.95 | 182.17 |
Net Income to Common | 449.03 | 424.54 | 352.11 | 199.39 | 183.95 | 182.17 |
Net Income Growth | 21.45% | 20.57% | 76.59% | 8.39% | 0.98% | -22.60% |
Shares Outstanding (Basic) | 577 | 559 | 577 | 570 | 575 | 552 |
Shares Outstanding (Diluted) | 577 | 559 | 577 | 570 | 575 | 552 |
Shares Change | -0.33% | -3.23% | 1.32% | -0.90% | 4.13% | 3.20% |
EPS (Basic) | 0.78 | 0.76 | 0.61 | 0.35 | 0.32 | 0.33 |
EPS (Diluted) | 0.78 | 0.76 | 0.61 | 0.35 | 0.32 | 0.33 |
EPS Growth | 21.85% | 24.59% | 74.29% | 9.38% | -3.03% | -25.00% |
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 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 497.78 | 477.98 | -58.87 | 53.84 | -55.48 | 43.63 |
Free Cash Flow Per Share | 0.86 | 0.86 | -0.10 | 0.10 | -0.10 | 0.08 |
Dividend Per Share | 0.350 | 0.350 | 0.400 | 0.150 | 0.150 | 0.150 |
Dividend Growth | -36.36% | -12.50% | 166.67% | 0% | 0% | - |
Gross Margin | 46.75% | 46.87% | 47.21% | 42.27% | 39.63% | 41.39% |
Operating Margin | 12.90% | 13.37% | 12.63% | 9.10% | 7.74% | 9.87% |
Profit Margin | 11.78% | 11.78% | 10.98% | 6.90% | 7.06% | 8.11% |
Free Cash Flow Margin | 13.06% | 13.26% | -1.84% | 1.86% | -2.13% | 1.94% |
EBITDA | 805.32 | 804.07 | 730.23 | 558.75 | 522.2 | 563.98 |
EBITDA Margin | 21.13% | 22.31% | 22.77% | 19.34% | 20.05% | 25.10% |
D&A For EBITDA | 313.54 | 322.23 | 325.24 | 295.74 | 320.63 | 342.2 |
EBIT | 491.78 | 481.84 | 404.99 | 263.01 | 201.57 | 221.78 |
EBIT Margin | 12.90% | 13.37% | 12.63% | 9.10% | 7.74% | 9.87% |
Effective Tax Rate | 6.77% | 6.35% | 6.92% | 0.71% | - | 5.81% |
Revenue as Reported | 3,811 | 3,603 | 3,207 | 2,889 | 2,604 | 2,247 |
Advertising Expenses | - | 4.75 | 4.68 | 5.06 | 5.37 | - |