JSTI Group (SHE:300284)
China · Delayed Price · Currency is CNY 5.06
+0.02 (0.40%)
At close: Nov 11, 2026
JSTI Group 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 | 4,364 | 4,157 | 4,716 | 5,263 | 5,153 | 5,105 |
Other Revenue | 11.52 | 11.52 | 12.64 | 14.76 | 73.33 | 14.2 |
| 4,376 | 4,168 | 4,729 | 5,278 | 5,227 | 5,119 | |
Revenue Growth | -4.53% | -11.85% | -10.40% | 0.98% | 2.09% | -6.91% |
Cost of Revenue | 3,111 | 2,835 | 3,085 | 3,378 | 3,291 | 3,160 |
Gross Profit | 1,265 | 1,334 | 1,644 | 1,900 | 1,935 | 1,959 |
Selling, General & Admin | 567.69 | 581.72 | 612.03 | 639.2 | 614.1 | 655.52 |
Research & Development | 204.85 | 218.44 | 259.13 | 290.31 | 291.53 | 214.08 |
Other Operating Expenses | 63.73 | 31.73 | 26.18 | 20.48 | 19.8 | 36.51 |
Operating Expenses | 1,216 | 1,293 | 1,426 | 1,570 | 1,350 | 1,298 |
Operating Income | 48.59 | 40.4 | 217.58 | 329.64 | 585.09 | 660.79 |
Interest Expense | -77.28 | -78.49 | -97.66 | -87.72 | -65.66 | -120.28 |
Interest & Investment Income | 75.37 | 103.1 | 114.36 | 129.99 | 148.04 | 38.4 |
Currency Exchange Gain (Loss) | -53.31 | -53.31 | 20.98 | 5.93 | 44.52 | 10.73 |
Other Non Operating Income (Expenses) | 13.34 | -1.93 | -3.05 | 2.31 | 0.63 | 0.98 |
EBT Excluding Unusual Items | 6.72 | 9.77 | 252.21 | 380.15 | 712.62 | 590.61 |
Impairment of Goodwill | -7.59 | -7.59 | -21.4 | -38.79 | -3.46 | -25.63 |
Gain (Loss) on Sale of Investments | 3.57 | 6.15 | 2.85 | -10.81 | 8.62 | -3.36 |
Gain (Loss) on Sale of Assets | 4.92 | 2.08 | 1.07 | 3.41 | -0.39 | -1.68 |
Asset Writedown | -16.75 | -0.81 | -2.07 | -1.64 | -2.35 | -4.24 |
Other Unusual Items | 42.5 | 42.5 | 45.88 | 22.36 | 37.62 | 37.51 |
Pretax Income | 33.38 | 52.11 | 278.55 | 354.67 | 752.65 | 593.22 |
Income Tax Expense | 17.88 | 18.3 | 40.67 | 48.09 | 117.43 | 91.83 |
Earnings From Continuing Operations | 15.5 | 33.81 | 237.88 | 306.59 | 635.23 | 501.38 |
Minority Interest in Earnings | -2.66 | -10.29 | -10.53 | 23.01 | -41.74 | -29.48 |
Net Income | 12.84 | 23.51 | 227.35 | 329.59 | 593.49 | 471.91 |
Net Income to Common | 12.84 | 23.51 | 227.35 | 329.59 | 593.49 | 471.91 |
Net Income Growth | -91.62% | -89.66% | -31.02% | -44.46% | 25.76% | 21.53% |
Shares Outstanding (Basic) | 1,265 | 1,264 | 1,263 | 1,263 | 1,263 | 1,044 |
Shares Outstanding (Diluted) | 1,265 | 1,264 | 1,263 | 1,263 | 1,263 | 1,044 |
Shares Change | 0.16% | 0.10% | 0.02% | 0.01% | 20.92% | 7.49% |
EPS (Basic) | 0.01 | 0.02 | 0.18 | 0.26 | 0.47 | 0.45 |
EPS (Diluted) | 0.01 | 0.02 | 0.18 | 0.26 | 0.47 | 0.45 |
EPS Growth | -91.63% | -89.67% | -31.03% | -44.47% | 4.00% | 13.06% |
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 | 714.38 | 354.77 | 172.54 | 232.87 | 166.53 | -19.56 |
Free Cash Flow Per Share | 0.56 | 0.28 | 0.14 | 0.18 | 0.13 | -0.02 |
Dividend Per Share | 0.095 | 0.095 | 0.095 | 0.115 | 0.140 | 0.118 |
Dividend Growth | 5.56% | 0% | -17.39% | -17.86% | 18.64% | 0% |
Gross Margin | 28.90% | 32.00% | 34.76% | 35.99% | 37.02% | 38.27% |
Operating Margin | 1.11% | 0.97% | 4.60% | 6.25% | 11.20% | 12.91% |
Profit Margin | 0.29% | 0.56% | 4.81% | 6.25% | 11.36% | 9.22% |
Free Cash Flow Margin | 16.33% | 8.51% | 3.65% | 4.41% | 3.19% | -0.38% |
EBITDA | 93.96 | 134.44 | 376.53 | 491.1 | 702.82 | 808.94 |
EBITDA Margin | 2.15% | 3.23% | 7.96% | 9.30% | 13.45% | 15.80% |
D&A For EBITDA | 45.36 | 94.04 | 158.95 | 161.46 | 117.73 | 148.15 |
EBIT | 48.59 | 40.4 | 217.58 | 329.64 | 585.09 | 660.79 |
EBIT Margin | 1.11% | 0.97% | 4.60% | 6.25% | 11.20% | 12.91% |
Effective Tax Rate | 53.56% | 35.12% | 14.60% | 13.56% | 15.60% | 15.48% |
Revenue as Reported | 4,376 | 4,168 | 4,729 | 5,278 | 5,227 | 5,119 |
Advertising Expenses | - | 9.03 | 10.83 | 9.67 | 8.87 | 12.47 |