M-Grass Ecology And Environment (Group) Co., Ltd. (SHE:300355)
China
· Delayed Price · Currency is CNY 4.210
-0.030 (-0.71%)
At close: May 16, 2025, 2:57 PM CST
SHE:300355 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 2,181 | 2,135 | 1,878 | 2,207 | 2,861 | 2,515 | Upgrade
|
| Other Revenue | 10.88 | 10.88 | 15.94 | 15.32 | 49.98 | 26.88 | Upgrade
|
| Revenue | 2,191 | 2,146 | 1,894 | 2,222 | 2,911 | 2,542 | Upgrade
|
| Revenue Growth (YoY) | 24.18% | 13.27% | -14.77% | -23.66% | 14.54% | -10.87% | Upgrade
|
| Cost of Revenue | 1,641 | 1,632 | 1,381 | 1,407 | 1,766 | 1,660 | Upgrade
|
| Gross Profit | 550.88 | 513.53 | 512.92 | 815.75 | 1,145 | 881.95 | Upgrade
|
| Selling, General & Admin | 168.14 | 168.87 | 160.8 | 164.76 | 185.78 | 216.31 | Upgrade
|
| Research & Development | 150.59 | 146.68 | 124.98 | 95.12 | 116.78 | 119.69 | Upgrade
|
| Other Operating Expenses | 14.71 | 14.11 | 21.9 | -56.27 | 24.15 | 19.09 | Upgrade
|
| Operating Expenses | 402.91 | 385.65 | 291.2 | 372.82 | 409.9 | 502.64 | Upgrade
|
| Operating Income | 147.98 | 127.88 | 221.72 | 442.93 | 735.13 | 379.31 | Upgrade
|
| Interest Expense | -305.76 | -304.97 | -317.11 | -337.15 | -386.68 | -357.3 | Upgrade
|
| Interest & Investment Income | 163.63 | 177.12 | 318.87 | 3.09 | 370.73 | 215.6 | Upgrade
|
| Other Non Operating Income (Expenses) | -20.5 | -21.36 | -3.23 | 170.46 | -90.27 | -33.33 | Upgrade
|
| EBT Excluding Unusual Items | -14.66 | -21.32 | 220.26 | 279.34 | 628.91 | 204.27 | Upgrade
|
| Impairment of Goodwill | - | - | -1.84 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 3.41 | 0.58 | -0.03 | -37.92 | -205.92 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 5.81 | 5.63 | -0.04 | 1.03 | 21.43 | 6.24 | Upgrade
|
| Asset Writedown | -40.88 | -36.81 | -0.84 | -0.09 | -3.61 | -0.15 | Upgrade
|
| Other Unusual Items | 78.92 | 79.13 | 97.08 | -1.2 | 35.32 | 33.6 | Upgrade
|
| Pretax Income | 32.6 | 27.2 | 314.59 | 241.16 | 476.14 | 243.96 | Upgrade
|
| Income Tax Expense | -2.22 | -2.6 | 51.88 | 39.22 | 107.59 | 50.82 | Upgrade
|
| Earnings From Continuing Operations | 34.82 | 29.8 | 262.71 | 201.93 | 368.55 | 193.14 | Upgrade
|
| Minority Interest in Earnings | 12.94 | 5.58 | -13.58 | -17 | -59.35 | 38.96 | Upgrade
|
| Net Income | 47.76 | 35.38 | 249.13 | 184.94 | 309.19 | 232.1 | Upgrade
|
| Preferred Dividends & Other Adjustments | 60 | 60 | 60 | 60 | 60 | - | Upgrade
|
| Net Income to Common | -12.24 | -24.62 | 189.13 | 124.94 | 249.19 | 232.1 | Upgrade
|
| Net Income Growth | -72.60% | -85.80% | 34.71% | -40.19% | 33.22% | 280.77% | Upgrade
|
| Shares Outstanding (Basic) | 1,288 | 1,231 | 1,576 | 1,604 | 1,557 | 2,110 | Upgrade
|
| Shares Outstanding (Diluted) | 1,288 | 1,231 | 1,576 | 1,604 | 1,557 | 2,110 | Upgrade
|
| Shares Change (YoY) | -17.60% | -21.90% | -1.76% | 3.00% | -26.19% | 31.53% | Upgrade
|
| EPS (Basic) | -0.01 | -0.02 | 0.12 | 0.08 | 0.16 | 0.11 | Upgrade
|
| EPS (Diluted) | -0.01 | -0.02 | 0.12 | 0.08 | 0.16 | 0.11 | Upgrade
|
| EPS Growth | - | - | 54.09% | -51.33% | 45.45% | 189.50% | Upgrade
|
| Free Cash Flow | 1,036 | 1,439 | 1,525 | 311.86 | 470.09 | -493.78 | Upgrade
|
| Free Cash Flow Per Share | 0.81 | 1.17 | 0.97 | 0.19 | 0.30 | -0.23 | Upgrade
|
| Dividend Per Share | 0.004 | 0.004 | 0.023 | 0.018 | 0.027 | 0.022 | Upgrade
|
| Dividend Growth | -82.61% | -82.61% | 27.78% | -33.33% | 22.73% | 450.00% | Upgrade
|
| Gross Margin | 25.14% | 23.94% | 27.08% | 36.70% | 39.33% | 34.70% | Upgrade
|
| Operating Margin | 6.75% | 5.96% | 11.71% | 19.93% | 25.25% | 14.92% | Upgrade
|
| Profit Margin | -0.56% | -1.15% | 9.98% | 5.62% | 8.56% | 9.13% | Upgrade
|
| Free Cash Flow Margin | 47.29% | 67.07% | 80.51% | 14.03% | 16.15% | -19.43% | Upgrade
|
| EBITDA | 155.03 | 187.64 | 492.3 | 726.96 | 1,031 | 546.23 | Upgrade
|
| EBITDA Margin | 7.07% | 8.74% | 25.99% | 32.71% | 35.40% | 21.49% | Upgrade
|
| D&A For EBITDA | 7.05 | 59.76 | 270.58 | 284.03 | 295.41 | 166.92 | Upgrade
|
| EBIT | 147.98 | 127.88 | 221.72 | 442.93 | 735.13 | 379.31 | Upgrade
|
| EBIT Margin | 6.75% | 5.96% | 11.71% | 19.93% | 25.25% | 14.92% | Upgrade
|
| Effective Tax Rate | - | - | 16.49% | 16.26% | 22.60% | 20.83% | Upgrade
|
| Revenue as Reported | 2,191 | 2,146 | 1,894 | 2,222 | 2,911 | 2,542 | Upgrade
|
| Advertising Expenses | - | 7.22 | 3.93 | 9.28 | 14.35 | 11.57 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.