SHE:300408 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Operating Revenue	8,394	7,266	5,682	5,089	6,182	3,968
Other Revenue	108.86	108.86	45.16	60.66	36.22	25.85
Revenue	8,503	7,375	5,727	5,149	6,218	3,994
Revenue Growth (YoY)	21.44%	28.78%	11.21%	-17.19%	55.69%	46.49%
Cost of Revenue	4,903	4,240	3,451	2,956	3,205	1,989
Gross Profit	3,599	3,135	2,275	2,193	3,013	2,005
Selling, General & Admin	533.78	480.66	499.02	528.85	495.57	329.54
Research & Development	622.79	583.07	545.81	452.17	418.54	239.11
Other Operating Expenses	211.31	14.69	35.3	57.68	57.48	44.34
Operating Expenses	1,380	1,091	1,103	1,021	989.27	640.36
Operating Income	2,219	2,044	1,172	1,172	2,024	1,365
Interest Expense	-20.45	-27.7	-22.49	-8.9	-5.62	-3.38
Interest & Investment Income	218.34	220.71	231.48	252.31	178.21	191.22
Currency Exchange Gain (Loss)	-1.79	-1.79	10.04	29.75	0.3	21.35
Other Non Operating Income (Expenses)	3.06	-1.8	29.96	-15.08	-9.38	1.47
EBT Excluding Unusual Items	2,418	2,234	1,421	1,430	2,187	1,575
Impairment of Goodwill	-	-	-	-	-	-13.37
Gain (Loss) on Sale of Investments	44.41	49.77	55.02	20.01	-	-
Gain (Loss) on Sale of Assets	-5.25	-1.34	1.93	-0.98	-3.85	8.15
Asset Writedown	-13.14	-9.46	-3.53	-4.33	-27.61	-0.01
Other Unusual Items	495.09	246.31	308.45	221.52	147.91	108.5
Pretax Income	2,939	2,519	1,783	1,666	2,304	1,679
Income Tax Expense	394.67	328.71	199.7	160.21	290.22	236.98
Earnings From Continuing Operations	2,544	2,190	1,583	1,506	2,013	1,442
Minority Interest in Earnings	1.22	0.22	-2.16	-1.4	-2.5	-2.06
Net Income	2,546	2,190	1,581	1,505	2,011	1,440
Net Income to Common	2,546	2,190	1,581	1,505	2,011	1,440
Net Income Growth	24.66%	38.55%	5.07%	-25.17%	39.68%	65.23%
Shares Outstanding (Basic)	1,930	1,921	1,928	1,905	1,828	1,756
Shares Outstanding (Diluted)	1,930	1,921	1,928	1,905	1,828	1,756
Shares Change (YoY)	-0.10%	-0.34%	1.23%	4.20%	4.13%	0.75%
EPS (Basic)	1.32	1.14	0.82	0.79	1.10	0.82
EPS (Diluted)	1.32	1.14	0.82	0.79	1.10	0.82
EPS Growth	24.78%	39.02%	3.80%	-28.18%	34.15%	64.00%
Free Cash Flow	2,379	1,764	1,173	949.06	-756.04	10.68
Free Cash Flow Per Share	1.23	0.92	0.61	0.50	-0.41	0.01
Dividend Per Share	0.380	0.380	0.280	0.250	0.320	0.250
Dividend Growth	35.71%	35.71%	12.00%	-21.88%	28.00%	25.00%
Gross Margin	42.33%	42.51%	39.73%	42.59%	48.45%	50.20%
Operating Margin	26.10%	27.72%	20.46%	22.76%	32.54%	34.17%
Profit Margin	29.94%	29.70%	27.61%	29.22%	32.34%	36.04%
Free Cash Flow Margin	27.98%	23.92%	20.48%	18.43%	-12.16%	0.27%
EBITDA	2,896	2,686	1,766	1,696	2,396	1,639
EBITDA Margin	34.06%	36.42%	30.84%	32.95%	38.53%	41.03%
D&A For EBITDA	677.02	641.42	593.95	524.49	372.52	274.21
EBIT	2,219	2,044	1,172	1,172	2,024	1,365
EBIT Margin	26.10%	27.72%	20.46%	22.76%	32.54%	34.17%
Effective Tax Rate	13.43%	13.05%	11.20%	9.62%	12.60%	14.12%
Revenue as Reported	8,503	7,375	5,727	5,149	6,218	3,994

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.