Guangzhou Great Power Energy and Technology Co., Ltd (SHE:300438)
China · Delayed Price · Currency is CNY 38.06
+0.04 (0.11%)
Nov 4, 2026, 9:55 AM CST
SHE:300438 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 | 22,005 | 11,720 | 7,864 | 6,822 | 8,915 | 5,571 |
Other Revenue | 224.04 | 224.04 | 96.83 | 110.05 | 151.54 | 121.53 |
| 22,229 | 11,944 | 7,961 | 6,932 | 9,067 | 5,693 | |
Revenue Growth | 124.69% | 50.04% | 14.83% | -23.54% | 59.26% | 56.30% |
Cost of Revenue | 18,278 | 10,390 | 7,335 | 6,032 | 7,436 | 4,811 |
Gross Profit | 3,952 | 1,554 | 625.51 | 900.5 | 1,630 | 881.98 |
Selling, General & Admin | 1,032 | 718.85 | 478.61 | 394.46 | 457.01 | 345.39 |
Research & Development | 942.4 | 520.85 | 384.23 | 369.55 | 430.13 | 246.44 |
Other Operating Expenses | 65.42 | 40.67 | 5 | 1.11 | 28.77 | 24.56 |
Operating Expenses | 2,261 | 1,391 | 959.95 | 783.97 | 954.53 | 661.47 |
Operating Income | 1,691 | 163.11 | -334.44 | 116.52 | 675.89 | 220.52 |
Interest Expense | -115.61 | -101.89 | -95.91 | -73.63 | -50.53 | -59.47 |
Interest & Investment Income | 27.14 | 98.22 | 24.72 | 22.28 | 19.3 | 41.57 |
Currency Exchange Gain (Loss) | -18.87 | -18.87 | 13.38 | 12.1 | 44.61 | -7.46 |
Other Non Operating Income (Expenses) | -48.69 | -1.16 | -16.06 | -22.33 | 2.43 | -12.76 |
EBT Excluding Unusual Items | 1,535 | 139.4 | -408.3 | 54.95 | 691.7 | 182.4 |
Impairment of Goodwill | - | - | - | - | -16.35 | -19.61 |
Gain (Loss) on Sale of Investments | -54.86 | 1.82 | -1.08 | -7.93 | -12.42 | 8.08 |
Gain (Loss) on Sale of Assets | -3.09 | 7.18 | 5.22 | 9.22 | 4.75 | -3.12 |
Asset Writedown | -124.9 | -28.87 | -20.02 | -7.48 | -16.22 | -8.62 |
Other Unusual Items | 71.82 | 71.82 | 88.25 | -24.26 | 30.92 | 23.38 |
Pretax Income | 1,424 | 191.35 | -335.93 | 24.5 | 682.38 | 183.16 |
Income Tax Expense | 172.43 | -7.84 | -12.42 | -41.93 | 33.28 | 0.46 |
Earnings From Continuing Operations | 1,252 | 199.19 | -323.51 | 66.43 | 649.1 | 182.7 |
Minority Interest in Earnings | 18.39 | 6.84 | 71.06 | -23.33 | -20.72 | -0.27 |
Net Income | 1,270 | 206.02 | -252.46 | 43.1 | 628.38 | 182.43 |
Net Income to Common | 1,270 | 206.02 | -252.46 | 43.1 | 628.38 | 182.43 |
Net Income Growth | - | - | - | -93.14% | 244.45% | 242.90% |
Shares Outstanding (Basic) | 505 | 502 | 505 | 479 | 443 | 424 |
Shares Outstanding (Diluted) | 513 | 502 | 505 | 479 | 446 | 424 |
Shares Change | 2.46% | -0.48% | 5.43% | 7.46% | 5.04% | 3.67% |
EPS (Basic) | 2.51 | 0.41 | -0.50 | 0.09 | 1.42 | 0.43 |
EPS (Diluted) | 2.47 | 0.41 | -0.50 | 0.09 | 1.41 | 0.43 |
EPS Growth | - | - | - | -93.62% | 227.91% | 230.77% |
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 | 1,360 | 384.29 | -787.08 | -1,049 | -484.98 | -427.01 |
Free Cash Flow Per Share | 2.65 | 0.77 | -1.56 | -2.19 | -1.09 | -1.01 |
Dividend Per Share | 0.060 | 0.060 | - | 0.210 | - | 0.050 |
Dividend Growth | - | - | - | - | - | -50.00% |
Gross Margin | 17.78% | 13.01% | 7.86% | 12.99% | 17.98% | 15.49% |
Operating Margin | 7.61% | 1.37% | -4.20% | 1.68% | 7.46% | 3.87% |
Profit Margin | 5.71% | 1.73% | -3.17% | 0.62% | 6.93% | 3.21% |
Free Cash Flow Margin | 6.12% | 3.22% | -9.89% | -15.14% | -5.35% | -7.50% |
EBITDA | 2,526 | 935.06 | 354.19 | 659.25 | 1,094 | 524.21 |
EBITDA Margin | 11.36% | 7.83% | 4.45% | 9.51% | 12.07% | 9.21% |
D&A For EBITDA | 834.45 | 771.95 | 688.63 | 542.73 | 418.1 | 303.69 |
EBIT | 1,691 | 163.11 | -334.44 | 116.52 | 675.89 | 220.52 |
EBIT Margin | 7.61% | 1.36% | -4.20% | 1.68% | 7.46% | 3.87% |
Effective Tax Rate | 12.11% | - | - | - | 4.88% | 0.25% |
Revenue as Reported | 22,229 | 11,944 | 7,961 | 6,932 | 9,067 | 5,693 |