Shenzhen Sinexcel Electric Co.,Ltd. (SHE:300693)

SHE:300693 Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Dec 31, 2021	Dec 31, 2020
Operating Revenue	3,093	2,972	2,592	1,466	998.73	756.23
Other Revenue	64.34	64.34	59.28	37.34	22.66	15.13
Revenue	3,157	3,036	2,651	1,503	1,021	771.35
Revenue Growth (YoY)	4.78%	14.53%	76.37%	47.16%	32.41%	21.31%
Cost of Revenue	1,946	1,868	1,584	854.42	587.72	411.21
Gross Profit	1,212	1,169	1,067	648.68	433.66	360.14
Selling, General & Admin	490.81	475.57	424.92	268.34	200.65	156.56
Research & Development	286.27	256.75	231	147.97	113.48	80.39
Other Operating Expenses	-19.67	-26.16	-18.99	-15.59	-19.25	-3.56
Operating Expenses	773.03	718.4	647.75	414.86	306.09	251.06
Operating Income	438.62	450.19	419	233.82	127.57	109.08
Interest Expense	-6.63	-7.84	-5.23	-5.18	-4.6	-2.74
Interest & Investment Income	7	3.5	6.07	3.97	1.37	1.62
Currency Exchange Gain (Loss)	3.22	3.22	10.92	5.61	-3.82	-5.38
Other Non Operating Income (Expenses)	-0.43	-0.56	0.59	-1.88	1.3	0.23
EBT Excluding Unusual Items	441.8	448.52	431.35	236.34	121.83	102.81
Gain (Loss) on Sale of Investments	7.82	5.59	5.23	3.57	3.09	3.11
Gain (Loss) on Sale of Assets	0.32	0.67	0.58	0.03	-0.01	-0.07
Asset Writedown	-7.91	-0.56	-0.23	-1.38	-0.19	-
Legal Settlements	-0.37	-0.37	-1.34	-	-	-
Other Unusual Items	9.23	8.58	20.37	7.74	-0.02	15.76
Pretax Income	450.88	462.43	455.96	246.3	124.7	121.6
Income Tax Expense	19.47	38.07	54.89	22.76	11.25	15.5
Earnings From Continuing Operations	431.41	424.37	401.07	223.55	113.45	106.1
Minority Interest in Earnings	3.61	4.61	1.76	-	-	-
Net Income	435.02	428.98	402.83	223.55	113.45	106.1
Net Income to Common	435.02	428.98	402.83	223.55	113.45	106.1
Net Income Growth	8.67%	6.49%	80.20%	97.04%	6.93%	70.99%
Shares Outstanding (Basic)	311	310	309	307	309	307
Shares Outstanding (Diluted)	312	310	309	308	309	307
Shares Change (YoY)	0.42%	0.31%	0.57%	-0.33%	0.47%	-0.76%
EPS (Basic)	1.40	1.38	1.30	0.73	0.37	0.35
EPS (Diluted)	1.40	1.38	1.30	0.73	0.37	0.35
EPS Growth	8.22%	6.16%	79.17%	97.69%	6.43%	72.30%
Free Cash Flow	567.95	216.29	292.73	58.97	-32.51	-47.79
Free Cash Flow Per Share	1.82	0.70	0.95	0.19	-0.10	-0.16
Dividend Per Share	0.500	0.500	0.330	0.147	0.080	0.071
Dividend Growth	51.52%	51.52%	124.49%	83.29%	12.48%	60.22%
Gross Margin	38.38%	38.49%	40.24%	43.16%	42.46%	46.69%
Operating Margin	13.89%	14.83%	15.80%	15.56%	12.49%	14.14%
Profit Margin	13.78%	14.13%	15.20%	14.87%	11.11%	13.76%
Free Cash Flow Margin	17.99%	7.12%	11.04%	3.92%	-3.18%	-6.19%
EBITDA	489.15	490.84	446.47	254.32	140.93	117.02
EBITDA Margin	15.49%	16.17%	16.84%	16.92%	13.80%	15.17%
D&A For EBITDA	50.53	40.65	27.47	20.49	13.36	7.94
EBIT	438.62	450.19	419	233.82	127.57	109.08
EBIT Margin	13.89%	14.83%	15.80%	15.56%	12.49%	14.14%
Effective Tax Rate	4.32%	8.23%	12.04%	9.24%	9.02%	12.75%
Revenue as Reported	3,157	3,036	2,651	1,503	-	771.35
Advertising Expenses	-	17.53	11.73	-	3.68	1.56

Source: S&P Global Market Intelligence. Standard template. Financial Sources.