Sinomag Technology Co., Ltd. (SHE:300835)
China · Delayed Price · Currency is CNY 85.47
-4.74 (-5.25%)
At close: Feb 13, 2026
Sinomag Technology 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 | 1,232 | 1,136 | 1,041 | 909.08 | 783.8 | 550.04 |
Other Revenue | 34.12 | 34.12 | 29.21 | 18.75 | 20.87 | 9.09 |
| 1,266 | 1,170 | 1,070 | 927.83 | 804.67 | 559.13 | |
Revenue Growth (YoY) | 11.85% | 9.33% | 15.35% | 15.30% | 43.91% | 1.47% |
Cost of Revenue | 904.77 | 841.56 | 773.27 | 676.39 | 528.22 | 376.45 |
Gross Profit | 361.53 | 328.56 | 296.97 | 251.44 | 276.45 | 182.68 |
Selling, General & Admin | 124.26 | 120.8 | 121.55 | 95.73 | 80.32 | 79.29 |
Research & Development | 63.82 | 65.24 | 62.88 | 53.35 | 40.78 | 29.12 |
Other Operating Expenses | 19.23 | 4.38 | 4.86 | 7.46 | 6.62 | 5.27 |
Operating Expenses | 208.29 | 192.24 | 194.52 | 158.74 | 129.3 | 115 |
Operating Income | 153.24 | 136.32 | 102.45 | 92.7 | 147.15 | 67.69 |
Interest Expense | -18.13 | -18.01 | -19.42 | -9.91 | -4.17 | -6.33 |
Interest & Investment Income | 5.98 | 5.04 | 4.43 | 2.95 | 2.5 | 4.43 |
Currency Exchange Gain (Loss) | 3.23 | 3.23 | 5.41 | 8.12 | -2.42 | -4.07 |
Other Non Operating Income (Expenses) | 0.37 | -1.41 | -2.13 | -2.27 | -2.64 | -0.34 |
EBT Excluding Unusual Items | 144.69 | 125.17 | 90.74 | 91.59 | 140.42 | 61.37 |
Impairment of Goodwill | -19.72 | -19.72 | -15.23 | - | - | - |
Gain (Loss) on Sale of Investments | 1.46 | 1.98 | -2.69 | -0.01 | - | - |
Gain (Loss) on Sale of Assets | 4.98 | 4.63 | 0.22 | 0.07 | -0.17 | -0.22 |
Asset Writedown | -1.43 | -1.43 | -1.11 | -1.05 | -0.59 | -0.16 |
Other Unusual Items | 26.81 | 9.46 | 9.91 | 21.99 | 9.72 | 14.97 |
Pretax Income | 156.79 | 120.1 | 81.84 | 112.6 | 149.39 | 75.96 |
Income Tax Expense | 17.52 | 16.36 | 5.23 | 7.49 | 18.38 | 7.74 |
Earnings From Continuing Operations | 139.27 | 103.74 | 76.61 | 105.11 | 131.01 | 68.22 |
Minority Interest in Earnings | 5.69 | 7.32 | -2.72 | - | - | - |
Net Income | 144.96 | 111.06 | 73.89 | 105.11 | 131.01 | 68.22 |
Net Income to Common | 144.96 | 111.06 | 73.89 | 105.11 | 131.01 | 68.22 |
Net Income Growth | 34.13% | 50.31% | -29.70% | -19.77% | 92.05% | -19.39% |
Shares Outstanding (Basic) | 119 | 118 | 119 | 119 | 120 | 107 |
Shares Outstanding (Diluted) | 120 | 119 | 119 | 119 | 120 | 107 |
Shares Change (YoY) | 2.26% | 0.21% | -0.23% | -0.79% | 12.12% | 19.42% |
EPS (Basic) | 1.22 | 0.94 | 0.62 | 0.88 | 1.09 | 0.64 |
EPS (Diluted) | 1.21 | 0.93 | 0.62 | 0.88 | 1.09 | 0.64 |
EPS Growth | 31.17% | 50.00% | -29.54% | -19.13% | 71.29% | -32.50% |
Free Cash Flow | -112.88 | 40.99 | -99.56 | -216.8 | -54.96 | -30.51 |
Free Cash Flow Per Share | -0.94 | 0.34 | -0.83 | -1.81 | -0.46 | -0.28 |
Dividend Per Share | 0.200 | 0.200 | 0.200 | 0.200 | 0.118 | 0.412 |
Dividend Growth | - | - | - | 70.07% | -71.44% | - |
Gross Margin | 28.55% | 28.08% | 27.75% | 27.10% | 34.36% | 32.67% |
Operating Margin | 12.10% | 11.65% | 9.57% | 9.99% | 18.29% | 12.11% |
Profit Margin | 11.45% | 9.49% | 6.90% | 11.33% | 16.28% | 12.20% |
Free Cash Flow Margin | -8.91% | 3.50% | -9.30% | -23.37% | -6.83% | -5.46% |
EBITDA | 234.69 | 216.26 | 180.38 | 142.74 | 188.35 | 103.53 |
EBITDA Margin | 18.53% | 18.48% | 16.85% | 15.38% | 23.41% | 18.52% |
D&A For EBITDA | 81.45 | 79.94 | 77.92 | 50.04 | 41.19 | 35.84 |
EBIT | 153.24 | 136.32 | 102.45 | 92.7 | 147.15 | 67.69 |
EBIT Margin | 12.10% | 11.65% | 9.57% | 9.99% | 18.29% | 12.11% |
Effective Tax Rate | 11.17% | 13.63% | 6.40% | 6.65% | 12.30% | 10.19% |
Revenue as Reported | 1,266 | 1,170 | 1,070 | 927.83 | 804.67 | 559.13 |
Advertising Expenses | - | 2.88 | 3.79 | - | - | - |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.