Mega-info Media Co.,Ltd. (SHE:301102)
China
· Delayed Price · Currency is CNY 10.59
+0.15 (1.44%)
At close: Jun 9, 2025, 2:57 PM CST
Mega-info Media 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 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2017 - 2019 |
| Revenue | 656.97 | 670.44 | 597.24 | 576.7 | 619.08 | 488.06 | Upgrade
|
| Revenue Growth (YoY) | 5.35% | 12.26% | 3.56% | -6.85% | 26.84% | 11.93% | Upgrade
|
| Cost of Revenue | 448.2 | 444.64 | 346.7 | 276.43 | 250.63 | 188.88 | Upgrade
|
| Gross Profit | 208.77 | 225.8 | 250.54 | 300.27 | 368.45 | 299.18 | Upgrade
|
| Selling, General & Admin | 132.4 | 138.7 | 134.8 | 141.1 | 95.03 | 69.17 | Upgrade
|
| Research & Development | 11.91 | 12.12 | 11.19 | 11.14 | 11.88 | 12.28 | Upgrade
|
| Other Operating Expenses | 1.94 | 1.96 | 1.64 | 0.27 | 0.51 | 0.41 | Upgrade
|
| Operating Expenses | 168.64 | 177.78 | 161.28 | 159.77 | 110.67 | 84.68 | Upgrade
|
| Operating Income | 40.13 | 48.02 | 89.26 | 140.5 | 257.78 | 214.5 | Upgrade
|
| Interest Expense | -55.07 | -56.81 | -43.8 | -18.24 | -12.17 | - | Upgrade
|
| Interest & Investment Income | 66.86 | 73.23 | 91.98 | 81.49 | 14.46 | 9.03 | Upgrade
|
| Other Non Operating Income (Expenses) | -3.43 | 0.09 | -0.2 | -0.02 | -0.03 | -0.11 | Upgrade
|
| EBT Excluding Unusual Items | 48.48 | 64.53 | 137.24 | 203.72 | 260.04 | 223.42 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.01 | -0.04 | -0.09 | -0.04 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 3.69 | 7.83 | 0.32 | 1.14 | 0.01 | -0 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -0.02 | Upgrade
|
| Other Unusual Items | 6.54 | 6.44 | 8.64 | 6.27 | 5.49 | 5.98 | Upgrade
|
| Pretax Income | 58.71 | 78.76 | 146.11 | 211.1 | 265.54 | 229.38 | Upgrade
|
| Income Tax Expense | 0.65 | 3.12 | 11.91 | 17.31 | 24.9 | 21.19 | Upgrade
|
| Earnings From Continuing Operations | 58.06 | 75.63 | 134.19 | 193.79 | 240.64 | 208.19 | Upgrade
|
| Net Income | 58.06 | 75.63 | 134.19 | 193.79 | 240.64 | 208.19 | Upgrade
|
| Net Income to Common | 58.06 | 75.63 | 134.19 | 193.79 | 240.64 | 208.19 | Upgrade
|
| Net Income Growth | -47.06% | -43.64% | -30.75% | -19.47% | 15.59% | 8.38% | Upgrade
|
| Shares Outstanding (Basic) | 406 | 406 | 406 | 381 | 304 | 304 | Upgrade
|
| Shares Outstanding (Diluted) | 406 | 406 | 406 | 381 | 304 | 304 | Upgrade
|
| Shares Change (YoY) | -0.01% | -0.01% | 6.67% | 25.01% | -0.00% | -0.00% | Upgrade
|
| EPS (Basic) | 0.14 | 0.19 | 0.33 | 0.51 | 0.79 | 0.68 | Upgrade
|
| EPS (Diluted) | 0.14 | 0.19 | 0.33 | 0.51 | 0.79 | 0.68 | Upgrade
|
| EPS Growth | -47.05% | -43.63% | -35.08% | -35.58% | 15.59% | 8.39% | Upgrade
|
| Free Cash Flow | 366.74 | 389.75 | 396.35 | 350.22 | 418.22 | 187.77 | Upgrade
|
| Free Cash Flow Per Share | 0.90 | 0.96 | 0.98 | 0.92 | 1.37 | 0.62 | Upgrade
|
| Dividend Per Share | 0.020 | 0.020 | 0.100 | 0.099 | 0.123 | - | Upgrade
|
| Dividend Growth | -80.00% | -80.00% | 1.52% | -20.05% | - | - | Upgrade
|
| Gross Margin | 31.78% | 33.68% | 41.95% | 52.07% | 59.52% | 61.30% | Upgrade
|
| Operating Margin | 6.11% | 7.16% | 14.95% | 24.36% | 41.64% | 43.95% | Upgrade
|
| Profit Margin | 8.84% | 11.28% | 22.47% | 33.60% | 38.87% | 42.66% | Upgrade
|
| Free Cash Flow Margin | 55.82% | 58.13% | 66.36% | 60.73% | 67.55% | 38.47% | Upgrade
|
| EBITDA | 68.79 | 75.43 | 111.67 | 161.82 | 278.69 | 234.76 | Upgrade
|
| EBITDA Margin | 10.47% | 11.25% | 18.70% | 28.06% | 45.02% | 48.10% | Upgrade
|
| D&A For EBITDA | 28.66 | 27.41 | 22.41 | 21.32 | 20.9 | 20.26 | Upgrade
|
| EBIT | 40.13 | 48.02 | 89.26 | 140.5 | 257.78 | 214.5 | Upgrade
|
| EBIT Margin | 6.11% | 7.16% | 14.95% | 24.36% | 41.64% | 43.95% | Upgrade
|
| Effective Tax Rate | 1.11% | 3.97% | 8.15% | 8.20% | 9.38% | 9.24% | Upgrade
|
| Revenue as Reported | 656.97 | 670.44 | 597.24 | 576.7 | 619.08 | 488.06 | Upgrade
|
| Advertising Expenses | - | 38.31 | 42.44 | 66.54 | 28.68 | 19.28 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.