Jiangsu Zeyu Intelligent Power Co.,Ltd. (SHE:301179)
China · Delayed Price · Currency is CNY 17.33
-0.75 (-4.15%)
Oct 26, 2026, 4:00 PM EDT
SHE:301179 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 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 |
Operating Revenue | 1,328 | 1,199 | 1,348 | 1,062 | 863.41 | 703.33 |
Other Revenue | 0.56 | 0.56 | 0.16 | 0.02 | 0.02 | 0.02 |
| 1,328 | 1,200 | 1,348 | 1,062 | 863.44 | 703.35 | |
Revenue Growth | 7.69% | -10.99% | 26.98% | 22.96% | 22.76% | 20.51% |
Cost of Revenue | 1,002 | 889.26 | 937.07 | 647.56 | 501.76 | 403.05 |
Gross Profit | 326.19 | 310.67 | 411.03 | 414.11 | 361.68 | 300.3 |
Selling, General & Admin | 143.61 | 138.51 | 137.41 | 117.7 | 76.63 | 64.61 |
Research & Development | 63.86 | 63.86 | 70.2 | 49.64 | 32.96 | 24.43 |
Other Operating Expenses | 5.46 | 9.9 | 5.34 | 5.75 | 5.12 | 4.64 |
Operating Expenses | 206.4 | 208.93 | 227.1 | 184.87 | 120.23 | 97.53 |
Operating Income | 119.79 | 101.73 | 183.93 | 229.25 | 241.44 | 202.76 |
Interest Expense | -2.95 | -13.12 | -10.54 | -10.16 | -3.54 | -0.01 |
Interest & Investment Income | 29.35 | 28.62 | 55.74 | 72.64 | 51.09 | 12.63 |
Other Non Operating Income (Expenses) | -1.8 | -3.04 | -2.15 | -1.62 | -2.09 | -2.03 |
EBT Excluding Unusual Items | 144.38 | 114.2 | 226.97 | 290.11 | 286.9 | 213.37 |
Gain (Loss) on Sale of Investments | 44.28 | 51.1 | 19.45 | 16.48 | 11.71 | 9.74 |
Gain (Loss) on Sale of Assets | -0 | -0.04 | 0.09 | 0.33 | -0.01 | 0.06 |
Asset Writedown | -5.92 | -1.19 | -1.08 | -0.85 | -0.14 | - |
Other Unusual Items | 1.57 | 2.33 | -0.32 | -0.01 | 0.52 | -0.54 |
Pretax Income | 184.32 | 166.39 | 245.11 | 306.06 | 298.98 | 222.63 |
Income Tax Expense | 35.01 | 25.33 | 34.99 | 59.34 | 72.5 | 36.66 |
Earnings From Continuing Operations | 149.31 | 141.06 | 210.12 | 246.72 | 226.48 | 185.97 |
Minority Interest in Earnings | 7.11 | 8.4 | 8.31 | 9.61 | 0.18 | 0 |
Net Income | 156.42 | 149.46 | 218.43 | 256.33 | 226.66 | 185.97 |
Net Income to Common | 156.42 | 149.46 | 218.43 | 256.33 | 226.66 | 185.97 |
Net Income Growth | 7.95% | -31.58% | -14.78% | 13.09% | 21.88% | 19.67% |
Shares Outstanding (Basic) | 418 | 404 | 397 | 399 | 397 | 299 |
Shares Outstanding (Diluted) | 418 | 404 | 397 | 405 | 397 | 299 |
Shares Change | 7.75% | 1.71% | -1.88% | 2.04% | 32.61% | -0.06% |
EPS (Basic) | 0.37 | 0.37 | 0.55 | 0.64 | 0.57 | 0.62 |
EPS (Diluted) | 0.37 | 0.37 | 0.55 | 0.63 | 0.57 | 0.62 |
EPS Growth | 0.19% | -32.73% | -13.15% | 10.83% | -8.09% | 19.74% |
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 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 111.53 | 163.07 | -59.96 | 46.61 | 76.61 | 139.63 |
Free Cash Flow Per Share | 0.27 | 0.40 | -0.15 | 0.12 | 0.19 | 0.47 |
Dividend Per Share | 0.190 | 0.190 | 0.480 | 0.327 | 0.172 | 0.155 |
Dividend Growth | -46.48% | -60.42% | 46.61% | 90.46% | 10.62% | - |
Gross Margin | 24.56% | 25.89% | 30.49% | 39.01% | 41.89% | 42.70% |
Operating Margin | 9.02% | 8.48% | 13.64% | 21.59% | 27.96% | 28.83% |
Profit Margin | 11.78% | 12.46% | 16.20% | 24.14% | 26.25% | 26.44% |
Free Cash Flow Margin | 8.40% | 13.59% | -4.45% | 4.39% | 8.87% | 19.85% |
EBITDA | 142.57 | 117.89 | 191.25 | 233.24 | 243.77 | 205.05 |
EBITDA Margin | 10.73% | 9.83% | 14.19% | 21.97% | 28.23% | 29.15% |
D&A For EBITDA | 22.78 | 16.15 | 7.32 | 4 | 2.33 | 2.28 |
EBIT | 119.79 | 101.73 | 183.93 | 229.25 | 241.44 | 202.76 |
EBIT Margin | 9.02% | 8.48% | 13.64% | 21.59% | 27.96% | 28.83% |
Effective Tax Rate | 18.99% | 15.22% | 14.28% | 19.39% | 24.25% | 16.47% |
Revenue as Reported | 601.58 | 1,200 | 1,348 | 1,062 | 863.44 | 703.35 |