ChinaEtek Service & Technology Co., Ltd. (SHE:301208)
China · Delayed Price · Currency is CNY 24.62
-1.56 (-5.96%)
At close: Oct 30, 2026
SHE:301208 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 | 1,618 | 1,151 | 1,118 | 1,401 | 1,325 | 1,183 |
| 1,618 | 1,151 | 1,118 | 1,401 | 1,325 | 1,183 | |
Revenue Growth | 47.04% | 2.97% | -20.22% | 5.78% | 12.01% | 44.22% |
Cost of Revenue | 1,332 | 884.63 | 824.59 | 1,055 | 967.36 | 859.7 |
Gross Profit | 286.51 | 266.52 | 293.35 | 346.59 | 357.33 | 322.93 |
Selling, General & Admin | 174.65 | 159.08 | 156.07 | 157.37 | 167.23 | 147.49 |
Research & Development | 58.47 | 54.64 | 55.13 | 47.17 | 43.75 | 37.59 |
Other Operating Expenses | 4.8 | 5.21 | 2.45 | -3.11 | -4.77 | 3.34 |
Operating Expenses | 241.49 | 222.52 | 215.65 | 203.6 | 207.83 | 188.9 |
Operating Income | 45.01 | 44 | 77.7 | 142.99 | 149.5 | 134.03 |
Interest Expense | -0.18 | -0.18 | -0.06 | -0.13 | -0.18 | -0.1 |
Interest & Investment Income | 14.26 | 14.26 | 18.05 | 21.82 | 14.52 | 4.87 |
Earnings From Equity Investments | 0.03 | - | -0.49 | -0.11 | - | - |
Currency Exchange Gain (Loss) | -0.44 | -0.44 | 0.67 | -0.48 | -0.18 | -0.38 |
Other Non Operating Income (Expenses) | -4.2 | -0.25 | -0.26 | 4 | -0.16 | -0.45 |
EBT Excluding Unusual Items | 54.48 | 57.4 | 95.61 | 168.09 | 163.51 | 137.97 |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | -0.17 | -0.06 | -0 | -0.02 |
Asset Writedown | 0.38 | - | - | - | - | - |
Other Unusual Items | 1.09 | 1.09 | 0.05 | -0 | 0.16 | 2.98 |
Pretax Income | 55.97 | 58.5 | 95.49 | 168.03 | 163.67 | 140.93 |
Income Tax Expense | 4.76 | 3.99 | 8.68 | 21.78 | 22.14 | 18.53 |
Net Income | 51.22 | 54.51 | 86.81 | 146.25 | 141.52 | 122.4 |
Net Income to Common | 51.22 | 54.51 | 86.81 | 146.25 | 141.52 | 122.4 |
Net Income Growth | -21.12% | -37.21% | -40.64% | 3.34% | 15.63% | 42.07% |
Shares Outstanding (Basic) | 121 | 121 | 121 | 120 | 108 | 90 |
Shares Outstanding (Diluted) | 121 | 121 | 121 | 120 | 108 | 90 |
Shares Change | 0.76% | 0.47% | 0.58% | 10.82% | 20.29% | -0.26% |
EPS (Basic) | 0.42 | 0.45 | 0.72 | 1.22 | 1.31 | 1.36 |
EPS (Diluted) | 0.42 | 0.45 | 0.72 | 1.22 | 1.31 | 1.36 |
EPS Growth | -21.71% | -37.50% | -40.98% | -6.75% | -3.88% | 42.43% |
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 | -160.36 | 57.62 | 96.13 | -109.35 | 70.5 | 125.08 |
Free Cash Flow Per Share | -1.32 | 0.48 | 0.80 | -0.91 | 0.65 | 1.39 |
Dividend Per Share | 0.130 | 0.130 | 0.200 | 0.325 | 0.422 | - |
Dividend Growth | -35.00% | -35.00% | -38.46% | -23.02% | - | - |
Gross Margin | 17.70% | 23.15% | 26.24% | 24.73% | 26.97% | 27.31% |
Operating Margin | 2.78% | 3.82% | 6.95% | 10.20% | 11.29% | 11.33% |
Profit Margin | 3.16% | 4.74% | 7.76% | 10.44% | 10.68% | 10.35% |
Free Cash Flow Margin | -9.91% | 5.01% | 8.60% | -7.80% | 5.32% | 10.58% |
EBITDA | 51.89 | 50.45 | 83.57 | 144.97 | 150.54 | 134.58 |
EBITDA Margin | 3.21% | 4.38% | 7.47% | 10.35% | 11.36% | 11.38% |
D&A For EBITDA | 6.88 | 6.45 | 5.87 | 1.97 | 1.04 | 0.55 |
EBIT | 45.01 | 44 | 77.7 | 142.99 | 149.5 | 134.03 |
EBIT Margin | 2.78% | 3.82% | 6.95% | 10.20% | 11.29% | 11.33% |
Effective Tax Rate | 8.50% | 6.82% | 9.09% | 12.96% | 13.53% | 13.15% |
Revenue as Reported | 1,151 | 1,151 | 1,118 | 1,401 | 1,325 | 1,183 |