Shenzhen Manst Technology Co., Ltd. (SHE:301325)
China · Delayed Price · Currency is CNY 53.10
-0.97 (-1.79%)
Feb 11, 2026, 4:00 PM EST
Shenzhen Manst 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 1,611 | 1,693 | 791.74 | 488.11 | 239.29 | 147.27 |
Other Revenue | 5.51 | 5.51 | 3.29 | 0.36 | 0.08 | 0.02 |
| 1,616 | 1,699 | 795.04 | 488.47 | 239.37 | 147.29 | |
Revenue Growth (YoY) | 27.86% | 113.70% | 62.76% | 104.06% | 62.52% | 21.22% |
Cost of Revenue | 1,292 | 1,335 | 259.77 | 154.06 | 68.07 | 47.6 |
Gross Profit | 324.47 | 364.34 | 535.26 | 334.41 | 171.3 | 99.68 |
Selling, General & Admin | 226.39 | 194.28 | 97.42 | 43.37 | 34.01 | 17.64 |
Research & Development | 159.8 | 120.09 | 70.14 | 39.01 | 20.88 | 8.8 |
Other Operating Expenses | 9.79 | 6.76 | 6.96 | 3.86 | 1.87 | 1.87 |
Operating Expenses | 393.55 | 357.36 | 194.85 | 99.88 | 62.41 | 30.63 |
Operating Income | -69.08 | 6.98 | 340.42 | 234.53 | 108.89 | 69.06 |
Interest Expense | -21.82 | -20.69 | -2.33 | -1.01 | -0.92 | -0.11 |
Interest & Investment Income | 15.1 | 40.22 | 27.05 | 2.81 | 2.26 | 0.38 |
Currency Exchange Gain (Loss) | -0.76 | -0.76 | -0.23 | -0.11 | 0.06 | -0.03 |
Other Non Operating Income (Expenses) | -7.75 | -8.91 | -1.67 | -0.13 | -0.14 | -0.4 |
EBT Excluding Unusual Items | -84.32 | 16.84 | 363.23 | 236.08 | 110.15 | 68.91 |
Merger & Restructuring Charges | - | - | - | - | - | -0.34 |
Gain (Loss) on Sale of Investments | 15.52 | 2.35 | 7.31 | 0.25 | 0.07 | - |
Gain (Loss) on Sale of Assets | 1.39 | 1.57 | 0.18 | -0 | - | - |
Asset Writedown | -10.93 | -0.51 | - | - | -0.03 | -0.44 |
Other Unusual Items | -0.07 | 0.75 | 14.13 | -0.38 | 0.46 | 1.74 |
Pretax Income | -78.41 | 21 | 384.85 | 235.95 | 110.64 | 69.87 |
Income Tax Expense | -23.17 | -1.85 | 48.38 | 30.97 | 16.12 | 10.02 |
Earnings From Continuing Operations | -55.24 | 22.84 | 336.47 | 204.98 | 94.53 | 59.84 |
Minority Interest in Earnings | -13.68 | 7.86 | 4.91 | -1.76 | 0.64 | 0.4 |
Net Income | -68.92 | 30.7 | 341.37 | 203.22 | 95.17 | 60.25 |
Net Income to Common | -68.92 | 30.7 | 341.37 | 203.22 | 95.17 | 60.25 |
Net Income Growth | - | -91.01% | 67.98% | 113.54% | 57.96% | 1.98% |
Shares Outstanding (Basic) | 146 | 146 | 131 | 108 | 108 | 98 |
Shares Outstanding (Diluted) | 146 | 146 | 131 | 108 | 108 | 98 |
Shares Change (YoY) | 0.08% | 11.34% | 21.68% | 0.15% | 10.29% | - |
EPS (Basic) | -0.47 | 0.21 | 2.60 | 1.88 | 0.88 | 0.62 |
EPS (Diluted) | -0.47 | 0.21 | 2.60 | 1.88 | 0.88 | 0.62 |
EPS Growth | - | -91.92% | 38.06% | 113.21% | 43.23% | - |
Free Cash Flow | -280.2 | -416.5 | -187.46 | 43.7 | -2.81 | 35.63 |
Free Cash Flow Per Share | -1.92 | -2.85 | -1.43 | 0.41 | -0.03 | 0.36 |
Dividend Per Share | - | 0.210 | 0.417 | - | - | - |
Dividend Growth | - | -49.60% | - | - | - | - |
Gross Margin | 20.08% | 21.45% | 67.33% | 68.46% | 71.56% | 67.68% |
Operating Margin | -4.27% | 0.41% | 42.82% | 48.01% | 45.49% | 46.88% |
Profit Margin | -4.26% | 1.81% | 42.94% | 41.60% | 39.76% | 40.90% |
Free Cash Flow Margin | -17.34% | -24.52% | -23.58% | 8.95% | -1.17% | 24.19% |
EBITDA | -16.04 | 42.06 | 351.56 | 240.18 | 111.84 | 70.73 |
EBITDA Margin | -0.99% | 2.48% | 44.22% | 49.17% | 46.72% | 48.02% |
D&A For EBITDA | 53.03 | 35.08 | 11.15 | 5.65 | 2.95 | 1.67 |
EBIT | -69.08 | 6.98 | 340.42 | 234.53 | 108.89 | 69.06 |
EBIT Margin | -4.27% | 0.41% | 42.82% | 48.01% | 45.49% | 46.88% |
Effective Tax Rate | - | - | 12.57% | 13.12% | 14.57% | 14.34% |
Revenue as Reported | 1,616 | 1,699 | 795.04 | 488.47 | - | - |
Advertising Expenses | - | 6.73 | 6.76 | 1.05 | 0.65 | 0.04 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.