Shenzhen Manst Technology Co., Ltd. (SHE:301325)
China
· Delayed Price · Currency is CNY 56.33
-2.44 (-4.15%)
Last updated: May 22, 2025
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 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2018 - 2019 |
| Operating Revenue | 1,948 | 1,693 | 791.74 | 488.11 | 239.29 | 147.27 | Upgrade
|
| Other Revenue | 5.51 | 5.51 | 3.29 | 0.36 | 0.08 | 0.02 | Upgrade
|
| Revenue | 1,954 | 1,699 | 795.04 | 488.47 | 239.37 | 147.29 | Upgrade
|
| Revenue Growth (YoY) | 136.15% | 113.70% | 62.76% | 104.06% | 62.52% | 21.22% | Upgrade
|
| Cost of Revenue | 1,574 | 1,335 | 259.77 | 154.06 | 68.07 | 47.6 | Upgrade
|
| Gross Profit | 380.4 | 364.34 | 535.26 | 334.41 | 171.3 | 99.68 | Upgrade
|
| Selling, General & Admin | 208.56 | 194.28 | 97.42 | 43.37 | 34.01 | 17.64 | Upgrade
|
| Research & Development | 129.89 | 120.09 | 70.14 | 39.01 | 20.88 | 8.8 | Upgrade
|
| Other Operating Expenses | 10.72 | 6.76 | 6.96 | 3.86 | 1.87 | 1.87 | Upgrade
|
| Operating Expenses | 391.05 | 357.36 | 194.85 | 99.88 | 62.41 | 30.63 | Upgrade
|
| Operating Income | -10.64 | 6.98 | 340.42 | 234.53 | 108.89 | 69.06 | Upgrade
|
| Interest Expense | -24.6 | -20.69 | -2.33 | -1.01 | -0.92 | -0.11 | Upgrade
|
| Interest & Investment Income | 35.55 | 40.22 | 27.05 | 2.81 | 2.26 | 0.38 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.76 | -0.76 | -0.23 | -0.11 | 0.06 | -0.03 | Upgrade
|
| Other Non Operating Income (Expenses) | -7.79 | -8.91 | -1.67 | -0.13 | -0.14 | -0.4 | Upgrade
|
| EBT Excluding Unusual Items | -8.24 | 16.84 | 363.23 | 236.08 | 110.15 | 68.91 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | - | -0.34 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.44 | 2.35 | 7.31 | 0.25 | 0.07 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.71 | 1.57 | 0.18 | -0 | - | - | Upgrade
|
| Asset Writedown | 0.59 | -0.51 | - | - | -0.03 | -0.44 | Upgrade
|
| Other Unusual Items | 0.71 | 0.75 | 14.13 | -0.38 | 0.46 | 1.74 | Upgrade
|
| Pretax Income | -6.67 | 21 | 384.85 | 235.95 | 110.64 | 69.87 | Upgrade
|
| Income Tax Expense | -6.41 | -1.85 | 48.38 | 30.97 | 16.12 | 10.02 | Upgrade
|
| Earnings From Continuing Operations | -0.27 | 22.84 | 336.47 | 204.98 | 94.53 | 59.84 | Upgrade
|
| Minority Interest in Earnings | -20.79 | 7.86 | 4.91 | -1.76 | 0.64 | 0.4 | Upgrade
|
| Net Income | -21.05 | 30.7 | 341.37 | 203.22 | 95.17 | 60.25 | Upgrade
|
| Net Income to Common | -21.05 | 30.7 | 341.37 | 203.22 | 95.17 | 60.25 | Upgrade
|
| Net Income Growth | - | -91.01% | 67.98% | 113.54% | 57.96% | 1.98% | Upgrade
|
| Shares Outstanding (Basic) | 145 | 146 | 131 | 108 | 108 | 98 | Upgrade
|
| Shares Outstanding (Diluted) | 145 | 146 | 131 | 108 | 108 | 98 | Upgrade
|
| Shares Change (YoY) | 3.64% | 11.34% | 21.68% | 0.15% | 10.29% | - | Upgrade
|
| EPS (Basic) | -0.14 | 0.21 | 2.60 | 1.88 | 0.88 | 0.62 | Upgrade
|
| EPS (Diluted) | -0.14 | 0.21 | 2.60 | 1.88 | 0.88 | 0.62 | Upgrade
|
| EPS Growth | - | -91.92% | 38.06% | 113.21% | 43.23% | - | Upgrade
|
| Free Cash Flow | -328.65 | -416.5 | -187.46 | 43.7 | -2.81 | 35.63 | Upgrade
|
| Free Cash Flow Per Share | -2.26 | -2.85 | -1.43 | 0.41 | -0.03 | 0.36 | Upgrade
|
| Dividend Per Share | 0.210 | 0.210 | 0.417 | - | - | - | Upgrade
|
| Dividend Growth | -49.60% | -49.60% | - | - | - | - | Upgrade
|
| Gross Margin | 19.47% | 21.45% | 67.33% | 68.46% | 71.56% | 67.68% | Upgrade
|
| Operating Margin | -0.55% | 0.41% | 42.82% | 48.01% | 45.49% | 46.88% | Upgrade
|
| Profit Margin | -1.08% | 1.81% | 42.94% | 41.60% | 39.76% | 40.90% | Upgrade
|
| Free Cash Flow Margin | -16.82% | -24.52% | -23.58% | 8.95% | -1.17% | 24.19% | Upgrade
|
| EBITDA | 30.42 | 42.06 | 351.56 | 240.18 | 111.84 | 70.73 | Upgrade
|
| EBITDA Margin | 1.56% | 2.48% | 44.22% | 49.17% | 46.72% | 48.02% | Upgrade
|
| D&A For EBITDA | 41.07 | 35.08 | 11.15 | 5.65 | 2.95 | 1.67 | Upgrade
|
| EBIT | -10.64 | 6.98 | 340.42 | 234.53 | 108.89 | 69.06 | Upgrade
|
| EBIT Margin | -0.55% | 0.41% | 42.82% | 48.01% | 45.49% | 46.88% | Upgrade
|
| Effective Tax Rate | - | - | 12.57% | 13.12% | 14.57% | 14.34% | Upgrade
|
| Revenue as Reported | 1,954 | 1,699 | 795.04 | 488.47 | - | - | Upgrade
|
| Advertising Expenses | - | 6.73 | 6.76 | 1.05 | 0.65 | 0.04 | Upgrade
|
Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.