Shenzhen Manst Technology Co., Ltd. (SHE:301325)
China · Delayed Price · Currency is CNY 27.70
+0.12 (0.44%)
At close: Sep 14, 2026
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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Operating Revenue | 684.96 | 1,028 | 1,693 | 791.74 | 488.11 | 239.29 |
Other Revenue | 35.04 | 40.73 | 5.51 | 3.29 | 0.36 | 0.08 |
| 720 | 1,068 | 1,699 | 795.04 | 488.47 | 239.37 | |
Revenue Growth | -62.28% | -37.12% | 113.70% | 62.76% | 104.06% | 62.52% |
Cost of Revenue | 551.58 | 814.84 | 1,335 | 259.77 | 154.06 | 68.07 |
Gross Profit | 168.42 | 253.43 | 364.34 | 535.26 | 334.41 | 171.3 |
Selling, General & Admin | 219.83 | 232.81 | 194.28 | 97.42 | 43.37 | 34.01 |
Research & Development | 177.08 | 172.94 | 120.09 | 70.14 | 39.01 | 20.88 |
Other Operating Expenses | -9.4 | -1.19 | 0.98 | 6.96 | 3.86 | 1.87 |
Operating Expenses | 372.34 | 416.81 | 351.58 | 194.85 | 99.88 | 62.41 |
Operating Income | -203.92 | -163.38 | 12.77 | 340.42 | 234.53 | 108.89 |
Interest Expense | -6.2 | -15.96 | -20.69 | -2.33 | -1.01 | -0.92 |
Interest & Investment Income | 31.23 | 27.88 | 40.22 | 27.05 | 2.81 | 2.26 |
Currency Exchange Gain (Loss) | -1.55 | 0.03 | -0.76 | -0.23 | -0.11 | 0.06 |
Other Non Operating Income (Expenses) | -54.07 | -28.72 | -8.91 | -1.67 | -0.13 | -0.14 |
EBT Excluding Unusual Items | -234.51 | -180.15 | 22.62 | 363.23 | 236.08 | 110.15 |
Impairment of Goodwill | -14.62 | -14.62 | - | - | - | - |
Gain (Loss) on Sale of Investments | -9.94 | 1.01 | 2.35 | 7.31 | 0.25 | 0.07 |
Gain (Loss) on Sale of Assets | 0.7 | 1.16 | 1.57 | 0.18 | -0 | - |
Asset Writedown | -3.42 | -1.11 | -0.51 | - | - | -0.03 |
Other Unusual Items | 5.66 | 24.97 | -5.03 | 14.13 | -0.38 | 0.46 |
Pretax Income | -256.13 | -168.75 | 21 | 384.85 | 235.95 | 110.64 |
Income Tax Expense | -32.95 | -32.86 | -1.85 | 48.38 | 30.97 | 16.12 |
Earnings From Continuing Operations | -223.18 | -135.89 | 22.84 | 336.47 | 204.98 | 94.53 |
Minority Interest in Earnings | 51.44 | 26.02 | 7.86 | 4.91 | -1.76 | 0.64 |
Net Income | -171.74 | -109.86 | 30.7 | 341.37 | 203.22 | 95.17 |
Net Income to Common | -171.74 | -109.86 | 30.7 | 341.37 | 203.22 | 95.17 |
Net Income Growth | - | - | -91.01% | 67.98% | 113.54% | 57.96% |
Shares Outstanding (Basic) | 142 | 143 | 146 | 131 | 108 | 108 |
Shares Outstanding (Diluted) | 142 | 143 | 146 | 131 | 108 | 108 |
Shares Change | -4.13% | -2.40% | 11.34% | 21.68% | 0.15% | 10.29% |
EPS (Basic) | -1.21 | -0.77 | 0.21 | 2.60 | 1.88 | 0.88 |
EPS (Diluted) | -1.21 | -0.77 | 0.21 | 2.60 | 1.88 | 0.88 |
EPS Growth | - | - | -91.92% | 38.06% | 113.21% | 43.23% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -1,032 | -822.5 | -416.5 | -187.46 | 43.7 | -2.81 |
Free Cash Flow Per Share | -7.29 | -5.76 | -2.85 | -1.43 | 0.41 | -0.03 |
Dividend Per Share | - | - | 0.210 | 0.417 | - | - |
Dividend Growth | - | - | -49.60% | - | - | - |
Gross Margin | 23.39% | 23.72% | 21.45% | 67.33% | 68.46% | 71.56% |
Operating Margin | -28.32% | -15.29% | 0.75% | 42.82% | 48.01% | 45.49% |
Profit Margin | -23.85% | -10.28% | 1.81% | 42.94% | 41.60% | 39.76% |
Free Cash Flow Margin | -143.28% | -76.99% | -24.52% | -23.58% | 8.95% | -1.17% |
EBITDA | -117.29 | -89.33 | 49.62 | 351.56 | 240.18 | 111.84 |
EBITDA Margin | -16.29% | -8.36% | 2.92% | 44.22% | 49.17% | 46.72% |
D&A For EBITDA | 86.63 | 74.05 | 36.86 | 11.15 | 5.65 | 2.95 |
EBIT | -203.92 | -163.38 | 12.77 | 340.42 | 234.53 | 108.89 |
EBIT Margin | -28.32% | -15.29% | 0.75% | 42.82% | 48.01% | 45.49% |
Effective Tax Rate | - | - | - | 12.57% | 13.12% | 14.57% |
Revenue as Reported | 507.79 | 1,068 | 1,699 | 795.04 | 488.47 | - |
Advertising Expenses | - | 3.23 | 6.73 | 6.76 | 1.05 | 0.65 |