MEGA P&C Advanced Materials (Shanghai) Company Limited (SHA:603062)
China
· Delayed Price · Currency is CNY 50.00
+1.12 (2.29%)
Mar 10, 2026, 3:00 PM CST
SHA:603062 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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| Operating Revenue | 2,092 | 2,138 | 1,140 | 1,386 | 1,989 | 936.69 |
| Other Revenue | 1.82 | 1.82 | 0.97 | 0.74 | 0.86 | 4.14 |
| Revenue | 2,094 | 2,139 | 1,141 | 1,387 | 1,990 | 940.83 |
| Revenue Growth (YoY) | 18.80% | 87.56% | -17.75% | -30.31% | 111.53% | - |
| Cost of Revenue | 1,622 | 1,703 | 802.25 | 953.51 | 1,367 | 570.12 |
| Gross Profit | 472.06 | 436.82 | 338.4 | 433.29 | 622.96 | 370.71 |
| Selling, General & Admin | 164.76 | 123.99 | 97.89 | 93.98 | 122.48 | 96.43 |
| Research & Development | 50.62 | 59.44 | 51.87 | 62.66 | 67.54 | 34.56 |
| Other Operating Expenses | 25.91 | 10.65 | 6.87 | 8.31 | 10.57 | 8.32 |
| Operating Expenses | 237.78 | 235.15 | 170.65 | 150.64 | 216.19 | 152.17 |
| Operating Income | 234.28 | 201.67 | 167.75 | 282.65 | 406.76 | 218.54 |
| Interest Expense | -2.56 | -1.71 | -2.7 | -12.7 | -24.34 | -13.04 |
| Interest & Investment Income | 12.99 | 17.78 | 4.91 | 4.19 | 1.08 | 1.22 |
| Currency Exchange Gain (Loss) | -0.32 | -0.32 | -0.11 | -0.35 | 1.73 | -0.07 |
| Other Non Operating Income (Expenses) | 1.3 | -0.54 | -0.73 | -1.54 | -1.34 | -1.1 |
| EBT Excluding Unusual Items | 245.7 | 216.89 | 169.12 | 272.24 | 383.89 | 205.55 |
| Gain (Loss) on Sale of Investments | 9.97 | 11.7 | 1.83 | - | - | - |
| Gain (Loss) on Sale of Assets | -0.28 | -0.76 | -0.31 | -0.24 | 2.2 | - |
| Asset Writedown | -2.35 | - | - | - | -1.4 | -0.12 |
| Other Unusual Items | 30.59 | 17.83 | 24.26 | 32.81 | -1.99 | 3.64 |
| Pretax Income | 283.63 | 245.66 | 194.9 | 304.81 | 382.69 | 209.07 |
| Income Tax Expense | 47.39 | 34.8 | 27.94 | 44.81 | 57.08 | 33.42 |
| Net Income | 236.24 | 210.86 | 166.96 | 260 | 325.61 | 175.65 |
| Net Income to Common | 236.24 | 210.86 | 166.96 | 260 | 325.61 | 175.65 |
| Net Income Growth | 55.76% | 26.30% | -35.79% | -20.15% | 85.38% | - |
| Shares Outstanding (Basic) | 106 | 107 | 85 | 81 | 81 | 67 |
| Shares Outstanding (Diluted) | 106 | 107 | 85 | 81 | 81 | 67 |
| Shares Change (YoY) | 0.46% | 25.66% | 5.17% | -0.00% | 21.28% | - |
| EPS (Basic) | 2.23 | 1.97 | 1.96 | 3.21 | 4.02 | 2.63 |
| EPS (Diluted) | 2.23 | 1.97 | 1.96 | 3.21 | 4.02 | 2.63 |
| EPS Growth | 55.05% | 0.51% | -38.94% | -20.15% | 52.85% | - |
| Free Cash Flow | 229.14 | -75.58 | -56.57 | 266.94 | -470.92 | -22.22 |
| Free Cash Flow Per Share | 2.17 | -0.71 | -0.66 | 3.30 | -5.81 | -0.33 |
| Dividend Per Share | 1.760 | 1.640 | 2.500 | - | - | - |
| Dividend Growth | -42.48% | -34.40% | - | - | - | - |
| Gross Margin | 22.55% | 20.42% | 29.67% | 31.24% | 31.30% | 39.40% |
| Operating Margin | 11.19% | 9.43% | 14.71% | 20.38% | 20.44% | 23.23% |
| Profit Margin | 11.28% | 9.86% | 14.64% | 18.75% | 16.36% | 18.67% |
| Free Cash Flow Margin | 10.94% | -3.53% | -4.96% | 19.25% | -23.66% | -2.36% |
| EBITDA | 248.48 | 215.66 | 181.47 | 295.26 | - | - |
| EBITDA Margin | 11.87% | 10.08% | 15.91% | 21.29% | - | - |
| D&A For EBITDA | 14.19 | 13.99 | 13.72 | 12.62 | - | - |
| EBIT | 234.28 | 201.67 | 167.75 | 282.65 | 406.76 | 218.54 |
| EBIT Margin | 11.19% | 9.43% | 14.71% | 20.38% | 20.44% | 23.23% |
| Effective Tax Rate | 16.71% | 14.17% | 14.34% | 14.70% | 14.92% | 15.98% |
| Revenue as Reported | 2,094 | 2,139 | 1,141 | 1,387 | - | - |
| Advertising Expenses | - | 1.36 | 2.31 | 1.27 | 2.38 | 1.35 |
Source: S&P Capital IQ. Standard template. Financial Sources.