Mango Excellent Media Co., Ltd. (SHE:300413)
China
· Delayed Price · Currency is CNY 23.99
+0.06 (0.25%)
At close: Dec 5, 2025
Mango Excellent Media 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 12,838 | 14,052 | 14,594 | 13,961 | 15,335 | 13,992 | Upgrade
|
| Other Revenue | 27.2 | 27.2 | 34.28 | 15.96 | 20.46 | 13.92 | Upgrade
|
| Revenue | 12,865 | 14,080 | 14,628 | 13,977 | 15,356 | 14,006 | Upgrade
|
| Revenue Growth (YoY) | -11.52% | -3.75% | 4.66% | -8.98% | 9.64% | 12.04% | Upgrade
|
| Cost of Revenue | 9,344 | 10,002 | 9,819 | 9,229 | 9,965 | 9,232 | Upgrade
|
| Gross Profit | 3,521 | 4,078 | 4,809 | 4,748 | 5,391 | 4,773 | Upgrade
|
| Selling, General & Admin | 2,584 | 2,431 | 2,872 | 2,891 | 3,165 | 2,794 | Upgrade
|
| Research & Development | 309.75 | 263.87 | 278.73 | 257.61 | 271.99 | 184.38 | Upgrade
|
| Other Operating Expenses | 46.58 | 51.17 | 40.31 | -7 | -58.42 | -78.84 | Upgrade
|
| Operating Expenses | 3,005 | 2,823 | 3,254 | 3,262 | 3,429 | 2,983 | Upgrade
|
| Operating Income | 516.26 | 1,255 | 1,555 | 1,486 | 1,963 | 1,790 | Upgrade
|
| Interest Expense | -10.71 | -11.97 | -23.07 | -20.14 | -8.45 | -13.77 | Upgrade
|
| Interest & Investment Income | 310.32 | 512.7 | 282.13 | 333.18 | 162.37 | 197.4 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.28 | -0.28 | 4.9 | -4.41 | 0.62 | 0.54 | Upgrade
|
| Other Non Operating Income (Expenses) | -26.34 | -29.38 | -15.83 | 1.62 | -17.1 | -18.03 | Upgrade
|
| EBT Excluding Unusual Items | 789.25 | 1,726 | 1,803 | 1,796 | 2,100 | 1,956 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | -17.18 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 3.89 | 0.86 | 1.17 | 0.89 | -0.09 | 0.35 | Upgrade
|
| Asset Writedown | -32.47 | -8.97 | -19.96 | -8.74 | -0.18 | -0.74 | Upgrade
|
| Other Unusual Items | 45.04 | 45.04 | 66.1 | 34.77 | 14.73 | 30.79 | Upgrade
|
| Pretax Income | 805.71 | 1,763 | 1,851 | 1,806 | 2,114 | 1,987 | Upgrade
|
| Income Tax Expense | -127.36 | 420.18 | -1,621 | 0.08 | 0 | 7.41 | Upgrade
|
| Earnings From Continuing Operations | 933.07 | 1,343 | 3,471 | 1,806 | 2,114 | 1,979 | Upgrade
|
| Minority Interest in Earnings | 2.8 | 21.44 | 84.38 | 58.74 | -0.39 | 2.82 | Upgrade
|
| Net Income | 935.87 | 1,364 | 3,556 | 1,864 | 2,114 | 1,982 | Upgrade
|
| Net Income to Common | 935.87 | 1,364 | 3,556 | 1,864 | 2,114 | 1,982 | Upgrade
|
| Net Income Growth | -70.92% | -61.63% | 90.73% | -11.82% | 6.66% | 71.43% | Upgrade
|
| Shares Outstanding (Basic) | 1,873 | 1,869 | 1,871 | 1,864 | 1,807 | 1,786 | Upgrade
|
| Shares Outstanding (Diluted) | 1,873 | 1,869 | 1,871 | 1,864 | 1,807 | 1,786 | Upgrade
|
| Shares Change (YoY) | 0.10% | -0.13% | 0.39% | 3.17% | 1.19% | 1.93% | Upgrade
|
| EPS (Basic) | 0.50 | 0.73 | 1.90 | 1.00 | 1.17 | 1.11 | Upgrade
|
| EPS (Diluted) | 0.50 | 0.73 | 1.90 | 1.00 | 1.17 | 1.11 | Upgrade
|
| EPS Growth | -70.94% | -61.58% | 90.00% | -14.53% | 5.41% | 68.18% | Upgrade
|
| Free Cash Flow | 778.52 | -189.75 | 933.51 | 431.91 | 368.2 | 511.01 | Upgrade
|
| Free Cash Flow Per Share | 0.42 | -0.10 | 0.50 | 0.23 | 0.20 | 0.29 | Upgrade
|
| Dividend Per Share | 0.220 | 0.220 | 0.180 | 0.130 | 0.130 | 0.130 | Upgrade
|
| Dividend Growth | 22.22% | 22.22% | 38.46% | - | - | 30.00% | Upgrade
|
| Gross Margin | 27.37% | 28.96% | 32.88% | 33.97% | 35.11% | 34.08% | Upgrade
|
| Operating Margin | 4.01% | 8.91% | 10.63% | 10.63% | 12.78% | 12.78% | Upgrade
|
| Profit Margin | 7.27% | 9.69% | 24.31% | 13.34% | 13.77% | 14.15% | Upgrade
|
| Free Cash Flow Margin | 6.05% | -1.35% | 6.38% | 3.09% | 2.40% | 3.65% | Upgrade
|
| EBITDA | 6,732 | 7,023 | 6,726 | 6,537 | 6,797 | 6,200 | Upgrade
|
| EBITDA Margin | 52.33% | 49.88% | 45.98% | 46.77% | 44.26% | 44.27% | Upgrade
|
| D&A For EBITDA | 6,216 | 5,768 | 5,171 | 5,051 | 4,834 | 4,410 | Upgrade
|
| EBIT | 516.26 | 1,255 | 1,555 | 1,486 | 1,963 | 1,790 | Upgrade
|
| EBIT Margin | 4.01% | 8.91% | 10.63% | 10.63% | 12.78% | 12.78% | Upgrade
|
| Effective Tax Rate | - | 23.83% | - | 0.00% | 0.00% | 0.37% | Upgrade
|
| Revenue as Reported | 12,865 | 14,080 | 14,628 | 13,977 | 15,356 | 14,006 | Upgrade
|
| Advertising Expenses | - | 1,072 | 1,096 | 1,114 | 1,386 | 1,276 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.