Shanghai Fudan Microelectronics Group Company Limited (HKG: 1385)
Hong Kong
· Delayed Price · Currency is HKD 15.14
-0.42 (-2.70%)
Nov 14, 2024, 4:08 PM HKT
Shanghai Fudan Microelectronics Group Company Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 3,470 | 3,524 | 3,511 | 2,552 | 1,670 | 1,455 | Upgrade
|
| Other Revenue | 11.87 | 11.87 | 28.34 | 25.29 | 20.6 | - | Upgrade
|
| Revenue | 3,482 | 3,536 | 3,539 | 2,577 | 1,691 | 1,455 | Upgrade
|
| Revenue Growth (YoY) | -2.54% | -0.07% | 37.31% | 52.42% | 16.23% | 3.20% | Upgrade
|
| Cost of Revenue | 1,735 | 1,498 | 1,391 | 1,105 | 921.12 | 937.99 | Upgrade
|
| Gross Profit | 1,747 | 2,038 | 2,148 | 1,473 | 769.78 | 516.78 | Upgrade
|
| Selling, General & Admin | 405.92 | 403.77 | 356.28 | 279.63 | 217.82 | 233.97 | Upgrade
|
| Research & Development | 1,057 | 1,011 | 735.42 | 691.64 | 490.55 | - | Upgrade
|
| Other Operating Expenses | -85.21 | -9.06 | -19.23 | -4.37 | -116.14 | 569.67 | Upgrade
|
| Operating Expenses | 1,392 | 1,415 | 1,074 | 964.95 | 591.32 | 803.64 | Upgrade
|
| Operating Income | 355.67 | 622.71 | 1,074 | 507.66 | 178.46 | -286.86 | Upgrade
|
| Interest Expense | -42.84 | -27.99 | -4.35 | -4.53 | -1.96 | -2.6 | Upgrade
|
| Interest & Investment Income | 19.66 | 20.03 | 14.81 | 8.43 | 6.29 | 8.04 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | - | -1.02 | Upgrade
|
| Currency Exchange Gain (Loss) | -3 | -3 | -1.77 | -2.36 | -7.18 | -2.52 | Upgrade
|
| Other Non Operating Income (Expenses) | -12.08 | -0.26 | -0.94 | -0.37 | -0.23 | 129 | Upgrade
|
| EBT Excluding Unusual Items | 317.41 | 611.5 | 1,081 | 508.84 | 175.38 | -155.97 | Upgrade
|
| Gain (Loss) on Sale of Investments | 0.17 | -1.4 | -24.74 | -1.77 | -1.55 | -5.08 | Upgrade
|
| Gain (Loss) on Sale of Assets | 3.18 | 1.24 | 1.33 | 0.52 | -0.02 | 24.85 | Upgrade
|
| Asset Writedown | 25.44 | -12.99 | -2.5 | -23.21 | -1.95 | -9.83 | Upgrade
|
| Other Unusual Items | 153.05 | 153.5 | 66.11 | 89.07 | -1.81 | - | Upgrade
|
| Pretax Income | 499.26 | 751.85 | 1,122 | 573.45 | 170.05 | -146.03 | Upgrade
|
| Income Tax Expense | 3.39 | 2.99 | 4.25 | 14.12 | 9.76 | 2.93 | Upgrade
|
| Earnings From Continuing Operations | 495.87 | 748.86 | 1,117 | 559.32 | 160.28 | -148.96 | Upgrade
|
| Minority Interest in Earnings | 0.72 | -29.36 | -40.42 | -44.86 | -27.41 | -12.98 | Upgrade
|
| Net Income | 496.59 | 719.49 | 1,077 | 514.47 | 132.87 | -161.94 | Upgrade
|
| Net Income to Common | 496.59 | 719.49 | 1,077 | 514.47 | 132.87 | -161.94 | Upgrade
|
| Net Income Growth | -42.78% | -33.18% | 109.31% | 287.20% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 824 | 818 | 816 | 746 | 695 | 695 | Upgrade
|
| Shares Outstanding (Diluted) | 826 | 827 | 822 | 746 | 695 | 695 | Upgrade
|
| Shares Change (YoY) | 0.05% | 0.61% | 10.25% | 7.36% | - | 5.13% | Upgrade
|
| EPS (Basic) | 0.60 | 0.88 | 1.32 | 0.69 | 0.19 | -0.23 | Upgrade
|
| EPS (Diluted) | 0.60 | 0.87 | 1.31 | 0.69 | 0.19 | -0.23 | Upgrade
|
| EPS Growth | -42.81% | -33.59% | 89.86% | 263.16% | - | - | Upgrade
|
| Free Cash Flow | -92.36 | -1,559 | -461.24 | 37.71 | -8.65 | -137.06 | Upgrade
|
| Free Cash Flow Per Share | -0.11 | -1.89 | -0.56 | 0.05 | -0.01 | -0.20 | Upgrade
|
| Dividend Per Share | 0.100 | 0.100 | 0.135 | 0.065 | - | - | Upgrade
|
| Dividend Growth | -25.93% | -25.93% | 107.69% | - | - | - | Upgrade
|
| Gross Margin | 50.18% | 57.64% | 60.69% | 57.14% | 45.52% | 35.52% | Upgrade
|
| Operating Margin | 10.22% | 17.61% | 30.34% | 19.70% | 10.55% | -19.72% | Upgrade
|
| Profit Margin | 14.26% | 20.35% | 30.43% | 19.96% | 7.86% | -11.13% | Upgrade
|
| Free Cash Flow Margin | -2.65% | -44.09% | -13.03% | 1.46% | -0.51% | -9.42% | Upgrade
|
| EBITDA | 509.53 | 758.55 | 1,185 | 707.57 | 330.33 | -199.51 | Upgrade
|
| EBITDA Margin | 14.63% | 21.45% | 33.49% | 27.45% | 19.54% | -13.71% | Upgrade
|
| D&A For EBITDA | 153.86 | 135.84 | 111.81 | 199.91 | 151.87 | 87.35 | Upgrade
|
| EBIT | 355.67 | 622.71 | 1,074 | 507.66 | 178.46 | -286.86 | Upgrade
|
| EBIT Margin | 10.21% | 17.61% | 30.34% | 19.70% | 10.55% | -19.72% | Upgrade
|
| Effective Tax Rate | 0.68% | 0.40% | 0.38% | 2.46% | 5.74% | - | Upgrade
|
| Revenue as Reported | 3,482 | 3,536 | 3,539 | 2,577 | - | - | Upgrade
|
| Advertising Expenses | - | 6.44 | 2.55 | 4.45 | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.