Gpixel Changchun Microelectronics Inc. (HKG:3277)
Hong Kong · Delayed Price · Currency is HKD 71.00
-1.50 (-2.07%)
Oct 2, 2026, 4:08 PM HKT
HKG:3277 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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 1,138 | 856.51 | 673.05 | 604.84 | 604.41 | 409.98 |
Other Revenue | - | - | - | - | - | 0.63 |
| 1,138 | 856.51 | 673.05 | 604.84 | 604.41 | 410.61 | |
Revenue Growth | - | 27.26% | 11.28% | 0.07% | 47.20% | 107.25% |
Cost of Revenue | 347.82 | 283.23 | 276.19 | 220.88 | 144.08 | 110.1 |
Gross Profit | 790.36 | 573.28 | 396.86 | 383.95 | 460.32 | 300.5 |
Selling, General & Admin | 106.5 | 104.91 | 86.73 | 81.05 | 420.06 | 254.15 |
Research & Development | 190.99 | 186.17 | 130.22 | 131.55 | 84.2 | 64.63 |
Other Operating Expenses | 8.6 | 8.6 | 5.85 | 3.8 | 6.06 | 3.15 |
Operating Expenses | 314.46 | 305.95 | 224.92 | 218.34 | 510.9 | 321.17 |
Operating Income | 475.9 | 267.33 | 171.94 | 165.61 | -50.58 | -20.67 |
Interest Expense | -0.88 | -0.79 | -0.87 | -1.37 | -0.63 | -0.49 |
Interest & Investment Income | 19.34 | 19.34 | 16.6 | 12.48 | 5.78 | 2.56 |
Earnings From Equity Investments | -0.15 | -0.56 | -2.24 | -2.37 | -5.65 | - |
Currency Exchange Gain (Loss) | 1.59 | 1.59 | -2.62 | -0.89 | -9.61 | -2.82 |
Other Non Operating Income (Expenses) | 3.38 | 34.17 | 33.34 | 16.38 | 8.35 | -0.22 |
EBT Excluding Unusual Items | 499.18 | 321.08 | 216.16 | 189.82 | -52.34 | -21.64 |
Gain (Loss) on Sale of Investments | 2.99 | 2.99 | 4.36 | 0.66 | 1.72 | -3.86 |
Gain (Loss) on Sale of Assets | 0.06 | 0.06 | - | 0 | - | -0.12 |
Other Unusual Items | - | - | 0.32 | - | - | 11.79 |
Pretax Income | 502.22 | 324.12 | 220.84 | 190.49 | -50.62 | -13.84 |
Income Tax Expense | 46.14 | 30.98 | 23.85 | 20.64 | 33.48 | 22.2 |
Earnings From Continuing Operations | 456.08 | 293.15 | 196.98 | 169.85 | -84.1 | -36.04 |
Minority Interest in Earnings | 4.13 | 1.04 | 1.69 | 4.35 | 0.95 | 2.88 |
Net Income | 460.21 | 294.18 | 198.68 | 174.2 | -83.15 | -33.17 |
Net Income to Common | 460.21 | 294.18 | 198.68 | 174.2 | -83.15 | -33.17 |
Net Income Growth | - | 48.07% | 14.05% | - | - | - |
Shares Outstanding (Basic) | 385 | 370 | 370 | 370 | 323 | - |
Shares Outstanding (Diluted) | 385 | 370 | 370 | 370 | 323 | - |
Shares Change | - | - | - | 14.59% | - | - |
EPS (Basic) | 1.20 | 0.80 | 0.54 | 0.47 | -0.26 | - |
EPS (Diluted) | 1.20 | 0.80 | 0.54 | 0.47 | -0.26 | - |
EPS Growth | - | 48.07% | 14.05% | - | - | - |
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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 607.81 | 457.19 | 209.13 | 191.03 | 97.46 | 75.56 |
Free Cash Flow Per Share | 1.58 | 1.24 | 0.56 | 0.52 | 0.30 | - |
Dividend Per Share | 0.258 | 0.258 | - | - | - | - |
Dividend Growth | - | -65.55% | - | - | - | - |
Gross Margin | 69.44% | 66.93% | 58.97% | 63.48% | 76.16% | 73.19% |
Operating Margin | 41.81% | 31.21% | 25.55% | 27.38% | -8.37% | -5.03% |
Profit Margin | 40.43% | 34.35% | 29.52% | 28.80% | -13.76% | -8.08% |
Free Cash Flow Margin | 53.40% | 53.38% | 31.07% | 31.58% | 16.13% | 18.40% |
EBITDA | 489.79 | 279.87 | 183.01 | 175.29 | -45.22 | -12.6 |
EBITDA Margin | 43.03% | 32.68% | 27.19% | 28.98% | -7.48% | -3.07% |
D&A For EBITDA | 13.89 | 12.54 | 11.07 | 9.68 | 5.36 | 8.07 |
EBIT | 475.9 | 267.33 | 171.94 | 165.61 | -50.58 | -20.67 |
EBIT Margin | 41.81% | 31.21% | 25.55% | 27.38% | -8.37% | -5.03% |
Effective Tax Rate | 9.19% | 9.56% | 10.80% | 10.84% | - | - |