Suzhou K-Hiragawa Electronic Technology Co., Ltd. (SHA:603052)
China · Delayed Price · Currency is CNY 59.71
-2.24 (-3.62%)
At close: Feb 13, 2026
SHA:603052 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 | Jan '21 Jan 1, 2021 |
Operating Revenue | 879.89 | 769.4 | 721.75 | 904.79 | 748 | 557.92 |
Other Revenue | 13.25 | 13.25 | 1.52 | 0.5 | 1.93 | 1.78 |
| 893.13 | 782.65 | 723.27 | 905.29 | 749.93 | 559.7 | |
Revenue Growth (YoY) | 18.77% | 8.21% | -20.11% | 20.72% | 33.99% | 16.83% |
Cost of Revenue | 749.94 | 642.19 | 569.36 | 661.75 | 556.78 | 398.43 |
Gross Profit | 143.19 | 140.46 | 153.91 | 243.53 | 193.15 | 161.27 |
Selling, General & Admin | 63.49 | 45.95 | 43.17 | 39.75 | 33.78 | 37.71 |
Research & Development | 52.78 | 48.1 | 30.5 | 32.31 | 24.87 | 19.46 |
Other Operating Expenses | 0.84 | -0.73 | 0.18 | 5.34 | 3.24 | 2.28 |
Operating Expenses | 119.94 | 89.37 | 77.61 | 79.26 | 65.55 | 59.07 |
Operating Income | 23.25 | 51.09 | 76.3 | 164.27 | 127.6 | 102.2 |
Interest Expense | -0.52 | -0.6 | -0.78 | -0.5 | -0.3 | -4.57 |
Interest & Investment Income | 9.24 | 14.83 | 17.98 | 2.51 | 0.68 | 0.21 |
Currency Exchange Gain (Loss) | 3.15 | 3.15 | 5.93 | 15.25 | -3.05 | -4.43 |
Other Non Operating Income (Expenses) | -2.21 | -0.37 | -0.35 | -0.28 | -0.22 | -0.09 |
EBT Excluding Unusual Items | 32.9 | 68.1 | 99.09 | 181.25 | 124.71 | 93.33 |
Gain (Loss) on Sale of Investments | -0.33 | -0.15 | 2.06 | 0.84 | -1.44 | -0.97 |
Gain (Loss) on Sale of Assets | -1.53 | -1.71 | -0.25 | -0.91 | -2.05 | -1.47 |
Asset Writedown | -1.64 | - | - | - | -3.3 | -0 |
Other Unusual Items | 2.12 | 2.42 | 4.68 | 0.52 | 0.58 | -0.27 |
Pretax Income | 31.53 | 68.66 | 105.58 | 181.71 | 118.5 | 90.61 |
Income Tax Expense | 0.46 | 7.77 | 11.52 | 23.23 | 14.73 | 13.32 |
Earnings From Continuing Operations | 31.07 | 60.89 | 94.06 | 158.48 | 103.76 | 77.29 |
Minority Interest in Earnings | 3.06 | 5.52 | 1.27 | - | - | - |
Net Income | 34.12 | 66.41 | 95.33 | 158.48 | 103.76 | 77.29 |
Net Income to Common | 34.12 | 66.41 | 95.33 | 158.48 | 103.76 | 77.29 |
Net Income Growth | -55.67% | -30.34% | -39.85% | 52.74% | 34.24% | 2.65% |
Shares Outstanding (Basic) | 191 | 186 | 188 | 153 | 142 | 161 |
Shares Outstanding (Diluted) | 191 | 186 | 188 | 153 | 142 | 161 |
Shares Change (YoY) | 3.56% | -1.08% | 22.86% | 8.02% | -11.83% | -8.26% |
EPS (Basic) | 0.18 | 0.36 | 0.51 | 1.04 | 0.73 | 0.48 |
EPS (Diluted) | 0.18 | 0.36 | 0.51 | 1.04 | 0.73 | 0.48 |
EPS Growth | -57.19% | -29.58% | -51.04% | 41.39% | 52.25% | 11.88% |
Free Cash Flow | -201.51 | -179.59 | 130.3 | -0.22 | 94.99 | 140.99 |
Free Cash Flow Per Share | -1.05 | -0.97 | 0.69 | -0.00 | 0.67 | 0.88 |
Dividend Per Share | 0.179 | 0.179 | 0.255 | 0.182 | 0.182 | - |
Dividend Growth | -29.99% | -29.99% | 40.01% | - | - | - |
Gross Margin | 16.03% | 17.95% | 21.28% | 26.90% | 25.75% | 28.81% |
Operating Margin | 2.60% | 6.53% | 10.55% | 18.15% | 17.02% | 18.26% |
Profit Margin | 3.82% | 8.48% | 13.18% | 17.51% | 13.84% | 13.81% |
Free Cash Flow Margin | -22.56% | -22.95% | 18.02% | -0.02% | 12.67% | 25.19% |
EBITDA | 41.35 | 66.58 | 88.33 | 175.66 | 139.13 | 113.36 |
EBITDA Margin | 4.63% | 8.51% | 12.21% | 19.40% | 18.55% | 20.25% |
D&A For EBITDA | 18.1 | 15.49 | 12.03 | 11.39 | 11.53 | 11.16 |
EBIT | 23.25 | 51.09 | 76.3 | 164.27 | 127.6 | 102.2 |
EBIT Margin | 2.60% | 6.53% | 10.55% | 18.14% | 17.02% | 18.26% |
Effective Tax Rate | 1.46% | 11.32% | 10.91% | 12.78% | 12.43% | 14.70% |
Revenue as Reported | 893.13 | 782.65 | 723.27 | 905.29 | 749.93 | 559.7 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.