Suzhou K-Hiragawa Electronic Technology Co., Ltd. (SHA:603052)
China · Delayed Price · Currency is CNY 56.82
-4.64 (-7.55%)
At close: Aug 24, 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 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 | 953.38 | 923.87 | 769.4 | 721.75 | 904.79 | 748 |
Other Revenue | 0.18 | 0.18 | 13.25 | 1.52 | 0.5 | 1.93 |
| 953.56 | 924.05 | 782.65 | 723.27 | 905.29 | 749.93 | |
Revenue Growth | 10.21% | 18.07% | 8.21% | -20.11% | 20.72% | 33.99% |
Cost of Revenue | 868.2 | 797.65 | 642.19 | 569.36 | 661.75 | 556.78 |
Gross Profit | 85.36 | 126.4 | 140.46 | 153.91 | 243.53 | 193.15 |
Selling, General & Admin | 69.08 | 65.41 | 45.95 | 43.17 | 39.75 | 33.78 |
Research & Development | 66.25 | 54.76 | 48.1 | 30.5 | 32.31 | 24.87 |
Other Operating Expenses | 2.37 | 0.62 | -0.73 | 0.18 | 5.34 | 3.24 |
Operating Expenses | 141.01 | 124.1 | 89.37 | 77.61 | 79.26 | 65.55 |
Operating Income | -55.65 | 2.3 | 51.09 | 76.3 | 164.27 | 127.6 |
Interest Expense | -0.37 | -0.37 | -0.6 | -0.78 | -0.5 | -0.3 |
Interest & Investment Income | 5.69 | 8.63 | 14.83 | 17.98 | 2.51 | 0.68 |
Currency Exchange Gain (Loss) | -2.85 | -2.85 | 3.15 | 5.93 | 15.25 | -3.05 |
Other Non Operating Income (Expenses) | -8.13 | -1.72 | -0.37 | -0.35 | -0.28 | -0.22 |
EBT Excluding Unusual Items | -61.31 | 5.99 | 68.1 | 99.09 | 181.25 | 124.71 |
Gain (Loss) on Sale of Investments | 0.96 | -1.86 | -0.15 | 2.06 | 0.84 | -1.44 |
Gain (Loss) on Sale of Assets | -0.21 | 0 | -1.71 | -0.25 | -0.91 | -2.05 |
Asset Writedown | -4.19 | -2.94 | - | - | - | -3.3 |
Other Unusual Items | 3.64 | 3.64 | 2.42 | 4.68 | 0.52 | 0.58 |
Pretax Income | -61.11 | 4.83 | 68.66 | 105.58 | 181.71 | 118.5 |
Income Tax Expense | -20.56 | -7.37 | 7.77 | 11.52 | 23.23 | 14.73 |
Earnings From Continuing Operations | -40.55 | 12.2 | 60.89 | 94.06 | 158.48 | 103.76 |
Minority Interest in Earnings | 2.82 | 3.56 | 5.52 | 1.27 | - | - |
Net Income | -37.73 | 15.76 | 66.41 | 95.33 | 158.48 | 103.76 |
Net Income to Common | -37.73 | 15.76 | 66.41 | 95.33 | 158.48 | 103.76 |
Net Income Growth | - | -76.27% | -30.34% | -39.85% | 52.74% | 34.24% |
Shares Outstanding (Basic) | 201 | 197 | 184 | 188 | 153 | 142 |
Shares Outstanding (Diluted) | 201 | 197 | 184 | 188 | 153 | 142 |
Shares Change | 11.83% | 6.79% | -1.87% | 22.86% | 8.02% | -11.83% |
EPS (Basic) | -0.19 | 0.08 | 0.36 | 0.51 | 1.04 | 0.73 |
EPS (Diluted) | -0.19 | 0.08 | 0.36 | 0.51 | 1.04 | 0.73 |
EPS Growth | - | -77.78% | -29.01% | -51.04% | 41.39% | 52.25% |
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 | -155.99 | -89.69 | -179.59 | 130.3 | -0.22 | 94.99 |
Free Cash Flow Per Share | -0.78 | -0.46 | -0.97 | 0.69 | -0.00 | 0.67 |
Dividend Per Share | - | - | 0.250 | 0.255 | 0.182 | 0.182 |
Dividend Growth | - | - | -2.00% | 40.01% | 0% | - |
Gross Margin | 8.95% | 13.68% | 17.95% | 21.28% | 26.90% | 25.75% |
Operating Margin | -5.84% | 0.25% | 6.53% | 10.55% | 18.15% | 17.02% |
Profit Margin | -3.96% | 1.71% | 8.48% | 13.18% | 17.51% | 13.84% |
Free Cash Flow Margin | -16.36% | -9.71% | -22.95% | 18.02% | -0.02% | 12.67% |
EBITDA | -10.91 | 36.17 | 67.19 | 88.33 | 175.66 | 139.13 |
EBITDA Margin | -1.15% | 3.91% | 8.59% | 12.21% | 19.40% | 18.55% |
D&A For EBITDA | 44.73 | 33.88 | 16.11 | 12.03 | 11.39 | 11.53 |
EBIT | -55.65 | 2.3 | 51.09 | 76.3 | 164.27 | 127.6 |
EBIT Margin | -5.84% | 0.25% | 6.53% | 10.55% | 18.14% | 17.02% |
Effective Tax Rate | - | - | 11.32% | 10.91% | 12.78% | 12.43% |
Revenue as Reported | 924.05 | 924.05 | 782.65 | 723.27 | 905.29 | 749.93 |