StarPower Semiconductor Ltd. (SHA:603290)

StarPower Semiconductor Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	3,784	3,381	3,638	2,682	1,696	959.37
Other Revenue	9.28	9.32	24.53	23.39	10.62	3.63
Revenue	3,793	3,391	3,663	2,705	1,707	963
Revenue Growth (YoY)	8.12%	-7.43%	35.39%	58.53%	77.22%	23.55%
Cost of Revenue	2,668	2,354	2,290	1,616	1,081	659.32
Gross Profit	1,125	1,037	1,373	1,090	625.46	303.69
Selling, General & Admin	157.7	134.17	118.65	102.24	75.92	40.23
Research & Development	432.77	354.3	287.42	188.88	110.17	77.07
Other Operating Expenses	-20.71	-46.3	0.72	11.21	7.34	3.2
Operating Expenses	581.18	454.28	418.71	312.88	197.67	122.59
Operating Income	543.64	582.73	954.61	776.95	427.79	181.09
Interest Expense	-1.82	-2.9	-1.79	-2.41	-3.41	-0.78
Interest & Investment Income	16.02	24.44	77.32	107.47	10.21	7.24
Currency Exchange Gain (Loss)	16.38	-10.22	-2.67	8.61	-0.54	0.72
Other Non Operating Income (Expenses)	-0.32	-0.82	-0.91	-0.27	-0.25	-0.25
EBT Excluding Unusual Items	573.9	593.22	1,027	890.35	433.8	188.02
Gain (Loss) on Sale of Investments	0.42	-	4.33	7.79	1.06	0.96
Gain (Loss) on Sale of Assets	-0.26	-0.14	0.03	0.01	-1.57	-0.04
Other Unusual Items	25.4	13.32	13.09	28.97	20.67	19.82
Pretax Income	599.45	606.4	1,044	927.13	453.96	208.76
Income Tax Expense	85.91	93.02	123.31	106.38	54.56	27.73
Earnings From Continuing Operations	513.54	513.39	920.7	820.75	399.4	181.03
Minority Interest in Earnings	-5.16	-5.72	-10.17	-3.1	-1.02	-0.35
Net Income	508.38	507.67	910.53	817.64	398.38	180.68
Net Income to Common	508.38	507.67	910.53	817.64	398.38	180.68
Net Income Growth	-32.70%	-44.25%	11.36%	105.24%	120.49%	33.56%
Shares Outstanding (Basic)	240	239	239	239	225	220
Shares Outstanding (Diluted)	240	239	240	239	226	220
Shares Change (YoY)	0.06%	-0.06%	0.06%	6.06%	2.65%	31.24%
EPS (Basic)	2.12	2.12	3.81	3.42	1.77	0.82
EPS (Diluted)	2.12	2.12	3.80	3.41	1.76	0.82
EPS Growth	-32.73%	-44.21%	11.30%	93.52%	114.79%	1.77%
Free Cash Flow	-156.25	-1,040	-1,820	-633.58	-19.54	-215.31
Free Cash Flow Per Share	-0.65	-4.34	-7.60	-2.65	-0.09	-0.98
Dividend Per Share	0.636	0.636	1.141	1.026	0.501	0.242
Dividend Growth	-44.27%	-44.27%	11.25%	104.89%	106.81%	33.46%
Gross Margin	29.65%	30.58%	37.49%	40.28%	36.65%	31.54%
Operating Margin	14.33%	17.19%	26.06%	28.72%	25.07%	18.80%
Profit Margin	13.40%	14.97%	24.86%	30.22%	23.34%	18.76%
Free Cash Flow Margin	-4.12%	-30.69%	-49.69%	-23.42%	-1.15%	-22.36%
EBITDA	852.23	800.49	1,063	837.85	469.97	214.09
EBITDA Margin	22.47%	23.61%	29.03%	30.97%	27.54%	22.23%
D&A For EBITDA	308.6	217.77	108.72	60.9	42.18	33
EBIT	543.64	582.73	954.61	776.95	427.79	181.09
EBIT Margin	14.33%	17.19%	26.06%	28.72%	25.07%	18.80%
Effective Tax Rate	14.33%	15.34%	11.81%	11.47%	12.02%	13.28%
Revenue as Reported	3,793	3,391	3,663	2,705	1,707	963

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.