Hangzhou Mdk Opto Electronics Co.,Ltd. (SHA:688079)
China · Delayed Price · Currency is CNY 15.64
+0.07 (0.45%)
Aug 25, 2026, 2:45 PM CST
SHA:688079 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 | 709.96 | 642.98 | 466.57 | 306.65 | 404.43 | 433.71 |
Other Revenue | 20.82 | 20.82 | 18.94 | 14.08 | 9.3 | 5.76 |
| 730.78 | 663.8 | 485.51 | 320.72 | 413.73 | 439.47 | |
Revenue Growth | 30.27% | 36.72% | 51.38% | -22.48% | -5.86% | 4.00% |
Cost of Revenue | 668.18 | 598.27 | 414.85 | 263.5 | 271.9 | 228.19 |
Gross Profit | 62.6 | 65.53 | 70.66 | 57.22 | 141.83 | 211.28 |
Selling, General & Admin | 89.02 | 70.5 | 50.37 | 45.13 | 43.35 | 41.72 |
Research & Development | 140.86 | 136.59 | 107.72 | 85.34 | 72.51 | 63.78 |
Other Operating Expenses | -2.23 | -0.22 | 0.92 | 3.98 | 5.39 | 3.42 |
Operating Expenses | 229.44 | 208.66 | 162.69 | 134.64 | 120.33 | 108.79 |
Operating Income | -166.84 | -143.13 | -92.03 | -77.42 | 21.5 | 102.49 |
Interest Expense | -40.59 | -40.59 | -26.63 | -6.9 | -3.1 | -1.59 |
Interest & Investment Income | 0.26 | 0.26 | 1.33 | 0.82 | 5.66 | 13.56 |
Currency Exchange Gain (Loss) | -1.76 | -1.76 | 0.04 | -10.66 | -8.36 | -13.72 |
Other Non Operating Income (Expenses) | -24.27 | -2.37 | -1 | -0.48 | -0.58 | 0.4 |
EBT Excluding Unusual Items | -233.2 | -187.6 | -118.29 | -94.64 | 15.13 | 101.15 |
Impairment of Goodwill | -3.62 | -3.62 | - | - | - | - |
Gain (Loss) on Sale of Investments | 0.87 | -0.26 | -10.87 | -16.08 | -4.36 | -0.76 |
Gain (Loss) on Sale of Assets | -0.07 | 0.04 | -1.69 | 0.34 | 0.45 | 1.25 |
Asset Writedown | -12.14 | -10.62 | -2.89 | -1.55 | -0.18 | -2.03 |
Other Unusual Items | 3.05 | 3.05 | 3.69 | 5.17 | 4.38 | 7.96 |
Pretax Income | -245.11 | -199 | -130.04 | -106.76 | 15.42 | 107.58 |
Income Tax Expense | -44.78 | -38.45 | -23.37 | -19.62 | -4.87 | 8.44 |
Earnings From Continuing Operations | -200.33 | -160.55 | -106.67 | -87.14 | 20.28 | 99.14 |
Minority Interest in Earnings | 5.21 | 4.01 | 4.82 | 2.69 | 1.8 | 0.78 |
Net Income | -195.12 | -156.55 | -101.85 | -84.45 | 22.09 | 99.92 |
Net Income to Common | -195.12 | -156.55 | -101.85 | -84.45 | 22.09 | 99.92 |
Net Income Growth | - | - | - | - | -77.89% | -30.65% |
Shares Outstanding (Basic) | 409 | 401 | 392 | 402 | 368 | 384 |
Shares Outstanding (Diluted) | 409 | 401 | 392 | 402 | 368 | 384 |
Shares Change | 4.47% | 2.47% | -2.59% | 9.23% | -4.21% | 28.04% |
EPS (Basic) | -0.48 | -0.39 | -0.26 | -0.21 | 0.06 | 0.26 |
EPS (Diluted) | -0.48 | -0.39 | -0.26 | -0.21 | 0.06 | 0.26 |
EPS Growth | - | - | - | - | -76.92% | -45.83% |
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 | -162.16 | -205.37 | -692.47 | -511.88 | -352.08 | -106.2 |
Free Cash Flow Per Share | -0.40 | -0.51 | -1.77 | -1.27 | -0.96 | -0.28 |
Dividend Per Share | - | - | - | - | - | 0.075 |
Dividend Growth | - | - | - | - | - | -31.19% |
Gross Margin | 8.57% | 9.87% | 14.55% | 17.84% | 34.28% | 48.08% |
Operating Margin | -22.83% | -21.56% | -18.95% | -24.14% | 5.20% | 23.32% |
Profit Margin | -26.70% | -23.58% | -20.98% | -26.33% | 5.34% | 22.74% |
Free Cash Flow Margin | -22.19% | -30.94% | -142.63% | -159.60% | -85.10% | -24.17% |
EBITDA | 90.3 | 77.38 | 64.46 | 41 | 112.63 | 169.41 |
EBITDA Margin | 12.36% | 11.66% | 13.28% | 12.78% | 27.22% | 38.55% |
D&A For EBITDA | 257.15 | 220.51 | 156.49 | 118.42 | 91.13 | 66.92 |
EBIT | -166.84 | -143.13 | -92.03 | -77.42 | 21.5 | 102.49 |
EBIT Margin | -22.83% | -21.56% | -18.95% | -24.14% | 5.20% | 23.32% |
Effective Tax Rate | - | - | - | - | - | 7.84% |
Revenue as Reported | 663.8 | 663.8 | 485.51 | 320.72 | 413.73 | 439.47 |
Advertising Expenses | - | 0.45 | - | - | - | - |