GRINM Semiconductor Materials Co., Ltd. (SHA:688432)
China · Delayed Price · Currency is CNY 14.60
+0.15 (1.04%)
At close: Feb 13, 2026
SHA:688432 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 | Dec '20 Dec 31, 2020 |
Operating Revenue | 906.27 | 932.81 | 865.8 | 1,120 | 821.36 | 514.27 |
Other Revenue | 63.14 | 63.14 | 94.6 | 55.58 | 47.79 | 42.31 |
| 969.41 | 995.95 | 960.4 | 1,175 | 869.16 | 556.58 | |
Revenue Growth (YoY) | 2.78% | 3.70% | -18.29% | 35.23% | 56.16% | -10.88% |
Cost of Revenue | 596.78 | 628.1 | 638.94 | 726.92 | 627.63 | 358.52 |
Gross Profit | 372.63 | 367.84 | 321.47 | 448.4 | 241.53 | 198.06 |
Selling, General & Admin | 62.98 | 53.14 | 47.53 | 51.18 | 88.32 | 60.54 |
Research & Development | 89.17 | 78.28 | 82.22 | 84.7 | 76.41 | 45.9 |
Other Operating Expenses | -16.21 | -7.34 | -0.91 | -2.87 | -4.63 | 7.86 |
Operating Expenses | 136.6 | 124.95 | 129.13 | 132.74 | 161.38 | 113.98 |
Operating Income | 236.03 | 242.89 | 192.34 | 315.66 | 80.15 | 84.08 |
Interest Expense | -0.22 | -0.34 | -0.22 | -0.13 | -0.2 | - |
Interest & Investment Income | 11.06 | 20.45 | 46.7 | 19.13 | 10.2 | 14.18 |
Currency Exchange Gain (Loss) | 0.63 | 0.63 | 5.95 | 57.74 | -7.03 | -18.87 |
Other Non Operating Income (Expenses) | 2.42 | -0.3 | -0.14 | -0.26 | 20.06 | -1.05 |
EBT Excluding Unusual Items | 249.91 | 263.33 | 244.63 | 392.15 | 103.18 | 78.34 |
Gain (Loss) on Sale of Investments | -7.95 | 8.35 | 12.59 | -4.43 | - | - |
Gain (Loss) on Sale of Assets | 0.11 | 0.08 | -0 | -0.73 | -0.23 | -0.02 |
Asset Writedown | -4.09 | -0.89 | -0.26 | - | - | - |
Other Unusual Items | 47.41 | 47.41 | 67.45 | 42.29 | 83.74 | 35.54 |
Pretax Income | 285.38 | 318.29 | 324.41 | 429.28 | 186.7 | 113.86 |
Income Tax Expense | 54.75 | 49.07 | 36.15 | - | - | - |
Earnings From Continuing Operations | 230.63 | 269.23 | 288.26 | 429.28 | 186.7 | 113.86 |
Minority Interest in Earnings | -36.29 | -36.32 | -34.08 | -77.96 | -38.33 | -0.28 |
Net Income | 194.34 | 232.9 | 254.18 | 351.33 | 148.36 | 113.58 |
Net Income to Common | 194.34 | 232.9 | 254.18 | 351.33 | 148.36 | 113.58 |
Net Income Growth | -14.27% | -8.37% | -27.65% | 136.80% | 30.63% | -8.97% |
Shares Outstanding (Basic) | 1,244 | 1,245 | 1,248 | 1,098 | 989 | 1,302 |
Shares Outstanding (Diluted) | 1,245 | 1,245 | 1,248 | 1,098 | 989 | 1,302 |
Shares Change (YoY) | -0.83% | -0.22% | 13.64% | 11.00% | -24.01% | - |
EPS (Basic) | 0.16 | 0.19 | 0.20 | 0.32 | 0.15 | 0.09 |
EPS (Diluted) | 0.16 | 0.19 | 0.20 | 0.32 | 0.15 | 0.09 |
EPS Growth | -11.68% | -6.45% | -37.50% | 113.33% | 71.90% | - |
Free Cash Flow | 132.46 | 10.7 | 159.77 | 254.38 | 15.11 | -263.37 |
Free Cash Flow Per Share | 0.11 | 0.01 | 0.13 | 0.23 | 0.01 | -0.20 |
Dividend Per Share | - | - | 0.070 | - | - | - |
Gross Margin | 38.44% | 36.93% | 33.47% | 38.15% | 27.79% | 35.59% |
Operating Margin | 24.35% | 24.39% | 20.03% | 26.86% | 9.22% | 15.11% |
Profit Margin | 20.05% | 23.39% | 26.47% | 29.89% | 17.07% | 20.41% |
Free Cash Flow Margin | 13.66% | 1.07% | 16.63% | 21.64% | 1.74% | -47.32% |
EBITDA | 320.52 | 326.57 | 274.92 | 397.74 | 152.83 | 106.76 |
EBITDA Margin | 33.06% | 32.79% | 28.63% | 33.84% | 17.58% | 19.18% |
D&A For EBITDA | 84.49 | 83.68 | 82.59 | 82.08 | 72.68 | 22.68 |
EBIT | 236.03 | 242.89 | 192.34 | 315.66 | 80.15 | 84.08 |
EBIT Margin | 24.35% | 24.39% | 20.03% | 26.86% | 9.22% | 15.11% |
Effective Tax Rate | 19.19% | 15.42% | 11.14% | - | - | - |
Revenue as Reported | - | - | - | 1,175 | 869.16 | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.