VeriSilicon Microelectronics (Shanghai) Co., Ltd. (SHA: 688521)
China
· Delayed Price · Currency is CNY 55.82
+2.95 (5.58%)
Dec 20, 2024, 3:00 PM CST
VeriSilicon Microelectronics (Shanghai) Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2016 |
| Operating Revenue | 2,214 | 2,329 | 2,674 | 2,139 | 1,506 | 1,340 | Upgrade
|
| Other Revenue | 9.04 | 9.04 | 5.45 | - | - | - | Upgrade
|
| Revenue | 2,223 | 2,338 | 2,679 | 2,139 | 1,506 | 1,340 | Upgrade
|
| Revenue Growth (YoY) | -13.13% | -12.73% | 25.23% | 42.04% | 12.40% | 26.71% | Upgrade
|
| Cost of Revenue | 1,245 | 1,295 | 1,568 | 1,283 | 834.72 | 801.8 | Upgrade
|
| Gross Profit | 978.13 | 1,043 | 1,111 | 856.02 | 671.41 | 538.11 | Upgrade
|
| Selling, General & Admin | 238.16 | 238.93 | 258.01 | 227.47 | 192.85 | 189.06 | Upgrade
|
| Research & Development | 1,123 | 942.59 | 788.92 | 617.25 | 517.42 | 410.41 | Upgrade
|
| Other Operating Expenses | -0.2 | 3.23 | 4.22 | -3.76 | 2.07 | 1.82 | Upgrade
|
| Operating Expenses | 1,501 | 1,310 | 1,094 | 850.4 | 715.26 | 602.25 | Upgrade
|
| Operating Income | -522.53 | -267.3 | 17.14 | 5.62 | -43.85 | -64.14 | Upgrade
|
| Interest Expense | -33.39 | -23.18 | -11.38 | -3.53 | -1.23 | -3.89 | Upgrade
|
| Interest & Investment Income | 15.87 | 11.89 | 12.86 | 21.58 | 26.28 | 30.09 | Upgrade
|
| Currency Exchange Gain (Loss) | 16.48 | 16.48 | 37.88 | -11.38 | -29.92 | 7.51 | Upgrade
|
| Other Non Operating Income (Expenses) | -33.52 | -0.41 | 0.4 | -0.83 | -0.05 | 0.32 | Upgrade
|
| EBT Excluding Unusual Items | -557.08 | -262.53 | 56.89 | 11.46 | -48.78 | -30.1 | Upgrade
|
| Gain (Loss) on Sale of Investments | -29.43 | -51.06 | 14.74 | -0.85 | 15.44 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.09 | -0.09 | 0 | -0.12 | 0 | -0 | Upgrade
|
| Asset Writedown | -1.47 | -0.08 | -0.33 | -0.16 | - | - | Upgrade
|
| Other Unusual Items | 45.6 | 44.54 | 22.39 | 13.84 | 25.11 | 6.19 | Upgrade
|
| Pretax Income | -542.48 | -269.22 | 93.68 | 24.18 | -8.23 | -23.92 | Upgrade
|
| Income Tax Expense | 15.63 | 27.24 | 19.87 | 10.88 | 17.34 | 17.25 | Upgrade
|
| Net Income | -558.11 | -296.47 | 73.81 | 13.29 | -25.57 | -41.17 | Upgrade
|
| Net Income to Common | -558.11 | -296.47 | 73.81 | 13.29 | -25.57 | -41.17 | Upgrade
|
| Net Income Growth | - | - | 455.31% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 505 | 502 | 492 | 443 | 426 | 412 | Upgrade
|
| Shares Outstanding (Diluted) | 505 | 502 | 492 | 443 | 426 | 412 | Upgrade
|
| Shares Change (YoY) | -1.62% | 2.11% | 11.06% | 3.98% | 3.50% | 201.91% | Upgrade
|
| EPS (Basic) | -1.10 | -0.59 | 0.15 | 0.03 | -0.06 | -0.10 | Upgrade
|
| EPS (Diluted) | -1.10 | -0.59 | 0.15 | 0.03 | -0.06 | -0.10 | Upgrade
|
| EPS Growth | - | - | 400.00% | - | - | - | Upgrade
|
| Free Cash Flow | -372.23 | -123.97 | -1,173 | 19.19 | -266.71 | -104.02 | Upgrade
|
| Free Cash Flow Per Share | -0.74 | -0.25 | -2.38 | 0.04 | -0.63 | -0.25 | Upgrade
|
| Gross Margin | 43.99% | 44.60% | 41.49% | 40.01% | 44.58% | 40.16% | Upgrade
|
| Operating Margin | -23.50% | -11.43% | 0.64% | 0.26% | -2.91% | -4.79% | Upgrade
|
| Profit Margin | -25.10% | -12.68% | 2.76% | 0.62% | -1.70% | -3.07% | Upgrade
|
| Free Cash Flow Margin | -16.74% | -5.30% | -43.79% | 0.90% | -17.71% | -7.76% | Upgrade
|
| EBITDA | -515.05 | -211.99 | 136.23 | 92.17 | 36.87 | 14.95 | Upgrade
|
| EBITDA Margin | -23.17% | -9.07% | 5.08% | 4.31% | 2.45% | 1.12% | Upgrade
|
| D&A For EBITDA | 7.48 | 55.31 | 119.09 | 86.55 | 80.72 | 79.09 | Upgrade
|
| EBIT | -522.53 | -267.3 | 17.14 | 5.62 | -43.85 | -64.14 | Upgrade
|
| EBIT Margin | -23.50% | -11.43% | 0.64% | 0.26% | -2.91% | -4.79% | Upgrade
|
| Effective Tax Rate | - | - | 21.21% | 45.02% | - | - | Upgrade
|
| Revenue as Reported | 2,223 | 2,338 | 2,679 | 2,139 | 1,506 | 1,340 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.