VeriSilicon Microelectronics (Shanghai) Co., Ltd. (SHA: 688521)
China flag China · Delayed Price · Currency is CNY
52.10
-0.45 (-0.86%)
Nov 21, 2024, 3:00 PM CST

VeriSilicon Microelectronics (Shanghai) Income Statement

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 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2016
Operating Revenue
2,2142,3292,6742,1391,5061,340
Upgrade
Other Revenue
9.049.045.45---
Upgrade
Revenue
2,2232,3382,6792,1391,5061,340
Upgrade
Revenue Growth (YoY)
-13.13%-12.73%25.23%42.04%12.40%26.71%
Upgrade
Cost of Revenue
1,2451,2951,5681,283834.72801.8
Upgrade
Gross Profit
978.131,0431,111856.02671.41538.11
Upgrade
Selling, General & Admin
238.16238.93258.01227.47192.85189.06
Upgrade
Research & Development
1,123942.59788.92617.25517.42410.41
Upgrade
Other Operating Expenses
-0.23.234.22-3.762.071.82
Upgrade
Operating Expenses
1,5011,3101,094850.4715.26602.25
Upgrade
Operating Income
-522.53-267.317.145.62-43.85-64.14
Upgrade
Interest Expense
-33.39-23.18-11.38-3.53-1.23-3.89
Upgrade
Interest & Investment Income
15.8711.8912.8621.5826.2830.09
Upgrade
Currency Exchange Gain (Loss)
16.4816.4837.88-11.38-29.927.51
Upgrade
Other Non Operating Income (Expenses)
-33.52-0.410.4-0.83-0.050.32
Upgrade
EBT Excluding Unusual Items
-557.08-262.5356.8911.46-48.78-30.1
Upgrade
Gain (Loss) on Sale of Investments
-29.43-51.0614.74-0.8515.44-
Upgrade
Gain (Loss) on Sale of Assets
-0.09-0.090-0.120-0
Upgrade
Asset Writedown
-1.47-0.08-0.33-0.16--
Upgrade
Other Unusual Items
45.644.5422.3913.8425.116.19
Upgrade
Pretax Income
-542.48-269.2293.6824.18-8.23-23.92
Upgrade
Income Tax Expense
15.6327.2419.8710.8817.3417.25
Upgrade
Net Income
-558.11-296.4773.8113.29-25.57-41.17
Upgrade
Net Income to Common
-558.11-296.4773.8113.29-25.57-41.17
Upgrade
Net Income Growth
--455.31%---
Upgrade
Shares Outstanding (Basic)
505502492443426412
Upgrade
Shares Outstanding (Diluted)
505502492443426412
Upgrade
Shares Change (YoY)
-1.62%2.11%11.06%3.98%3.50%201.91%
Upgrade
EPS (Basic)
-1.10-0.590.150.03-0.06-0.10
Upgrade
EPS (Diluted)
-1.10-0.590.150.03-0.06-0.10
Upgrade
EPS Growth
--400.00%---
Upgrade
Free Cash Flow
-372.23-123.97-1,17319.19-266.71-104.02
Upgrade
Free Cash Flow Per Share
-0.74-0.25-2.380.04-0.63-0.25
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
-515.05-211.99136.2392.1736.8714.95
Upgrade
EBITDA Margin
-23.17%-9.07%5.08%4.31%2.45%1.12%
Upgrade
D&A For EBITDA
7.4855.31119.0986.5580.7279.09
Upgrade
EBIT
-522.53-267.317.145.62-43.85-64.14
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
2,2232,3382,6792,1391,5061,340
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.