BOE HC SemiTek Corporation (SHE: 300323)
China
· Delayed Price · Currency is CNY 9.11
+0.83 (10.02%)
Jan 2, 2025, 3:04 PM CST
BOE HC SemiTek 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 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 2,753 | 1,786 | 1,547 | 2,260 | 1,826 | 2,193 | Upgrade
|
| Other Revenue | 1,117 | 1,117 | 807.72 | 896.02 | 817.91 | 523.65 | Upgrade
|
| Revenue | 3,871 | 2,903 | 2,355 | 3,156 | 2,644 | 2,716 | Upgrade
|
| Revenue Growth (YoY) | 50.42% | 23.28% | -25.39% | 19.37% | -2.66% | -0.56% | Upgrade
|
| Cost of Revenue | 4,271 | 3,473 | 2,410 | 2,951 | 2,601 | 3,216 | Upgrade
|
| Gross Profit | -400.4 | -569.45 | -54.76 | 204.89 | 43.63 | -500.02 | Upgrade
|
| Selling, General & Admin | 228.05 | 210.05 | 218.26 | 252.4 | 255.77 | 311.93 | Upgrade
|
| Research & Development | 218.12 | 185.32 | 149.05 | 132.43 | 77.78 | 137.96 | Upgrade
|
| Other Operating Expenses | 74.84 | 19.24 | 18.49 | 23.69 | -375.02 | -141.7 | Upgrade
|
| Operating Expenses | 529.39 | 424.81 | 381.9 | 420.44 | -44.87 | 383.78 | Upgrade
|
| Operating Income | -929.79 | -994.25 | -436.66 | -215.55 | 88.49 | -883.8 | Upgrade
|
| Interest Expense | -106.12 | -105.16 | -86.67 | -103.66 | -71.62 | -166.65 | Upgrade
|
| Interest & Investment Income | 22.18 | 21.77 | 20.02 | 9.57 | 34.65 | 250.04 | Upgrade
|
| Currency Exchange Gain (Loss) | 2.88 | 2.88 | 8.58 | -3.57 | 4.75 | -1.87 | Upgrade
|
| Other Non Operating Income (Expenses) | -7.93 | -7.27 | -10.58 | -10.9 | -12.05 | -75.28 | Upgrade
|
| EBT Excluding Unusual Items | -1,019 | -1,082 | -505.31 | -324.11 | 44.23 | -877.56 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | - | -253.77 | Upgrade
|
| Gain (Loss) on Sale of Investments | 1.13 | -1.4 | 0.28 | -1.77 | -18.39 | -4.7 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.5 | 0.49 | 0.04 | -0.73 | -5.79 | 0.34 | Upgrade
|
| Asset Writedown | 35.11 | -52.51 | -7.26 | -2.61 | -1.88 | -5.74 | Upgrade
|
| Legal Settlements | - | - | -6.06 | - | - | - | Upgrade
|
| Other Unusual Items | 187.85 | 104.32 | 298.41 | 415.52 | -0.8 | -22.19 | Upgrade
|
| Pretax Income | -795.19 | -1,031 | -219.92 | 86.3 | 17.37 | -1,164 | Upgrade
|
| Income Tax Expense | -158.32 | -185.45 | -72.88 | -7.32 | -0.87 | -115.75 | Upgrade
|
| Net Income | -636.87 | -845.69 | -147.04 | 93.62 | 18.24 | -1,048 | Upgrade
|
| Net Income to Common | -636.87 | -845.69 | -147.04 | 93.62 | 18.24 | -1,048 | Upgrade
|
| Net Income Growth | - | - | - | 413.29% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 1,666 | 1,409 | 1,225 | 1,170 | 912 | 1,092 | Upgrade
|
| Shares Outstanding (Diluted) | 1,666 | 1,409 | 1,225 | 1,170 | 912 | 1,092 | Upgrade
|
| Shares Change (YoY) | 43.01% | 15.03% | 4.70% | 28.32% | -16.45% | 7.42% | Upgrade
|
| EPS (Basic) | -0.38 | -0.60 | -0.12 | 0.08 | 0.02 | -0.96 | Upgrade
|
| EPS (Diluted) | -0.38 | -0.60 | -0.12 | 0.08 | 0.02 | -0.96 | Upgrade
|
| EPS Growth | - | - | - | 300.00% | - | - | Upgrade
|
| Free Cash Flow | -1,835 | -396.52 | -127.28 | -914.55 | -494.82 | 176.77 | Upgrade
|
| Free Cash Flow Per Share | -1.10 | -0.28 | -0.10 | -0.78 | -0.54 | 0.16 | Upgrade
|
| Gross Margin | -10.34% | -19.61% | -2.33% | 6.49% | 1.65% | -18.41% | Upgrade
|
| Operating Margin | -24.02% | -34.25% | -18.54% | -6.83% | 3.35% | -32.54% | Upgrade
|
| Profit Margin | -16.45% | -29.13% | -6.24% | 2.97% | 0.69% | -38.58% | Upgrade
|
| Free Cash Flow Margin | -47.41% | -13.66% | -5.40% | -28.98% | -18.71% | 6.51% | Upgrade
|
| EBITDA | -14.45 | -167.28 | 272.48 | 515.37 | 807.72 | -127.87 | Upgrade
|
| EBITDA Margin | -0.37% | -5.76% | 11.57% | 16.33% | 30.55% | -4.71% | Upgrade
|
| D&A For EBITDA | 915.35 | 826.97 | 709.14 | 730.92 | 719.23 | 755.93 | Upgrade
|
| EBIT | -929.79 | -994.25 | -436.66 | -215.55 | 88.49 | -883.8 | Upgrade
|
| EBIT Margin | -24.02% | -34.25% | -18.54% | -6.83% | 3.35% | -32.54% | Upgrade
|
| Revenue as Reported | 3,871 | 2,903 | 2,355 | 3,156 | 2,644 | 2,716 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.