BOE HC SemiTek Corporation (SHE:300323)
China · Delayed Price · Currency is CNY 8.28
-0.19 (-2.24%)
At close: Feb 13, 2026
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 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,453 | 2,276 | 1,786 | 1,547 | 2,260 | 1,826 |
Other Revenue | 1,850 | 1,850 | 1,117 | 807.72 | 896.02 | 817.91 |
| 5,302 | 4,126 | 2,903 | 2,355 | 3,156 | 2,644 | |
Revenue Growth (YoY) | 36.99% | 42.11% | 23.28% | -25.39% | 19.37% | -2.66% |
Cost of Revenue | 5,382 | 4,460 | 3,473 | 2,410 | 2,951 | 2,601 |
Gross Profit | -79.33 | -334.13 | -569.45 | -54.76 | 204.89 | 43.63 |
Selling, General & Admin | 316.03 | 250.1 | 210.05 | 218.26 | 252.4 | 255.77 |
Research & Development | 206.15 | 221.9 | 185.32 | 149.05 | 132.43 | 77.78 |
Other Operating Expenses | 107.68 | 5.39 | 19.24 | 18.49 | 23.69 | -375.02 |
Operating Expenses | 642.31 | 485.86 | 424.81 | 381.9 | 420.44 | -44.87 |
Operating Income | -721.65 | -819.99 | -994.25 | -436.66 | -215.55 | 88.49 |
Interest Expense | -118.45 | -99.02 | -105.16 | -86.67 | -103.66 | -71.62 |
Interest & Investment Income | 8.03 | 16.88 | 21.77 | 20.02 | 9.57 | 34.65 |
Currency Exchange Gain (Loss) | 5.04 | 5.04 | 2.88 | 8.58 | -3.57 | 4.75 |
Other Non Operating Income (Expenses) | -4.12 | -2.38 | -7.27 | -10.58 | -10.9 | -12.05 |
EBT Excluding Unusual Items | -831.15 | -899.47 | -1,082 | -505.31 | -324.11 | 44.23 |
Gain (Loss) on Sale of Investments | -3.48 | 1.93 | -1.4 | 0.28 | -1.77 | -18.39 |
Gain (Loss) on Sale of Assets | -0.04 | -1.92 | 0.49 | 0.04 | -0.73 | -5.79 |
Asset Writedown | -12.25 | -0.59 | -52.51 | -7.26 | -2.61 | -1.88 |
Legal Settlements | -1.65 | -1.65 | - | -6.06 | - | - |
Other Unusual Items | 295.7 | 145.76 | 104.32 | 298.41 | 415.52 | -0.8 |
Pretax Income | -552.86 | -755.95 | -1,031 | -219.92 | 86.3 | 17.37 |
Income Tax Expense | -105.59 | -144.78 | -185.45 | -72.88 | -7.32 | -0.87 |
Net Income | -447.27 | -611.17 | -845.69 | -147.04 | 93.62 | 18.24 |
Net Income to Common | -447.27 | -611.17 | -845.69 | -147.04 | 93.62 | 18.24 |
Net Income Growth | - | - | - | - | 413.29% | - |
Shares Outstanding (Basic) | 1,605 | 1,608 | 1,409 | 1,225 | 1,170 | 912 |
Shares Outstanding (Diluted) | 1,605 | 1,608 | 1,409 | 1,225 | 1,170 | 912 |
Shares Change (YoY) | -3.66% | 14.11% | 15.03% | 4.70% | 28.32% | -16.45% |
EPS (Basic) | -0.28 | -0.38 | -0.60 | -0.12 | 0.08 | 0.02 |
EPS (Diluted) | -0.28 | -0.38 | -0.60 | -0.12 | 0.08 | 0.02 |
EPS Growth | - | - | - | - | 300.00% | - |
Free Cash Flow | -1,650 | -2,018 | -396.52 | -127.28 | -914.55 | -494.82 |
Free Cash Flow Per Share | -1.03 | -1.25 | -0.28 | -0.10 | -0.78 | -0.54 |
Gross Margin | -1.50% | -8.10% | -19.61% | -2.33% | 6.49% | 1.65% |
Operating Margin | -13.61% | -19.87% | -34.24% | -18.54% | -6.83% | 3.35% |
Profit Margin | -8.43% | -14.81% | -29.13% | -6.24% | 2.97% | 0.69% |
Free Cash Flow Margin | -31.13% | -48.92% | -13.66% | -5.41% | -28.98% | -18.71% |
EBITDA | 141 | 27.37 | -167.28 | 272.48 | 515.37 | 807.72 |
EBITDA Margin | 2.66% | 0.66% | -5.76% | 11.57% | 16.33% | 30.55% |
D&A For EBITDA | 862.65 | 847.36 | 826.97 | 709.14 | 730.92 | 719.23 |
EBIT | -721.65 | -819.99 | -994.25 | -436.66 | -215.55 | 88.49 |
EBIT Margin | -13.61% | -19.87% | -34.24% | -18.54% | -6.83% | 3.35% |
Revenue as Reported | 5,302 | 4,126 | 2,903 | 2,355 | 3,156 | 2,644 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.