Victory Giant Technology (HuiZhou) Co.,Ltd (SHE:300476)
China · Delayed Price · Currency is CNY 124.31
-10.69 (-7.92%)
Nov 6, 2026, 3:04 PM CST
SHE:300476 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 22,427 | 18,084 | 10,051 | 7,459 | 7,491 | 6,955 |
Other Revenue | 1,209 | 1,209 | 680.71 | 472.67 | 393.79 | 477.49 |
| 23,636 | 19,292 | 10,731 | 7,931 | 7,885 | 7,432 | |
Revenue Growth | 37.81% | 79.77% | 35.31% | 0.58% | 6.10% | 32.72% |
Cost of Revenue | 15,743 | 12,536 | 8,312 | 6,308 | 6,485 | 5,937 |
Gross Profit | 7,893 | 6,757 | 2,420 | 1,623 | 1,400 | 1,495 |
Selling, General & Admin | 900.08 | 752.56 | 587.09 | 418.67 | 367.12 | 343.92 |
Research & Development | 839.09 | 777.64 | 449.83 | 348.3 | 287.48 | 297.43 |
Other Operating Expenses | 97.34 | 58.24 | 28.81 | 52.13 | 48.06 | 27.56 |
Operating Expenses | 1,853 | 1,609 | 1,060 | 829.71 | 579.53 | 692.09 |
Operating Income | 6,040 | 5,148 | 1,359 | 793.56 | 820.58 | 802.46 |
Interest Expense | -225.05 | -142.57 | -124.76 | -85.3 | -92.65 | -91.43 |
Interest & Investment Income | 121.38 | 49.73 | 22.97 | 63.69 | 50.74 | 35.72 |
Currency Exchange Gain (Loss) | -1.89 | -1.89 | 78.16 | 11.73 | 111.05 | -27.99 |
Other Non Operating Income (Expenses) | -383.3 | -16.27 | 0.59 | -7.2 | -3.51 | -4.9 |
EBT Excluding Unusual Items | 5,551 | 5,037 | 1,336 | 776.48 | 886.2 | 713.86 |
Gain (Loss) on Sale of Investments | -94.98 | - | -3.49 | 2.35 | 0.21 | -19.42 |
Gain (Loss) on Sale of Assets | -79.04 | -22.31 | -47.6 | -6.2 | -3.77 | 7.49 |
Asset Writedown | -26.43 | -33.72 | -16.4 | -0.28 | -0.17 | -8.16 |
Other Unusual Items | -154.94 | 40.7 | 43.33 | -23.13 | 14.8 | 43.3 |
Pretax Income | 5,195 | 5,022 | 1,312 | 749.21 | 897.26 | 737.06 |
Income Tax Expense | 744.56 | 709.73 | 157.39 | 77.87 | 106.62 | 66.63 |
Net Income | 4,451 | 4,312 | 1,154 | 671.35 | 790.65 | 670.42 |
Net Income to Common | 4,451 | 4,312 | 1,154 | 671.35 | 790.65 | 670.42 |
Net Income Growth | 22.46% | 273.52% | 71.96% | -15.09% | 17.93% | 29.20% |
Shares Outstanding (Basic) | 916 | 861 | 862 | 861 | 859 | 780 |
Shares Outstanding (Diluted) | 916 | 862 | 862 | 861 | 859 | 780 |
Shares Change | 5.75% | 0.10% | 0.10% | 0.15% | 10.24% | 0.66% |
EPS (Basic) | 4.86 | 5.01 | 1.34 | 0.78 | 0.92 | 0.86 |
EPS (Diluted) | 4.86 | 5.00 | 1.34 | 0.78 | 0.92 | 0.86 |
EPS Growth | 15.79% | 273.13% | 71.80% | -15.22% | 6.98% | 28.36% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | -8,947 | -2,014 | 524.49 | 635.22 | 179.67 | -744.95 |
Free Cash Flow Per Share | -9.77 | -2.34 | 0.61 | 0.74 | 0.21 | -0.96 |
Dividend Per Share | 2.000 | 2.000 | 0.300 | 0.190 | 0.190 | 0.192 |
Dividend Growth | 565.93% | 565.93% | 58.07% | 0% | -1.05% | 1.07% |
Gross Margin | 33.39% | 35.02% | 22.55% | 20.47% | 17.76% | 20.11% |
Operating Margin | 25.55% | 26.68% | 12.66% | 10.01% | 10.41% | 10.80% |
Profit Margin | 18.83% | 22.35% | 10.76% | 8.46% | 10.03% | 9.02% |
Free Cash Flow Margin | -37.85% | -10.44% | 4.89% | 8.01% | 2.28% | -10.02% |
EBITDA | 7,062 | 6,048 | 2,096 | 1,418 | 1,409 | 1,235 |
EBITDA Margin | 29.88% | 31.35% | 19.53% | 17.88% | 17.88% | 16.62% |
D&A For EBITDA | 1,022 | 900.13 | 737.28 | 624.9 | 588.92 | 432.77 |
EBIT | 6,040 | 5,148 | 1,359 | 793.56 | 820.58 | 802.46 |
EBIT Margin | 25.55% | 26.68% | 12.66% | 10.01% | 10.41% | 10.80% |
Effective Tax Rate | 14.33% | 14.13% | 12.00% | 10.39% | 11.88% | 9.04% |
Revenue as Reported | 23,636 | 19,292 | 10,731 | 7,931 | 7,885 | 7,432 |
Advertising Expenses | - | 9.07 | 14.51 | 9.51 | 5.25 | 5.29 |