Fibocom Wireless Inc. (SHE: 300638)
China
· Delayed Price · Currency is CNY 17.80
-0.28 (-1.55%)
Nov 22, 2024, 9:26 AM CST
Fibocom Wireless 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 | 7,956 | 7,653 | 5,619 | 4,056 | 2,696 | 1,881 | Upgrade
|
| Other Revenue | 63.01 | 63.01 | 27.61 | 53.67 | 47.13 | 33.68 | Upgrade
|
| Revenue | 8,019 | 7,716 | 5,646 | 4,109 | 2,744 | 1,915 | Upgrade
|
| Revenue Growth (YoY) | 2.28% | 36.65% | 37.41% | 49.78% | 43.26% | 53.32% | Upgrade
|
| Cost of Revenue | 6,310 | 5,968 | 4,516 | 3,128 | 1,974 | 1,410 | Upgrade
|
| Gross Profit | 1,708 | 1,748 | 1,130 | 981.64 | 769.45 | 504.6 | Upgrade
|
| Selling, General & Admin | 438.9 | 443.6 | 262.01 | 219.13 | 193.43 | 136.42 | Upgrade
|
| Research & Development | 655.76 | 706.4 | 564.98 | 428.17 | 277.09 | 193.84 | Upgrade
|
| Other Operating Expenses | -18.11 | -15.95 | -23.42 | -23.9 | -18.21 | -12.36 | Upgrade
|
| Operating Expenses | 1,084 | 1,126 | 808.48 | 620.95 | 454.81 | 331.46 | Upgrade
|
| Operating Income | 624.52 | 621.24 | 321.9 | 360.68 | 314.63 | 173.14 | Upgrade
|
| Interest Expense | -44.48 | -42.39 | -26.62 | -9.83 | -4.84 | -5.64 | Upgrade
|
| Interest & Investment Income | 219.46 | 25.89 | 53.58 | 37.27 | 25.13 | 5.37 | Upgrade
|
| Currency Exchange Gain (Loss) | -5.57 | -5.57 | -26.12 | -7.24 | -33.05 | 3.18 | Upgrade
|
| Other Non Operating Income (Expenses) | -18.46 | -1.79 | 0.77 | -1.09 | -6.1 | -1.97 | Upgrade
|
| EBT Excluding Unusual Items | 775.47 | 597.39 | 323.5 | 379.79 | 295.78 | 174.08 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | - | -6.64 | Upgrade
|
| Gain (Loss) on Sale of Investments | 3.25 | - | - | - | 0.02 | 3.56 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.28 | 0.1 | -0.01 | -0.05 | - | - | Upgrade
|
| Asset Writedown | -4.84 | -0.42 | -0.25 | -0.08 | -0.15 | -0.44 | Upgrade
|
| Other Unusual Items | 49.7 | 26.03 | 31.95 | 33.51 | 10.65 | 11.91 | Upgrade
|
| Pretax Income | 823.86 | 623.09 | 355.2 | 413.17 | 306.3 | 182.47 | Upgrade
|
| Income Tax Expense | 57.23 | 58.11 | -9.64 | 11.83 | 22.68 | 12.4 | Upgrade
|
| Earnings From Continuing Operations | 766.63 | 564.99 | 364.83 | 401.35 | 283.62 | 170.07 | Upgrade
|
| Minority Interest in Earnings | -6.33 | -1.43 | - | - | - | - | Upgrade
|
| Net Income | 760.3 | 563.55 | 364.83 | 401.35 | 283.62 | 170.07 | Upgrade
|
| Net Income to Common | 760.3 | 563.55 | 364.83 | 401.35 | 283.62 | 170.07 | Upgrade
|
| Net Income Growth | 42.30% | 54.47% | -9.10% | 41.51% | 66.76% | 95.95% | Upgrade
|
| Shares Outstanding (Basic) | 763 | 762 | 745 | 741 | 740 | 667 | Upgrade
|
| Shares Outstanding (Diluted) | 763 | 762 | 745 | 741 | 740 | 667 | Upgrade
|
| Shares Change (YoY) | 1.00% | 2.28% | 0.49% | 0.13% | 10.90% | 0.47% | Upgrade
|
| EPS (Basic) | 1.00 | 0.74 | 0.49 | 0.54 | 0.38 | 0.25 | Upgrade
|
| EPS (Diluted) | 1.00 | 0.74 | 0.49 | 0.54 | 0.38 | 0.25 | Upgrade
|
| EPS Growth | 40.89% | 51.02% | -9.54% | 41.33% | 50.37% | 95.03% | Upgrade
|
| Free Cash Flow | 278.42 | 498.42 | 126.99 | -618.74 | 141.29 | 100.75 | Upgrade
|
| Free Cash Flow Per Share | 0.36 | 0.65 | 0.17 | -0.84 | 0.19 | 0.15 | Upgrade
|
| Dividend Per Share | 0.380 | 0.380 | 0.083 | 0.111 | 0.098 | 0.073 | Upgrade
|
| Dividend Growth | 356.18% | 356.18% | -25.02% | 13.37% | 34.99% | 59.91% | Upgrade
|
| Gross Margin | 21.31% | 22.65% | 20.02% | 23.89% | 28.05% | 26.35% | Upgrade
|
| Operating Margin | 7.79% | 8.05% | 5.70% | 8.78% | 11.47% | 9.04% | Upgrade
|
| Profit Margin | 9.48% | 7.30% | 6.46% | 9.77% | 10.34% | 8.88% | Upgrade
|
| Free Cash Flow Margin | 3.47% | 6.46% | 2.25% | -15.06% | 5.15% | 5.26% | Upgrade
|
| EBITDA | 760.64 | 727.67 | 388.73 | 400.09 | 338.66 | 185.17 | Upgrade
|
| EBITDA Margin | 9.49% | 9.43% | 6.88% | 9.74% | 12.34% | 9.67% | Upgrade
|
| D&A For EBITDA | 136.12 | 106.42 | 66.83 | 39.41 | 24.03 | 12.03 | Upgrade
|
| EBIT | 624.52 | 621.24 | 321.9 | 360.68 | 314.63 | 173.14 | Upgrade
|
| EBIT Margin | 7.79% | 8.05% | 5.70% | 8.78% | 11.47% | 9.04% | Upgrade
|
| Effective Tax Rate | 6.95% | 9.33% | - | 2.86% | 7.40% | 6.79% | Upgrade
|
| Revenue as Reported | 8,019 | 7,716 | 5,646 | 4,109 | 2,744 | 1,915 | Upgrade
|
| Advertising Expenses | - | 7.66 | 5.87 | 7.1 | 4.4 | 4.38 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.