SG Micro Corp (SHE:300661)

SG Micro Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022	Dec 31, 2020
Revenue	3,589	3,347	2,616	3,188	2,238	1,197
Revenue Growth (YoY)	17.93%	27.96%	-17.94%	42.40%	87.07%	50.98%
Cost of Revenue	1,908	1,753	1,427	1,482	1,049	632.82
Gross Profit	1,681	1,594	1,189	1,706	1,190	563.72
Selling, General & Admin	363.15	339.73	289.54	244.78	193.71	115.98
Research & Development	960.69	870.75	737.07	625.83	372.91	198.81
Other Operating Expenses	-18.88	0.58	8.21	18.55	13.4	5.18
Operating Expenses	1,307	1,212	1,036	889.53	580.73	319.32
Operating Income	373.94	381.41	153.12	816.12	609.1	244.4
Interest Expense	-3.25	-2.24	-2.28	-2.48	-2.23	-
Interest & Investment Income	82.54	62.86	44.92	53.17	123.14	56.82
Currency Exchange Gain (Loss)	6.2	6.2	0.42	24.23	-7.5	-13.88
Other Non Operating Income (Expenses)	-6.23	-0.42	-1.2	-0.97	-0.4	-0.05
EBT Excluding Unusual Items	453.21	447.81	194.98	890.07	722.1	287.28
Impairment of Goodwill	-2.18	-2.18	-	-	-	-
Gain (Loss) on Sale of Investments	28.73	10.55	-1.53	-0.11	-0.66	-
Gain (Loss) on Sale of Assets	2.08	3.28	0.06	-0	-	-
Other Unusual Items	25.32	25.32	60.63	31.05	17.81	12.92
Pretax Income	500.37	484.78	254.14	921.01	739.26	300.2
Income Tax Expense	-11.46	-6.38	-15.8	62.77	50.3	16.61
Earnings From Continuing Operations	511.84	491.16	269.94	858.24	688.96	283.59
Minority Interest in Earnings	10.6	9.09	10.83	15.44	10.43	5.17
Net Income	522.44	500.25	280.77	873.67	699.39	288.75
Net Income to Common	522.44	500.25	280.77	873.67	699.39	288.75
Net Income Growth	41.28%	78.17%	-67.86%	24.92%	142.21%	64.03%
Shares Outstanding (Basic)	614	612	607	602	598	591
Shares Outstanding (Diluted)	620	615	615	613	606	601
Shares Change (YoY)	0.90%	-0.02%	0.43%	1.06%	0.95%	0.73%
EPS (Basic)	0.85	0.82	0.46	1.45	1.17	0.49
EPS (Diluted)	0.84	0.81	0.46	1.43	1.15	0.48
EPS Growth	40.02%	78.21%	-68.00%	23.61%	139.94%	62.84%
Free Cash Flow	203.12	309.02	-62.58	687.95	582.13	197.94
Free Cash Flow Per Share	0.33	0.50	-0.10	1.12	0.96	0.33
Dividend Per Share	0.154	0.154	0.077	0.177	0.197	0.132
Dividend Growth	100.00%	100.00%	-56.68%	-10.04%	50.04%	49.94%
Gross Margin	46.84%	47.62%	45.45%	53.51%	53.15%	47.11%
Operating Margin	10.42%	11.39%	5.85%	25.60%	27.21%	20.43%
Profit Margin	14.56%	14.95%	10.73%	27.41%	31.25%	24.13%
Free Cash Flow Margin	5.66%	9.23%	-2.39%	21.58%	26.01%	16.54%
EBITDA	465.43	460.01	228.82	865.68	637.88	259.76
EBITDA Margin	12.97%	13.74%	8.75%	27.16%	28.50%	21.71%
D&A For EBITDA	91.5	78.6	75.7	49.56	28.78	15.36
EBIT	373.94	381.41	153.12	816.12	609.1	244.4
EBIT Margin	10.42%	11.39%	5.85%	25.60%	27.21%	20.43%
Effective Tax Rate	-	-	-	6.82%	6.80%	5.53%
Revenue as Reported	3,589	3,347	2,616	3,188	2,238	1,197

Source: S&P Global Market Intelligence. Standard template. Financial Sources.