Guangdong Hongjing Optoelectronic Technology Inc. (SHE:301479)
China · Delayed Price · Currency is CNY 43.90
-4.68 (-9.63%)
Oct 30, 2026, 1:25 PM CST
SHE:301479 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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 1,760 | 1,674 | 1,082 | 765.34 | 434.37 | 223.73 |
Other Revenue | 17.83 | 17.83 | 9.96 | 7.68 | 12.13 | 27.99 |
| 1,778 | 1,692 | 1,092 | 773.02 | 446.5 | 251.72 | |
Revenue Growth | 18.56% | 54.95% | 41.24% | 73.13% | 77.38% | 7.02% |
Cost of Revenue | 1,416 | 1,298 | 773.22 | 542.09 | 330.42 | 188.82 |
Gross Profit | 361.45 | 393.98 | 318.57 | 230.93 | 116.08 | 62.9 |
Selling, General & Admin | 95.08 | 84.4 | 63.13 | 48.08 | 32.08 | 24 |
Research & Development | 114.2 | 87.31 | 67.38 | 50 | 28.07 | 20.76 |
Other Operating Expenses | 4.07 | 2.25 | -0.14 | 0.31 | -4.81 | -0.28 |
Operating Expenses | 210.18 | 183.45 | 133.69 | 99.66 | 59.4 | 45.06 |
Operating Income | 151.28 | 210.53 | 184.88 | 131.28 | 56.68 | 17.84 |
Interest Expense | -4.8 | -4.11 | -5.25 | -4.29 | -3.32 | -2.22 |
Interest & Investment Income | 7.68 | 6.78 | 1.72 | 1.23 | 0.25 | 0.24 |
Currency Exchange Gain (Loss) | -2.14 | -2.14 | 1.96 | -0.16 | - | - |
Other Non Operating Income (Expenses) | -0.88 | -0.12 | -0.13 | -0.14 | 4.21 | -0.39 |
EBT Excluding Unusual Items | 151.14 | 210.95 | 183.18 | 127.91 | 57.81 | 15.48 |
Gain (Loss) on Sale of Investments | 0.08 | 0.17 | - | - | -0.22 | - |
Gain (Loss) on Sale of Assets | -0.28 | 0.26 | 0.31 | -0.75 | 0.1 | 0.24 |
Asset Writedown | 4.79 | -0.03 | -0.52 | -1.89 | -0.13 | -0.04 |
Other Unusual Items | 3.49 | 4.08 | 1.36 | 5.15 | -0.01 | - |
Pretax Income | 159.22 | 215.42 | 184.33 | 130.43 | 57.55 | 15.68 |
Income Tax Expense | 15.12 | 22.62 | 19.1 | 14 | 1.1 | 0.42 |
Net Income | 144.11 | 192.8 | 165.23 | 116.43 | 56.45 | 15.26 |
Net Income to Common | 144.11 | 192.8 | 165.23 | 116.43 | 56.45 | 15.26 |
Net Income Growth | -20.21% | 16.69% | 41.91% | 106.24% | 269.99% | 2.36% |
Shares Outstanding (Basic) | 124 | 119 | 93 | 94 | 88 | 77 |
Shares Outstanding (Diluted) | 124 | 119 | 93 | 94 | 88 | 77 |
Shares Change | 11.82% | 27.48% | -0.27% | 6.51% | 14.52% | 4.99% |
EPS (Basic) | 1.16 | 1.62 | 1.77 | 1.24 | 0.64 | 0.20 |
EPS (Diluted) | 1.16 | 1.62 | 1.77 | 1.24 | 0.64 | 0.20 |
EPS Growth | -28.65% | -8.47% | 42.29% | 93.64% | 223.06% | -2.50% |
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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -257.01 | -102.12 | 82.63 | 9.26 | -77.25 | -50.44 |
Free Cash Flow Per Share | -2.07 | -0.86 | 0.89 | 0.10 | -0.88 | -0.66 |
Dividend Per Share | 0.357 | 0.357 | 0.765 | - | - | - |
Dividend Growth | -53.34% | -53.34% | - | - | - | - |
Gross Margin | 20.33% | 23.29% | 29.18% | 29.87% | 26.00% | 24.99% |
Operating Margin | 8.51% | 12.44% | 16.93% | 16.98% | 12.70% | 7.09% |
Profit Margin | 8.11% | 11.40% | 15.13% | 15.06% | 12.64% | 6.06% |
Free Cash Flow Margin | -14.46% | -6.04% | 7.57% | 1.20% | -17.30% | -20.04% |
EBITDA | 212.65 | 262.47 | 224.25 | 160.92 | 71.31 | 27.41 |
EBITDA Margin | 11.96% | 15.52% | 20.54% | 20.82% | 15.97% | 10.89% |
D&A For EBITDA | 61.37 | 51.94 | 39.37 | 29.64 | 14.63 | 9.57 |
EBIT | 151.28 | 210.53 | 184.88 | 131.28 | 56.68 | 17.84 |
EBIT Margin | 8.51% | 12.44% | 16.93% | 16.98% | 12.70% | 7.09% |
Effective Tax Rate | 9.50% | 10.50% | 10.36% | 10.73% | 1.90% | 2.69% |
Revenue as Reported | 1,778 | 1,692 | 1,092 | 773.02 | 446.5 | 251.72 |
Advertising Expenses | - | 0.44 | 0.22 | 0.43 | - | - |