Shenzhen Intelligent Precision Instrument Co., Ltd. (SHE:301512)
China · Delayed Price · Currency is CNY 27.83
+1.17 (4.39%)
At close: Jul 31, 2026
SHE:301512 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 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Operating Revenue | 536.21 | 527.21 | 566.26 | 633.61 | 542.15 | 486.65 |
Other Revenue | 16.96 | 16.96 | 10.04 | 26.12 | 5.14 | 4.23 |
| 553.17 | 544.17 | 576.3 | 659.72 | 547.29 | 490.87 | |
Revenue Growth | -1.51% | -5.57% | -12.65% | 20.54% | 11.49% | 22.91% |
Cost of Revenue | 340.45 | 335.31 | 369.76 | 443.9 | 309.53 | 257.58 |
Gross Profit | 212.71 | 208.87 | 206.54 | 215.83 | 237.76 | 233.29 |
Selling, General & Admin | 81.17 | 81.34 | 82.46 | 75.36 | 78.36 | 69.68 |
Research & Development | 108.87 | 100.56 | 87.47 | 72.5 | 70.46 | 46.58 |
Other Operating Expenses | 5.91 | 2.33 | 0.23 | -3.01 | 3.97 | 6.02 |
Operating Expenses | 195.37 | 183.22 | 175.47 | 145 | 161.74 | 123.53 |
Operating Income | 17.34 | 25.64 | 31.07 | 70.83 | 76.02 | 109.75 |
Interest Expense | -1.23 | -1.15 | -0.74 | -0.67 | -0.24 | -1.03 |
Interest & Investment Income | 4.74 | 5.17 | 7.84 | 5.79 | 0.82 | 0.16 |
Currency Exchange Gain (Loss) | -2.17 | -2.17 | 0.97 | 1.96 | 6.13 | -2.95 |
Other Non Operating Income (Expenses) | -0.85 | -0.04 | 0.04 | 0.05 | 4.25 | -4.42 |
EBT Excluding Unusual Items | 17.84 | 27.45 | 39.18 | 77.95 | 86.99 | 101.52 |
Gain (Loss) on Sale of Investments | 2.03 | 1.89 | 3.23 | 2.15 | 1.89 | 2.08 |
Gain (Loss) on Sale of Assets | 0 | 0.22 | 0.18 | - | - | -0.02 |
Asset Writedown | -1.55 | -0.04 | -0.1 | -3.8 | -0.01 | -0.02 |
Other Unusual Items | 2.27 | 2.28 | 0.87 | 7.24 | 7.88 | 5.1 |
Pretax Income | 20.6 | 31.8 | 43.37 | 83.54 | 96.75 | 108.66 |
Income Tax Expense | -9.67 | -2.83 | -1.55 | 2.39 | 7.74 | 13.99 |
Earnings From Continuing Operations | 30.28 | 34.63 | 44.92 | 81.15 | 89.01 | 94.66 |
Minority Interest in Earnings | 0.07 | 0.23 | 0.58 | -0.19 | 0.02 | -0.04 |
Net Income | 30.35 | 34.86 | 45.5 | 80.96 | 89.03 | 94.62 |
Net Income to Common | 30.35 | 34.86 | 45.5 | 80.96 | 89.03 | 94.62 |
Net Income Growth | -11.30% | -23.40% | -43.79% | -9.07% | -5.91% | 15.65% |
Shares Outstanding (Basic) | 75 | 75 | 75 | 64 | 56 | 56 |
Shares Outstanding (Diluted) | 75 | 75 | 75 | 64 | 56 | 56 |
Shares Change | 0.17% | 0.16% | 17.71% | 13.92% | -0.19% | - |
EPS (Basic) | 0.40 | 0.46 | 0.61 | 1.27 | 1.59 | 1.69 |
EPS (Diluted) | 0.40 | 0.46 | 0.61 | 1.27 | 1.59 | 1.69 |
EPS Growth | -11.45% | -23.52% | -52.25% | -20.18% | -5.73% | 15.65% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 86.78 | 115.46 | -278.39 | 47.88 | 40.76 | 70.53 |
Free Cash Flow Per Share | 1.15 | 1.54 | -3.71 | 0.75 | 0.73 | 1.26 |
Dividend Per Share | 0.268 | 0.268 | 0.268 | 0.536 | - | - |
Dividend Growth | 0% | 0% | -49.99% | - | - | - |
Gross Margin | 38.45% | 38.38% | 35.84% | 32.71% | 43.44% | 47.52% |
Operating Margin | 3.14% | 4.71% | 5.39% | 10.74% | 13.89% | 22.36% |
Profit Margin | 5.49% | 6.41% | 7.90% | 12.27% | 16.27% | 19.28% |
Free Cash Flow Margin | 15.69% | 21.22% | -48.31% | 7.26% | 7.45% | 14.37% |
EBITDA | 37.62 | 43.85 | 41.03 | 80.59 | 84.66 | 116.58 |
EBITDA Margin | 6.80% | 8.06% | 7.12% | 12.22% | 15.47% | 23.75% |
D&A For EBITDA | 20.27 | 18.21 | 9.95 | 9.76 | 8.63 | 6.82 |
EBIT | 17.34 | 25.64 | 31.07 | 70.83 | 76.02 | 109.75 |
EBIT Margin | 3.14% | 4.71% | 5.39% | 10.74% | 13.89% | 22.36% |
Effective Tax Rate | - | - | - | 2.86% | 8.00% | 12.88% |
Revenue as Reported | 553.17 | 544.17 | 576.3 | 659.72 | 547.29 | 490.87 |
Advertising Expenses | - | 0.3 | 0.39 | 0.03 | 0.1 | 0.31 |