矽电股份 (301629.SZ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	357.9M	418.8M	507.8M	546.4M	442.0M
Cost of Revenue	227.7M	265.8M	313.2M	359.7M	246.1M
Gross Profit	130.2M	153.1M	194.6M	186.6M	196.0M
Operating Expenses
R&D Expense	66.0M	64.4M	68.1M	58.8M	49.1M
SG&A Expense	—	—	—	—	—
General & Admin Expense	24.1M	23.8M	18.4M	18.5M	22.4M
Selling & Marketing Expense	25.5M	23.6M	18.7M	18.8M	17.0M
Other Expenses	—	—	—	—	—
Total Operating Expenses	111.4M	107.3M	104.7M	92.4M	86.1M
Cost and Expenses	339.1M	373.1M	417.9M	452.1M	332.2M
Operating Income (EBIT)	22.9M	48.6M	97.8M	97.5M	130.2M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	22.7M	49.2M	96.6M	96.7M	130.2M
Income Tax Expense	(8.3M)	(4.2M)	4.4M	7.4M	16.5M
Bottom Line
Net Income	30.9M	52.8M	91.9M	89.2M	115.7M
Earnings from Cont. Ops	32.2M	53.4M	92.1M	89.3M	113.7M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	30.9M	52.8M	91.9M	89.2M	115.7M
Per Share
Basic EPS	CN¥0.82	CN¥1.35	CN¥2.94	CN¥2.85	CN¥3.70
Diluted EPS	CN¥0.82	CN¥1.35	CN¥2.94	CN¥2.85	CN¥3.70
Revenue Per Share	CN¥8.60	CN¥10.70	CN¥16.25	CN¥17.45	CN¥14.14
Shares
Basic Shares Outstanding	41.6M	39.1M	31.2M	31.3M	31.3M
Diluted Shares Outstanding	41.6M	39.1M	31.2M	31.3M	31.3M
Profitability Metrics
EBITDA	—	53.6M	102.0M	101.4M	133.9M
D&A	—	5.0M	4.2M	3.9M	3.7M
EBIT	—	—	—	—	—

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026