688079.SH
美迪凯
SSE · Technology · Semiconductors · CN
CNY 15.57
−2.50%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 683.6M | 663.8M | 485.5M | 320.7M | 413.7M |
| Cost of Revenue | 607.1M | 573.1M | 395.4M | 250.1M | 263.6M |
| Gross Profit | 76.5M | 90.7M | 90.2M | 70.6M | 150.1M |
| Operating Expenses | |||||
| R&D Expense | 136.6M | 136.6M | 107.7M | 85.3M | 72.5M |
| SG&A Expense | — | — | — | — | — |
| General & Admin Expense | 64.6M | 58.6M | 45.2M | 41.6M | 39.0M |
| Selling & Marketing Expense | 13.8M | 12.4M | 5.8M | 4.5M | 4.9M |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 276.4M | 256.8M | 189.2M | 155.6M | 129.5M |
| Cost and Expenses | 883.5M | 829.9M | 584.5M | 405.7M | 393.1M |
| Operating Income (EBIT) | (227.5M) | (199.2M) | (129.4M) | (106.6M) | 16.1M |
| Non-Operating | |||||
| Interest Income | — | — | — | — | — |
| Interest Expense | — | — | — | — | — |
| Net Interest Income | — | — | — | — | — |
| Other Non-Op Income/Expense | — | — | — | — | — |
| Non-Operating Income (excl Interest) | — | — | — | — | — |
| EBT (Pre-Tax Income) | (227.6M) | (199.0M) | (130.0M) | (106.8M) | 15.4M |
| Income Tax Expense | (40.8M) | (38.5M) | (23.4M) | (19.6M) | (4.9M) |
| Bottom Line | |||||
| Net Income | (182.0M) | (156.5M) | (101.8M) | (84.5M) | 22.1M |
| Earnings from Cont. Ops | (186.8M) | (160.6M) | (106.7M) | (87.1M) | 20.3M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (182.0M) | (156.5M) | (101.8M) | (84.5M) | 22.1M |
| Per Share | |||||
| Basic EPS | (CN¥0.46) | (CN¥0.39) | (CN¥0.26) | (CN¥0.21) | CN¥0.06 |
| Diluted EPS | (CN¥0.46) | (CN¥0.39) | (CN¥0.26) | (CN¥0.21) | CN¥0.06 |
| Revenue Per Share | CN¥1.65 | CN¥1.65 | CN¥1.24 | CN¥0.80 | CN¥1.12 |
| Shares | |||||
| Basic Shares Outstanding | 414.9M | 401.4M | 391.7M | 402.1M | 368.2M |
| Diluted Shares Outstanding | 414.9M | 401.4M | 391.7M | 402.1M | 368.2M |
| Profitability Metrics | |||||
| EBITDA | — | 24.6M | 28.6M | 13.5M | 108.9M |
| D&A | — | 223.8M | 158.0M | 120.2M | 92.8M |
| 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