晶合集成 (688249.SH) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	11.2B	10.9B	9.2B	7.2B	10.1B
Cost of Revenue	8.5B	8.1B	6.9B	5.7B	5.4B
Gross Profit	2.7B	2.8B	2.4B	1.6B	4.6B
Operating Expenses
R&D Expense	1.4B	1.5B	1.3B	1.1B	857.1M
SG&A Expense	—	—	—	—	—
General & Admin Expense	429.9M	404.6M	340.6M	271.2M	294.9M
Selling & Marketing Expense	66.8M	61.2M	54.8M	50.2M	59.7M
Other Expenses	—	—	—	—	—
Total Operating Expenses	2.3B	2.3B	2.0B	1.6B	1.3B
Cost and Expenses	10.9B	10.5B	8.9B	7.2B	6.7B
Operating Income (EBIT)	406.1M	463.4M	482.0M	115.6M	3.1B
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	409.4M	466.7M	482.5M	119.3M	3.2B
Income Tax Expense	205.6K	196.1K	263.1K	175.6K	208.0K
Bottom Line
Net Income	619.4M	704.2M	532.8M	211.6M	3.0B
Earnings from Cont. Ops	409.2M	466.5M	482.2M	119.2M	3.2B
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	619.4M	704.2M	532.8M	211.6M	3.0B
Per Share
Basic EPS	CN¥0.32	CN¥0.36	CN¥0.27	CN¥0.12	CN¥2.02
Diluted EPS	CN¥0.32	CN¥0.36	CN¥0.27	CN¥0.12	CN¥2.02
Revenue Per Share	CN¥6.65	CN¥5.56	CN¥4.69	CN¥4.11	CN¥6.67
Shares
Basic Shares Outstanding	1.7B	2.0B	2.0B	1.8B	1.5B
Diluted Shares Outstanding	1.7B	2.0B	2.0B	1.8B	1.5B
Profitability Metrics
EBITDA	—	4.6B	3.9B	3.3B	5.8B
D&A	—	4.1B	3.4B	3.2B	2.6B
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