National Silicon Industry Group Co., Ltd. (SHA:688126)
China
· Delayed Price · Currency is CNY 20.10
-0.48 (-2.33%)
Apr 29, 2026, 3:00 PM CST
SHA:688126 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Operating Revenue | 3,679 | 3,329 | 3,108 | 3,515 | 2,406 | Upgrade
|
| Other Revenue | 36.84 | 58.72 | 82.06 | 85.26 | 60.48 | Upgrade
|
| Revenue | 3,716 | 3,388 | 3,190 | 3,600 | 2,467 | Upgrade
|
| Revenue Growth (YoY) | 9.70% | 6.19% | -11.39% | 45.95% | 36.19% | Upgrade
|
| Cost of Revenue | 4,626 | 3,805 | 2,761 | 2,829 | 2,128 | Upgrade
|
| Gross Profit | -910.44 | -417.52 | 429.7 | 770.99 | 338.82 | Upgrade
|
| Selling, General & Admin | 386.93 | 373.88 | 358.55 | 352.64 | 293.62 | Upgrade
|
| Research & Development | 338.91 | 255.74 | 216.72 | 198.16 | 119.53 | Upgrade
|
| Other Operating Expenses | 9.13 | 6.94 | 14.28 | 9.18 | 6.01 | Upgrade
|
| Operating Expenses | 730.82 | 639.82 | 600.58 | 562.37 | 418.28 | Upgrade
|
| Operating Income | -1,641 | -1,057 | -170.88 | 208.62 | -79.46 | Upgrade
|
| Interest Expense | -226.26 | -171.23 | -75.48 | -84.87 | -71.03 | Upgrade
|
| Interest & Investment Income | 76.27 | 234.95 | 128.27 | 181.87 | 12.6 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | -3.13 | Upgrade
|
| Currency Exchange Gain (Loss) | 83.55 | -23.69 | -36.64 | 8.57 | 12.61 | Upgrade
|
| Other Non Operating Income (Expenses) | -2.73 | 3.61 | -4.92 | -9.32 | -1.59 | Upgrade
|
| EBT Excluding Unusual Items | -1,710 | -1,014 | -159.65 | 304.86 | -130 | Upgrade
|
| Impairment of Goodwill | -410.97 | -303.77 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 50.1 | -11.71 | 143.22 | -55.58 | 1.89 | Upgrade
|
| Gain (Loss) on Sale of Assets | -3.51 | -1.33 | -1.34 | -14.96 | -6.48 | Upgrade
|
| Asset Writedown | -21.33 | -22.23 | - | -1.59 | -0.15 | Upgrade
|
| Other Unusual Items | 207.61 | 188.42 | 195.43 | 170.56 | 292.16 | Upgrade
|
| Pretax Income | -1,889 | -1,164 | 177.65 | 403.27 | 157.42 | Upgrade
|
| Income Tax Expense | -78.57 | -42.65 | 16.94 | 58.72 | 11.93 | Upgrade
|
| Earnings From Continuing Operations | -1,810 | -1,122 | 160.71 | 344.55 | 145.48 | Upgrade
|
| Minority Interest in Earnings | 302.44 | 151.15 | 25.83 | -19.52 | 0.63 | Upgrade
|
| Net Income | -1,508 | -970.54 | 186.54 | 325.03 | 146.11 | Upgrade
|
| Net Income to Common | -1,508 | -970.54 | 186.54 | 325.03 | 146.11 | Upgrade
|
| Net Income Growth | - | - | -42.61% | 122.45% | 67.81% | Upgrade
|
| Shares Outstanding (Basic) | 2,797 | 2,749 | 2,743 | 2,686 | 2,476 | Upgrade
|
| Shares Outstanding (Diluted) | 2,797 | 2,749 | 2,743 | 2,731 | 2,519 | Upgrade
|
| Shares Change (YoY) | 1.73% | 0.22% | 0.44% | 8.42% | 7.05% | Upgrade
|
| EPS (Basic) | -0.54 | -0.35 | 0.07 | 0.12 | 0.06 | Upgrade
|
| EPS (Diluted) | -0.54 | -0.35 | 0.07 | 0.12 | 0.06 | Upgrade
|
| EPS Growth | - | - | -42.86% | 105.17% | 56.76% | Upgrade
|
| Free Cash Flow | -5,468 | -5,857 | -4,401 | -2,201 | -1,016 | Upgrade
|
| Free Cash Flow Per Share | -1.96 | -2.13 | -1.60 | -0.81 | -0.40 | Upgrade
|
| Dividend Per Share | - | - | 0.040 | - | - | Upgrade
|
| Gross Margin | -24.50% | -12.32% | 13.47% | 21.41% | 13.73% | Upgrade
|
| Operating Margin | -44.17% | -31.21% | -5.36% | 5.79% | -3.22% | Upgrade
|
| Profit Margin | -40.57% | -28.65% | 5.85% | 9.03% | 5.92% | Upgrade
|
| Free Cash Flow Margin | -147.14% | -172.89% | -137.96% | -61.14% | -41.20% | Upgrade
|
| EBITDA | -359.97 | -123.79 | 531.02 | 785.88 | 385.97 | Upgrade
|
| EBITDA Margin | -9.69% | -3.65% | 16.64% | 21.83% | 15.65% | Upgrade
|
| D&A For EBITDA | 1,281 | 933.56 | 701.91 | 577.27 | 465.43 | Upgrade
|
| EBIT | -1,641 | -1,057 | -170.88 | 208.62 | -79.46 | Upgrade
|
| EBIT Margin | -44.17% | -31.21% | -5.36% | 5.79% | -3.22% | Upgrade
|
| Effective Tax Rate | - | - | 9.53% | 14.56% | 7.58% | Upgrade
|
| Revenue as Reported | 3,716 | 3,388 | 3,190 | 3,600 | 2,467 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.