Shenzhen KSTAR Science and Technology Co., Ltd. (SHE:002518)
China
· Delayed Price · Currency is CNY 47.08
+1.56 (3.43%)
Apr 29, 2026, 3:04 PM CST
SHE:002518 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
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 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Operating Revenue | 5,515 | 5,218 | 4,121 | 5,401 | 4,359 | 2,764 | Upgrade
|
| Other Revenue | 51.98 | 51.98 | 38.12 | 38.54 | 42.01 | 41.57 | Upgrade
|
| Revenue | 5,567 | 5,270 | 4,159 | 5,440 | 4,401 | 2,806 | Upgrade
|
| Revenue Growth (YoY) | 30.34% | 26.72% | -23.54% | 23.61% | 56.84% | 15.82% | Upgrade
|
| Cost of Revenue | 3,976 | 3,771 | 2,981 | 3,755 | 3,036 | 1,942 | Upgrade
|
| Gross Profit | 1,591 | 1,499 | 1,178 | 1,685 | 1,365 | 863.64 | Upgrade
|
| Selling, General & Admin | 503.36 | 486.83 | 425.03 | 415.86 | 401.74 | 328 | Upgrade
|
| Research & Development | 301.31 | 290.14 | 271.52 | 243.2 | 169.99 | 153.6 | Upgrade
|
| Other Operating Expenses | 59.46 | 53.73 | 42.13 | 48.41 | 37.67 | 31 | Upgrade
|
| Operating Expenses | 892.23 | 858.8 | 823.4 | 761.48 | 647.66 | 501.16 | Upgrade
|
| Operating Income | 698.54 | 640.53 | 354.76 | 923.17 | 717.21 | 362.48 | Upgrade
|
| Interest Expense | -3.22 | -3.22 | -5.05 | -2.83 | -3.46 | -2.69 | Upgrade
|
| Interest & Investment Income | 62.71 | 60.78 | 76.02 | 55.2 | 32.88 | 33.59 | Upgrade
|
| Currency Exchange Gain (Loss) | 11 | 11 | 21.76 | 12.27 | 20.22 | -5.58 | Upgrade
|
| Other Non Operating Income (Expenses) | -41.85 | -5.6 | -3.4 | -3.49 | -1.69 | -1.73 | Upgrade
|
| EBT Excluding Unusual Items | 727.17 | 703.49 | 444.09 | 984.32 | 765.16 | 386.08 | Upgrade
|
| Gain (Loss) on Sale of Investments | 4.43 | 1.97 | 0.91 | 0.05 | 0.55 | 10.87 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.03 | 0.03 | -0.05 | 0.1 | -0.8 | - | Upgrade
|
| Asset Writedown | -1.58 | -1.58 | -0.59 | 0.36 | -3.33 | -0.42 | Upgrade
|
| Legal Settlements | -1.91 | -1.91 | - | - | - | - | Upgrade
|
| Other Unusual Items | 21.29 | 21.29 | 37.12 | 28.89 | 33.68 | 16.31 | Upgrade
|
| Pretax Income | 749.43 | 723.28 | 481.49 | 1,014 | 795.26 | 412.84 | Upgrade
|
| Income Tax Expense | 103.42 | 107.68 | 86.67 | 142.54 | 113.22 | 40.47 | Upgrade
|
| Earnings From Continuing Operations | 646.01 | 615.6 | 394.82 | 871.18 | 682.04 | 372.37 | Upgrade
|
| Minority Interest in Earnings | -7.53 | -4.71 | -0.61 | -25.7 | -25.55 | 0.83 | Upgrade
|
| Net Income | 638.48 | 610.89 | 394.2 | 845.48 | 656.49 | 373.2 | Upgrade
|
| Net Income to Common | 638.48 | 610.89 | 394.2 | 845.48 | 656.49 | 373.2 | Upgrade
|
| Net Income Growth | 67.47% | 54.97% | -53.37% | 28.79% | 75.91% | 23.13% | Upgrade
|
| Shares Outstanding (Basic) | 580 | 582 | 580 | 583 | 581 | 583 | Upgrade
|
| Shares Outstanding (Diluted) | 580 | 582 | 580 | 583 | 581 | 583 | Upgrade
|
| Shares Change (YoY) | 0.33% | 0.36% | -0.58% | 0.37% | -0.37% | 0.04% | Upgrade
|
| EPS (Basic) | 1.10 | 1.05 | 0.68 | 1.45 | 1.13 | 0.64 | Upgrade
|
| EPS (Diluted) | 1.10 | 1.05 | 0.68 | 1.45 | 1.13 | 0.64 | Upgrade
|
| EPS Growth | 66.92% | 54.41% | -53.10% | 28.32% | 76.56% | 23.08% | Upgrade
|
| Free Cash Flow | 951.06 | 720.08 | 324.19 | 333.72 | 692.52 | 259.54 | Upgrade
|
| Free Cash Flow Per Share | 1.64 | 1.24 | 0.56 | 0.57 | 1.19 | 0.45 | Upgrade
|
| Dividend Per Share | 0.450 | 0.450 | 0.230 | 0.450 | 0.350 | 0.250 | Upgrade
|
| Dividend Growth | 95.65% | 95.65% | -48.89% | 28.57% | 40.00% | 25.00% | Upgrade
|
| Gross Margin | 28.57% | 28.45% | 28.33% | 30.97% | 31.01% | 30.78% | Upgrade
|
| Operating Margin | 12.55% | 12.15% | 8.53% | 16.97% | 16.30% | 12.92% | Upgrade
|
| Profit Margin | 11.47% | 11.59% | 9.48% | 15.54% | 14.92% | 13.30% | Upgrade
|
| Free Cash Flow Margin | 17.08% | 13.66% | 7.80% | 6.13% | 15.74% | 9.25% | Upgrade
|
| EBITDA | 796.42 | 738.23 | 451.71 | 1,016 | 804.94 | 432.62 | Upgrade
|
| EBITDA Margin | 14.31% | 14.01% | 10.86% | 18.68% | 18.29% | 15.42% | Upgrade
|
| D&A For EBITDA | 97.89 | 97.7 | 96.96 | 93.21 | 87.73 | 70.14 | Upgrade
|
| EBIT | 698.54 | 640.53 | 354.76 | 923.17 | 717.21 | 362.48 | Upgrade
|
| EBIT Margin | 12.55% | 12.15% | 8.53% | 16.97% | 16.30% | 12.92% | Upgrade
|
| Effective Tax Rate | 13.80% | 14.89% | 18.00% | 14.06% | 14.24% | 9.80% | Upgrade
|
| Revenue as Reported | 5,270 | 5,270 | 4,159 | 5,440 | 4,401 | 2,806 | Upgrade
|
| Advertising Expenses | - | 29.81 | 27.83 | 22.08 | 12.35 | 11.46 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.