China Resources Microelectronics Ltd
SSE:688396
China Resources Microelectronics Ltd
SSE:688396
Price:
39.3
CNY
-13.19%
Market Closed
Market Cap:
52B
CNY
Income Statement
Earnings Waterfall
China Resources Microelectronics Ltd
China Resources Microelectronics Ltd
|
Revenue
|
9.8B
CNY
|
|
Cost of Revenue
|
-7.2B
CNY
|
|
Gross Profit
|
2.6B
CNY
|
|
Operating Expenses
|
-1.7B
CNY
|
|
Operating Income
|
937.6m
CNY
|
|
Other Expenses
|
-15.2m
CNY
|
|
Net Income
|
922.4m
CNY
|
Income Statement
China Resources Microelectronics Ltd
China Resources Microelectronics Ltd
Currency: CNY
Millions
TTM
| Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Revenue |
2 640
N/A
|
4 132
+57%
|
5 743
+39%
|
5 939
+3%
|
6 166
+4%
|
6 500
+5%
|
6 977
+7%
|
7 640
+9%
|
8 369
+10%
|
9 016
+8%
|
9 249
+3%
|
9 718
+5%
|
9 940
+2%
|
9 953
+0%
|
10 060
+1%
|
9 892
-2%
|
9 944
+1%
|
9 958
+0%
|
9 901
-1%
|
9 670
-2%
|
9 631
0%
|
9 842
+2%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(2 125)
|
(3 247)
|
(4 463)
|
(4 528)
|
(4 616)
|
(4 798)
|
(5 056)
|
(5 501)
|
(5 854)
|
(6 109)
|
(5 954)
|
(6 261)
|
(6 349)
|
(6 371)
|
(6 402)
|
(6 395)
|
(6 552)
|
(6 700)
|
(6 730)
|
(6 818)
|
(6 983)
|
(7 216)
|
|
| Gross Profit |
515
N/A
|
885
+72%
|
1 280
+45%
|
1 411
+10%
|
1 550
+10%
|
1 702
+10%
|
1 921
+13%
|
2 139
+11%
|
2 515
+18%
|
2 907
+16%
|
3 295
+13%
|
3 458
+5%
|
3 591
+4%
|
3 583
0%
|
3 658
+2%
|
3 498
-4%
|
3 393
-3%
|
3 259
-4%
|
3 171
-3%
|
2 852
-10%
|
2 648
-7%
|
2 626
-1%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(302)
|
(517)
|
(772)
|
(801)
|
(817)
|
(858)
|
(980)
|
(940)
|
(1 018)
|
(1 080)
|
(1 194)
|
(1 164)
|
(1 273)
|
(1 371)
|
(1 593)
|
(1 733)
|
(1 836)
|
(1 862)
|
(1 820)
|
(1 759)
|
(1 689)
|
(1 688)
|
|
| Selling, General & Administrative |
(206)
|
(349)
|
(489)
|
(458)
|
(474)
|
(469)
|
(505)
|
(487)
|
(526)
|
(583)
|
(613)
|
(595)
|
(627)
|
(634)
|
(724)
|
(741)
|
(772)
|
(800)
|
(841)
|
(813)
|
(795)
|
(734)
|
|
| Research & Development |
(217)
|
(324)
|
(403)
|
(449)
|
(454)
|
(491)
|
(491)
|
(596)
|
(622)
|
(698)
|
(625)
|
(743)
|
(815)
|
(830)
|
(786)
|
(1 022)
|
(1 084)
|
(1 170)
|
(1 012)
|
(1 173)
|
(1 181)
|
(1 174)
|
|
| Depreciation & Amortization |
0
|
(28)
|
(115)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
(198)
|
0
|
0
|
0
|
(215)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
121
|
184
|
235
|
106
|
110
|
102
|
130
|
143
|
130
|
201
|
178
|
174
|
168
|
93
|
114
|
30
|
20
|
108
|
248
|
227
|
286
|
220
|
|
| Operating Income |
214
N/A
|
368
+72%
|
509
+38%
|
610
+20%
|
733
+20%
|
844
+15%
|
941
+11%
|
1 199
+27%
|
1 497
+25%
|
1 828
+22%
|
2 101
+15%
|
2 294
+9%
|
2 318
+1%
|
2 211
-5%
|
2 065
-7%
|
1 765
-15%
|
1 557
-12%
|
1 397
-10%
|
1 351
-3%
|
1 093
-19%
|
959
-12%
|
938
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(17)
|
(32)
|
(27)
|
(35)
|
5
|
76
|
146
|
170
|
245
|
232
|
258
|
293
|
302
|
345
|
513
|
548
|
474
|
370
|
177
|
169
|
138
|
70
|
|
| Non-Reccuring Items |
(0)
|
(2)
|
(4)
|
0
|
(2)
|
(1)
|
(15)
|
(0)
|
1
|
1
|
(9)
|
1
|
(0)
|
1
|
(41)
|
5
|
5
|
6
|
139
|
(7)
|
(7)
|
(10)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Total Other Income |
10
|
12
|
28
|
28
|
26
|
25
|
14
|
6
|
7
|
7
|
4
|
4
|
4
|
147
|
116
|
129
|
127
|
(11)
|
17
|
8
|
9
|
9
|
|
| Pre-Tax Income |
206
N/A
|
346
+68%
|
506
+46%
|
603
+19%
|
762
+26%
|
944
+24%
|
1 086
+15%
|
1 376
+27%
|
1 750
+27%
|
2 067
+18%
|
2 354
+14%
|
2 592
+10%
|
2 624
+1%
|
2 704
+3%
|
2 653
-2%
|
2 447
-8%
|
2 163
-12%
|
1 762
-19%
|
1 687
-4%
|
1 262
-25%
|
1 100
-13%
|
1 007
-8%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
7
|
8
|
7
|
(1)
|
(15)
|
(28)
|
(26)
|
(34)
|
(70)
|
(90)
|
(96)
|
(131)
|
(94)
|
(84)
|
(54)
|
(85)
|
(141)
|
(164)
|
(249)
|
(195)
|
(198)
|
(199)
|
|
| Income from Continuing Operations |
213
|
355
|
512
|
602
|
746
|
915
|
1 060
|
1 341
|
1 680
|
1 977
|
2 258
|
2 461
|
2 530
|
2 620
|
2 599
|
2 362
|
2 021
|
1 599
|
1 438
|
1 067
|
901
|
807
|
|
| Income to Minority Interest |
(49)
|
(85)
|
(112)
|
(103)
|
(107)
|
(98)
|
(96)
|
(91)
|
(52)
|
(17)
|
10
|
27
|
24
|
21
|
18
|
16
|
20
|
17
|
41
|
65
|
81
|
115
|
|
| Net Income (Common) |
164
N/A
|
270
+64%
|
401
+49%
|
499
+24%
|
640
+28%
|
818
+28%
|
964
+18%
|
1 250
+30%
|
1 628
+30%
|
1 961
+20%
|
2 268
+16%
|
2 487
+10%
|
2 554
+3%
|
2 641
+3%
|
2 617
-1%
|
2 378
-9%
|
2 041
-14%
|
1 616
-21%
|
1 479
-8%
|
1 132
-23%
|
982
-13%
|
922
-6%
|
|
| EPS (Diluted) |
0.19
N/A
|
0.31
+63%
|
0.46
+48%
|
0.41
-11%
|
0.66
+61%
|
0.68
+3%
|
0.84
+24%
|
1.02
+21%
|
1.27
+25%
|
1.48
+17%
|
1.76
+19%
|
1.9
+8%
|
1.93
+2%
|
2
+4%
|
1.98
-1%
|
1.8
-9%
|
1.54
-14%
|
1.22
-21%
|
1.12
-8%
|
0.92
-18%
|
0.75
-18%
|
0.7
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
