¥19.33 ($2.88)

-0.22 (-1.13%)

SHZ · Energy · Solar · Tech Score Strong Sell · Power 31 · ¥31.4B mcap · 731M float · 7.55% daily turnover

Revenue

$22.5B +21.1% ▲

5Y CAGR: +22.6%

Gross Profit

$3.8B +4.7% ▲

5Y CAGR: +13.6%

Operating Income

$2.4B +13.1% ▲

5Y CAGR: +15.8%

Net Income

$1.9B +1.3% ▲

5Y CAGR: +12.8%

EPS (Diluted)

$1.16 +2.7% ▲

5Y CAGR: +13.3%

EBITDA

$3.2B +13.2% ▲

5Y CAGR: +20.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$12.6B	$19.5B	$19.7B	$18.6B	$22.5B
YoY Growth	+55.5%	+54.3%	+1.5%	-6.0%	+21.1%
Cost of Revenue	$10.3B	$16.1B	$15.8B	$15.0B	$18.7B
Gross Profit	$2.3B	$3.4B	$3.9B	$3.6B	$3.8B
Gross Margin	18.5%	17.3%	20.0%	19.4%	16.7%
R&D Expenses	$603M	$939M	$877M	$722M	$488M
SG&A Expenses	$605M	$719M	$733M	$828M	$821M
Operating Expenses	$1.1B	$1.6B	$1.9B	$1.5B	$1.4B
Operating Income	$1.2B	$1.8B	$2.1B	$2.1B	$2.4B
Operating Margin	9.8%	9.1%	10.6%	11.4%	10.7%
Interest Expense	$51M	$69M	$73M	$61M	$70M
Income Before Tax	$1.2B	$1.7B	$2.1B	$2.1B	$2.6B
Tax Expense	$107M	-$9M	$250M	$296M	$452M
Net Income	$1.1B	$1.7B	$1.8B	$1.8B	$1.9B
Net Margin	8.9%	8.6%	9.2%	9.8%	8.2%
EPS (Diluted)	$0.69	$1.03	$1.13	$1.13	$1.16
EBITDA	$1.4B	$2.1B	$2.8B	$2.7B	$3.2B
Shares Outstanding	1.63B	1.62B	1.61B	1.61B	1.60B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$4.0B	$5.0B	$5.2B	$6.7B	$5.6B	$5.0B	$5.4B	$6.9B
Cost of Revenue	$3.3B	$3.5B	$4.4B	$5.5B	$4.5B	$4.2B	$4.5B	$5.9B
Gross Profit	$703M	$1.5B	$867M	$1.2B	$1.1B	$807M	$906M	$962M
Gross Margin	17.5%	29.5%	16.6%	17.9%	19.2%	16.1%	16.6%	14.0%
R&D Expenses	$195M	$136M	$116M	$112M	$217M	$100M	$178M	$162M
SG&A Expenses	$244M	$149M	$228M	$212M	$221M	$185M	$202M	$223M
Operating Expenses	$400M	$363M	$210M	$260M	$495M	$476M	$387M	$474M
Operating Income	$303M	$1.1B	$657M	$940M	$584M	$331M	$519M	$488M
Operating Margin	7.5%	22.2%	12.6%	14.0%	10.4%	6.6%	9.5%	7.1%
Interest Expense	$17M	$6M	$11M	$12M	$11M	$21M	$16M	$15M
Income Before Tax	$300M	$1.1B	$657M	$941M	$583M	$385M	$451M	$533M
Tax Expense	$19M	$199M	$106M	$178M	$88M	$80M	$74M	$36M
Net Income	$287M	$900M	$458M	$562M	$432M	$399M	$386M	$562M
Net Margin	7.2%	18.1%	8.8%	8.4%	7.7%	8.0%	7.1%	8.2%
EPS (Diluted)	$0.18	$0.56	$0.29	$0.35	$0.27	$0.25	$0.24	$0.35
EBITDA	$427M	$1.3B	$684M	$1.0B	$755M	$596M	$468M	$708M
Shares Outstanding	1.61B	1.61B	1.58B	1.60B	1.60B	1.60B	1.60B	1.60B

002056.SZ SHZ