Also trades as: 0517.HK (HKSE) · $vol 2M

$0.80

+0.00 (+0.00%)

OTC · Industrials · Marine Shipping · Tech Score Neutral · Power 55 · $1.2B mcap · 415M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$3.7B +2.1% ▲

5Y CAGR: +1.5%

Gross Profit

$867M +96.7% ▲

5Y CAGR: +7.3%

Operating Income

$137M -28.8% ▼

5Y CAGR: +0.7%

Net Income

$771M +8.7% ▲

5Y CAGR: +17.9%

EPS (Diluted)

$0.53 +10.4% ▲

5Y CAGR: +19.2%

EBITDA

$174M -78.8% ▼

5Y CAGR: +3.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.5B	$4.0B	$3.3B	$3.6B	$3.7B
YoY Growth	+31.7%	-12.6%	-15.7%	+8.5%	+2.1%
Cost of Revenue	$3.8B	$3.3B	$2.7B	$3.2B	$2.8B
Gross Profit	$754M	$644M	$649M	$441M	$867M
Gross Margin	16.6%	16.2%	19.4%	12.2%	23.4%
R&D Expenses	$0	$0	$33M	$62M	$0
SG&A Expenses	$277M	$189M	$192M	$233M	$731M
Operating Expenses	$495M	$456M	$514M	$249M	$730M
Operating Income	$278M	$203M	$146M	$192M	$137M
Operating Margin	6.1%	5.1%	4.4%	5.3%	3.7%
Interest Expense	$7M	$2M	$2M	$725K	$2M
Income Before Tax	$341M	$425M	$663M	$784M	$873M
Tax Expense	$38M	$58M	$54M	$68M	$82M
Net Income	$288M	$347M	$594M	$709M	$771M
Net Margin	6.4%	8.8%	17.8%	19.6%	20.8%
EPS (Diluted)	$0.19	$0.23	$0.40	$0.48	$0.53
EBITDA	$293M	$232M	$691M	$821M	$174M
Shares Outstanding	1.53B	1.53B	1.47B	1.47B	1.47B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$2.2B	$1.6B	$1.7B	$1.8B	$1.9B	$1.9B	$1.8B	$2.1B
Cost of Revenue	$1.8B	$1.3B	$1.4B	$1.3B	$1.8B	$1.4B	$1.4B	$1.6B
Gross Profit	$343M	$342M	$320M	$403M	$38M	$500M	$396M	$517M
Gross Margin	15.9%	21.1%	18.6%	23.0%	2.0%	25.9%	22.3%	24.7%
R&D Expenses	$0	$0	$33M	$0	$62M	$0	$0	$0
SG&A Expenses	$264M	$269M	$319M	$316M	-$83M	$354M	$398M	$331M
Operating Expenses	$265M	$272M	$353M	$267M	-$19M	$250M	$396M	$332M
Operating Income	$79M	$70M	-$21K	$136M	$56M	$250M	-$425K	$185M
Operating Margin	3.6%	4.3%	-0.0%	7.8%	3.0%	12.9%	-0.0%	8.8%
Interest Expense	$1M	$763K	$1M	$1M	-$430K	$0	$908K	$773K
Income Before Tax	$151M	$266M	$397M	$436M	$348M	$550M	$323M	$560M
Tax Expense	$31M	$32M	$22M	$43M	$24M	$55M	$27M	$60M
Net Income	$181M	$336M	$258M	$388M	$321M	$487M	$284M	$486M
Net Margin	8.4%	20.7%	15.0%	22.1%	17.1%	25.2%	16.0%	23.2%
EPS (Diluted)	$0.12	$0.23	$0.18	$0.26	$0.22	$0.33	$0.19	$0.33
EBITDA	$123M	$280M	$20M	$150M	$672M	$202M	$18M	$206M
Shares Outstanding	1.52B	1.48B	1.47B	1.47B	1.47B	1.47B	1.47B	1.47B

CHDGF OTC