Also trades as: 3899.HK (HKSE) · $vol 4M

$0.90

+0.00 (+0.00%)

OTC · Industrials · Industrial - Machinery · Tech Score Sell · Power 36 · $1.9B mcap · 509M float · 0.0000% daily turnover · Short 100% of daily vol

Revenue

$25.6B +3.6% ▲

5Y CAGR: +15.9%

Gross Profit

$3.6B +0.7% ▲

5Y CAGR: +11.3%

Operating Income

$1.2B -23.2% ▼

5Y CAGR: +7.8%

Net Income

$1.1B +1.0% ▲

5Y CAGR: +13.8%

EPS (Diluted)

$0.54 +5.9% ▲

5Y CAGR: +13.2%

EBITDA

$1.7B -17.8% ▼

5Y CAGR: +9.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$18.4B	$19.6B	$23.6B	$24.8B	$25.6B
YoY Growth	+49.9%	+6.4%	+20.5%	+4.8%	+3.6%
Cost of Revenue	$15.7B	$16.2B	$19.9B	$21.2B	$22.1B
Gross Profit	$2.7B	$3.4B	$3.7B	$3.6B	$3.6B
Gross Margin	14.7%	17.4%	15.7%	14.4%	14.0%
R&D Expenses	$547M	$568M	$0	$0	$710M
SG&A Expenses	$1.8B	$2.2B	$2.4B	$2.5B	$1.5B
Operating Expenses	$1.5B	$1.9B	$2.2B	$2.0B	$2.4B
Operating Income	$1.2B	$1.5B	$1.5B	$1.5B	$1.2B
Operating Margin	6.6%	7.5%	6.5%	6.2%	4.6%
Interest Expense	$58M	$74M	$86M	$94M	$91M
Income Before Tax	$1.1B	$1.4B	$1.5B	$1.4B	$1.4B
Tax Expense	$231M	$313M	$294M	$300M	$215M
Net Income	$884M	$1.1B	$1.1B	$1.1B	$1.1B
Net Margin	4.8%	5.4%	4.7%	4.4%	4.3%
EPS (Diluted)	$0.43	$0.47	$0.50	$0.51	$0.54
EBITDA	$1.5B	$1.5B	$2.0B	$2.0B	$1.7B
Shares Outstanding	1.99B	2.15B	2.16B	2.17B	2.03B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$10.7B	$10.8B	$12.9B	$11.5B	$13.3B	$12.6B	$13.5B	$12.9B
Cost of Revenue	$8.7B	$9.0B	$10.9B	$9.8B	$11.4B	$10.8B	$11.7B	$11.0B
Gross Profit	$2.0B	$1.8B	$1.9B	$1.6B	$1.9B	$1.8B	$1.8B	$1.8B
Gross Margin	18.6%	16.5%	15.1%	14.3%	14.4%	14.5%	13.5%	14.2%
R&D Expenses	$350M	$319M	$389M	$331M	$424M	$308M	$414M	$0
SG&A Expenses	$1.3B	$1.1B	$664M	$602M	$1.3B	$1.2B	$1.3B	$1.2B
Operating Expenses	$1.1B	$1.0B	$1.2B	$934M	$1.1B	$1.1B	$1.3B	$1.2B
Operating Income	$619M	$776M	$773M	$702M	$836M	$746M	$563M	$643M
Operating Margin	5.8%	7.2%	6.0%	6.1%	6.3%	5.9%	4.2%	5.0%
Interest Expense	$0	$0	$0	$0	$0	$40M	$48M	$39M
Income Before Tax	$813M	$730M	$727M	$651M	$793M	$716M	$666M	$657M
Tax Expense	$182M	$160M	$133M	$147M	$153M	$134M	$85M	$131M
Net Income	$616M	$569M	$545M	$486M	$609M	$562M	$564M	$517M
Net Margin	5.8%	5.3%	4.2%	4.2%	4.6%	4.5%	4.2%	4.0%
EPS (Diluted)	$0.29	$0.26	$0.25	$0.22	$0.30	$0.28	$0.28	$0.24
EBITDA	$780M	$960M	$795M	$838M	$841M	$944M	$822M	$856M
Shares Outstanding	2.14B	2.15B	2.16B	2.17B	2.17B	2.02B	2.03B	2.11B

CIMEF OTC