Also trades as: 0968.HK (HKSE) · $vol 15M · XNYIF (OTC) · $vol 0M

$4.75

-0.15 (-3.06%)

Weekly Expected Move ±4.1%

$4 $5 $5 $5 $5

OTC · Energy · Solar · Tech Score Strong Sell · Power 35 · $2.2B mcap · 226M float · 0.0002% daily turnover · Short 76% of daily vol

Revenue

$22.6B +3.0% ▲

5Y CAGR: +12.9%

Gross Profit

$4.8B +39.1% ▲

5Y CAGR: -6.0%

Operating Income

$3.7B +57.7% ▲

5Y CAGR: -8.9%

Net Income

$914M -9.3% ▼

5Y CAGR: -27.5%

EPS (Diluted)

$2.00 -9.1% ▼

5Y CAGR: -28.9%

EBITDA

$6.0B +37.1% ▲

5Y CAGR: -2.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$16.1B	$20.5B	$26.6B	$21.9B	$22.6B
YoY Growth	+30.4%	+27.9%	+29.6%	-17.7%	+3.0%
Cost of Revenue	$9.0B	$14.4B	$19.5B	$18.4B	$17.8B
Gross Profit	$5.8B	$6.2B	$7.1B	$3.5B	$4.8B
Gross Margin	35.8%	30.0%	26.6%	15.8%	21.4%
R&D Expenses	$324M	$562M	$767M	$0	$645M
SG&A Expenses	$599M	$945M	$1.3B	$1.1B	$575M
Operating Expenses	$432M	$841M	$1.2B	$1.1B	$1.2B
Operating Income	$6.5B	$5.3B	$5.9B	$2.3B	$3.7B
Operating Margin	40.6%	25.9%	22.1%	10.6%	16.2%
Interest Expense	$115M	$175M	$384M	$432M	$368M
Income Before Tax	$6.6B	$5.2B	$5.6B	$1.9B	$1.2B
Tax Expense	$987M	$835M	$871M	$526M	$533M
Net Income	$4.9B	$3.8B	$4.2B	$1.0B	$914M
Net Margin	30.7%	18.6%	15.7%	4.6%	4.0%
EPS (Diluted)	$9.00	$7.60	$9.40	$2.20	$2.00
EBITDA	$7.7B	$6.8B	$7.8B	$4.4B	$6.0B
Shares Outstanding	443M	446M	445M	447M	455M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$10.8B	$12.1B	$14.5B	$12.7B	$9.2B	$12.0B	$9.7B	$8.3B
Cost of Revenue	$8.0B	$9.5B	$10.1B	$9.3B	$9.2B	$9.8B	$7.3B	$7.4B
Gross Profit	$2.9B	$2.7B	$4.4B	$3.4B	$67M	$2.2B	$2.4B	$910M
Gross Margin	26.3%	22.0%	30.5%	26.8%	0.7%	18.3%	24.8%	10.9%
R&D Expenses	$323M	$317M	$449M	$327M	-$327M	$307M	$310M	$267M
SG&A Expenses	$36M	$318M	$235M	$650M	$496M	$566M	$594M	$232M
Operating Expenses	$348M	$607M	$590M	$539M	$607M	$770M	$579M	$473M
Operating Income	$2.5B	$2.1B	$3.8B	$2.9B	-$540M	$1.4B	$1.8B	$437M
Operating Margin	23.1%	17.0%	26.1%	22.6%	-5.8%	11.9%	18.9%	5.2%
Interest Expense	$75M	$225M	$287M	$567M	$135M	$183M	$164M	$156M
Income Before Tax	$2.5B	$2.0B	$3.6B	$2.7B	-$726M	$1.3B	$9M	$309M
Tax Expense	$415M	$334M	$543M	$507M	$20M	$153M	$346M	$83M
Net Income	$1.9B	$1.4B	$2.8B	$2.0B	-$954M	$817M	$97M	$39M
Net Margin	17.7%	11.5%	19.6%	15.5%	-10.3%	6.8%	1.0%	0.5%
EPS (Diluted)	$4.20	$3.20	$6.40	$4.40	$-2.20	$1.80	$0.21	$0.08
EBITDA	$2.1B	$1.5B	$4.9B	$3.8B	$559M	$3.0B	$2.9B	$1.4B
Shares Outstanding	446M	445M	445M	445M	447M	454M	461M	457M

XISHY OTC