Also trades as: 601899.SS (SHH) · $vol 1253M · ZIJMF (OTC) · $vol 0M

$80.39

-0.75 (-0.92%)

Weekly Expected Move ±4.6%

$73 $77 $80 $84 $88

OTC · Basic Materials · Gold · Tech Score Strong Sell · Power 32 · $5.3B mcap · 51M float · 0.083% daily turnover · Short 45% of daily vol

Revenue

$339.1B +11.7% ▲

5Y CAGR: +14.6%

Gross Profit

$92.3B +49.1% ▲

5Y CAGR: +35.2%

Operating Income

$72.9B +49.3% ▲

5Y CAGR: +45.3%

Net Income

$50.4B +57.1% ▲

5Y CAGR: +50.6%

EPS (Diluted)

$36.80 +53.3% ▲

5Y CAGR: +47.9%

EBITDA

$89.1B +42.7% ▲

5Y CAGR: +34.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$225.1B	$270.3B	$293.4B	$303.6B	$339.1B
YoY Growth	+31.3%	+20.1%	+8.5%	+3.5%	+11.7%
Cost of Revenue	$190.4B	$227.8B	$247.0B	$241.8B	$246.8B
Gross Profit	$34.8B	$42.5B	$46.4B	$61.9B	$92.3B
Gross Margin	15.4%	15.7%	15.8%	20.4%	27.2%
R&D Expenses	$771M	$1.2B	$1.6B	$1.6B	$1.6B
SG&A Expenses	$2.0B	$2.6B	$2.6B	$2.8B	$10.5B
Operating Expenses	$9.6B	$11.9B	$14.3B	$13.0B	$19.4B
Operating Income	$25.1B	$30.9B	$31.9B	$48.8B	$72.9B
Operating Margin	11.1%	11.4%	10.9%	16.1%	21.5%
Interest Expense	$1.9B	$3.2B	$1.2B	$4.3B	$3.9B
Income Before Tax	$24.8B	$30.0B	$31.3B	$48.1B	$78.6B
Tax Expense	$5.2B	$5.2B	$4.7B	$8.7B	$16.5B
Net Income	$15.7B	$20.0B	$21.1B	$32.1B	$50.4B
Net Margin	7.0%	7.4%	7.2%	10.6%	14.9%
EPS (Diluted)	$12.00	$15.20	$16.00	$24.00	$36.80
EBITDA	$33.6B	$40.0B	$42.9B	$62.5B	$89.1B
Shares Outstanding	1.29B	1.31B	1.32B	1.34B	1.37B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$80.0B	$73.2B	$78.9B	$88.8B	$86.0B	$93.6B	$98.5B	$95.4B
Cost of Revenue	$63.8B	$56.4B	$60.9B	$67.0B	$62.6B	$60.9B	$62.7B	$58.3B
Gross Profit	$16.2B	$16.9B	$18.1B	$21.8B	$23.4B	$32.6B	$35.8B	$37.1B
Gross Margin	20.2%	23.0%	22.9%	24.5%	27.2%	34.9%	36.3%	38.9%
R&D Expenses	$444M	$430M	$328M	$422M	$408M	$520M	$364M	$416M
SG&A Expenses	$4.5B	-$2.9B	$2.4B	$2.3B	$2.9B	$4.3B	$3.4B	-$1.7B
Operating Expenses	$2.3B	$3.9B	$2.9B	$1.8B	$5.8B	$6.9B	$6.4B	$6.3B
Operating Income	$13.9B	$13.0B	$15.1B	$20.0B	$17.7B	$25.8B	$29.4B	$30.8B
Operating Margin	17.3%	17.7%	19.2%	22.5%	20.5%	27.6%	29.8%	32.3%
Interest Expense	$4.2B	$688M	$940M	$919M	$963M	$985M	$946M	$980M
Income Before Tax	$13.7B	$12.8B	$14.7B	$19.8B	$21.0B	$24.8B	$31.6B	$31.8B
Tax Expense	$2.5B	$3.0B	$2.2B	$3.6B	$4.1B	$6.9B	$6.4B	$7.2B
Net Income	$9.3B	$7.7B	$10.2B	$13.1B	$14.5B	$13.7B	$20.1B	$19.0B
Net Margin	11.6%	10.5%	12.9%	14.8%	16.8%	14.7%	20.4%	20.0%
EPS (Diluted)	$6.80	$5.80	$7.60	$9.60	$10.60	$9.80	$14.80	$14.00
EBITDA	$13.5B	$13.4B	$15.6B	$20.8B	$20.5B	$31.2B	$32.5B	$35.0B
Shares Outstanding	1.35B	1.34B	1.35B	1.36B	1.36B	1.41B	1.36B	1.37B

ZIJMY OTC