HC
300323.SZHC SemiTek Corporation Price (300323.SZ)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,409,486,654
(13.6466)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
HC SemiTek CorporationCurrency: CNY
| YEAR | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
100,324,332.00
+0% |
350,656,257.00
+250% |
474,000,896.00
+35% |
330,018,959.00
-30% |
316,202,545.00
-4% |
706,081,569.00
+123% |
955,393,578.00
+35% |
1,582,306,970.00
+66% |
2,629,903,384.00
+66% |
2,731,588,112.00
+4% |
2,716,330,498.00
-1% |
2,644,133,008.00
-3% |
3,156,244,223.00
+19% |
2,354,978,372.00
-25% |
2,903,307,886.00
+23% |
||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 58,760,340.00 | 167,559,029.00 | 255,953,568.00 | 228,493,887.00 | 306,553,976.00 | 499,840,598.00 | 795,399,150.00 | 1,203,469,391.00 | 1,756,159,501.00 | 1,940,416,887.00 | 2,871,119,303.00 | 2,532,697,958.00 | 2,879,302,041.00 | 2,162,759,289.00 | 3,149,969,360.00 | ||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
41,563,992.00
+0% |
183,097,228.00
+341% |
218,047,328.00
+19% |
101,525,072.00
-53% |
9,648,569.00
-90% |
206,240,971.00
+2,038% |
159,994,428.00
-22% |
378,837,579.00
+137% |
873,743,883.00
+131% |
791,171,225.00
-9% |
-154,788,805.00
-120% |
111,435,050.00
-172% |
276,942,182.00
+149% |
192,219,083.00
-31% |
-246,661,474.00
-228% |
||||
| Gross Profit Ratio | (0.41%) | (0.52%) | (0.46%) | (0.31%) | (0.03%) | (0.29%) | (0.17%) | (0.24%) | (0.33%) | (0.29%) | (-0.06%) | (0.04%) | (0.09%) | (0.08%) | (-0.08%) | ||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 6,016,710.00 | 18,150,054.00 | 24,818,747.00 | 14,661,985.00 | 62,299,714.00 | 45,561,180.00 | 62,454,086.00 | 39,286,082.00 | 87,160,609.00 | 103,647,307.00 | 137,959,644.00 | 77,775,344.00 | 132,425,211.00 | 149,046,227.00 | 154,108,928.00 | ||||
| General and Administrative | 2,693,704.00 | 6,367,433.00 | 11,243,990.00 | 11,260,598.00 | 12,421,767.00 | 14,931,120.00 | 22,354,946.00 | 25,703,619.00 | 71,177,355.00 | 52,123,680.00 | 66,369,684.00 | 38,226,756.00 | 52,671,348.00 | 49,159,905.00 | 39,975,595.00 | ||||
| Selling, General & Admin... | 5,030,848.00 | 13,140,005.00 | 16,478,781.00 | 17,818,885.00 | 19,921,966.00 | 28,587,393.00 | 31,991,938.00 | 41,603,389.00 | 93,087,519.00 | 86,995,556.00 | 143,181,637.00 | 68,124,288.00 | 80,344,816.00 | 77,481,570.00 | 54,049,417.00 | ||||
| Selling & Marketing Exp... | 2,337,144.00 | 6,772,572.00 | 5,234,791.00 | 6,558,286.00 | 7,500,198.00 | 13,656,272.00 | 9,636,992.00 | 15,899,769.00 | 21,910,163.00 | 34,871,875.00 | 76,811,952.00 | 29,897,531.00 | 27,673,467.00 | 28,321,665.00 | 14,073,821.00 | ||||
| Depreciation and Amortiz... | 9,041,168.00 | 16,071,272.00 | 17,578,252.00 | 84,050,439.00 | 100,471,062.00 | 168,637,052.00 | 260,717,454.00 | 295,763,662.00 | 461,966,140.00 | 697,507,747.00 | 763,897,299.00 | 727,497,288.00 | 733,338,777.00 | 719,695,204.00 | 841,938,905.00 | ||||
| Other Expenses | 2,769,000.00 | 4,478,564.00 | 9,931,969.00 | 75,457,949.00 | 134,602,969.00 | 95,466,349.00 | 107,972,223.00 | 262,757,548.00 | 201,079,928.00 | -106,112,813.26 | 6,496,841.00 | -187,369,869.30 | -216,522,762.01 | -136,614,739.23 | 541,565,910.00 | ||||
| Total Operating Expenses | 18,587,078.00 | 50,634,261.00 | 59,110,586.00 | 53,312,407.00 | 113,341,944.00 | 115,934,498.00 | 148,576,202.00 | 147,425,929.00 | 249,351,297.00 | 172,008,061.00 | 287,638,122.00 | -41,470,236.35 | -3,752,734.14 | 89,913,058.00 | 780,937,716.00 | ||||
| Cost and Exponses | 77,347,419.00 | 218,193,290.00 | 315,064,155.00 | 281,806,295.00 | 419,895,920.00 | 615,775,097.00 | 943,975,352.00 | 1,350,895,321.00 | 2,005,510,798.00 | 2,112,424,948.00 | 3,158,757,426.00 | 2,491,227,721.00 | 2,875,549,307.00 | 2,252,672,348.00 | 3,930,907,076.00 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income |
12,240,308.00
+0% |
125,581,264.00
+926% |
134,549,490.00
+7% |
32,359,161.00
-76% |
-124,333,428.30
-484% |
11,603,230.00
-109% |
-199,746,370.00
-1,821% |
47,107,187.00
-124% |
364,253,044.00
+673% |
396,334,073.00
+9% |
-292,831,719.12
-174% |
183,247,130.00
-163% |
276,538,047.00
+51% |
112,100,203.00
-59% |
-1,004,405,952.00
-996% |
||||
| Operating Income Ratio | (0.12%) | (0.36%) | (0.28%) | (0.10%) | (-0.39%) | (0.02%) | (-0.21%) | (0.03%) | (0.14%) | (0.15%) | (-0.11%) | (0.07%) | (0.09%) | (0.05%) | (-0.35%) | ||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 61,816.00 | 533,760.00 | 867,958.00 | 4,866,617.00 | 2,519,280.00 | 596,104.00 | 1,121,928.00 | 3,161,345.00 | 2,678,851.00 | 2,850,540.00 | 6,759,590.00 | 34,646,120.00 | 9,574,525.00 | 18,477,358.00 | 11,640,908.00 | ||||
| Interest Expenses | 3,116,040.00 | 4,402,293.00 | 20,341,463.00 | 13,324,634.00 | 5,858,977.00 | 47,474,554.00 | 78,225,584.00 | 89,277,860.00 | 121,020,186.00 | 74,745,295.00 | 166,654,432.00 | 71,615,994.00 | 103,662,846.00 | 86,673,889.00 | 105,163,298.00 | ||||
| Total Other Income/Exp... | 2,769,000.00 | 4,478,565.00 | -7,541,431.00 | 75,395,845.00 | 134,602,968.00 | 95,466,350.00 | 107,972,224.00 | 262,755,839.00 | 214,323,129.00 | -116,401,608.00 | -82,028,573.58 | -165,873,058.00 | -190,233,966.00 | -332,114,813.00 | -26,733,281.90 | ||||
| EBITDA | |||||||||||||||||||
| EBITDA | 27,166,409.00 | 150,533,332.00 | 185,512,704.00 | 205,130,076.00 | 116,599,577.00 | 340,824,064.00 | 250,697,269.00 | 702,244,736.00 | 956,554,985.00 | 1,043,951,128.00 | -216,027,168.00 | 826,703,269.00 | 935,170,763.00 | 595,169,578.00 | -76,963,897.00 | ||||
| EBITDA ratio | (0.32%) | (0.43%) | (0.39%) | (0.63%) | (0.43%) | (0.49%) | (0.32%) | (0.46%) | (0.49%) | (0.41%) | (0.17%) | (0.34%) | (0.32%) | (0.35%) | (-0.03%) | ||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 15,009,308.00 | 130,059,829.00 | 144,481,459.00 | 107,755,006.00 | 10,269,540.00 | 107,069,580.00 | -91,774,146.52 | 309,864,735.00 | 578,576,173.00 | 279,932,460.00 | -1,163,616,244.58 | 17,374,072.00 | 86,304,081.00 | -219,915,122.34 | -1,031,139,233.90 | ||||
| Income Before Tax Ratio | (0.15%) | (0.37%) | (0.30%) | (0.33%) | (0.03%) | (0.15%) | (-0.10%) | (0.20%) | (0.22%) | (0.10%) | (-0.43%) | (0.01%) | (0.03%) | (-0.09%) | (-0.36%) | ||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 265,743.00 | 18,245,991.00 | 19,829,964.00 | 20,416,403.00 | 18,886,178.00 | 16,163,399.00 | 4,189,741.00 | 42,674,293.00 | 76,469,772.00 | 36,072,187.00 | -115,753,817.13 | -865,671.78 | -7,319,514.84 | -72,848,857.56 | -185,447,240.96 | ||||
| Net Income | |||||||||||||||||||
| Net Income | 14,743,564.00
+0% |
111,813,837.00
+658% |
124,651,495.00
+11% |
87,338,602.00
-30% |
-8,616,637.66
-110% |
90,906,180.00
-1,155% |
-95,963,887.71
-206% |
267,190,441.00
-378% |
502,106,401.00
+88% |
243,860,272.00
-51% |
-1,047,862,427.45
-530% |
18,239,744.00
-102% |
93,623,596.00
+413% |
-147,066,264.78
-257% |
-845,691,992.00
+475% |
||||
| Net Income Ratio | (0.15%) | (0.32%) | (0.26%) | (0.26%) | (-0.03%) | (0.13%) | (-0.10%) | (0.17%) | (0.19%) | (0.09%) | (-0.39%) | (0.01%) | (0.03%) | (-0.06%) | (-0.29%) | ||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.05 | 0.27 | 0.25 | 0.14 | -0.01 | 0.13 | -0.14 | 0.35 | 0.60 | 0.24 | -0.96 | 0.01 | 0.08 | -0.12 | -0.60 | ||||
| Diluted EPS | 0.05 | 0.27 | 0.25 | 0.14 | -0.01 | 0.13 | -0.14 | 0.35 | 0.60 | 0.24 | -0.96 | 0.01 | 0.08 | -0.12 | -0.60 | ||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 292,703,126.00 | 410,186,633.00 | 506,866,020.00 | 614,099,551.00 | 646,247,824.00 | 699,278,314.00 | 685,456,328.00 | 763,401,263.00 | 836,844,002.00 | 1,016,084,470.00 | 1,091,523,359.00 | 1,240,236,453.00 | 1,240,236,453.00 | 1,240,236,453.00 | 1,409,486,654.00 | ||||
| Diluted Share Outstanding | 292,703,126.00 | 410,186,633.00 | 506,866,020.00 | 614,099,551.00 | 646,247,824.00 | 699,278,314.00 | 685,456,341.00 | 763,401,263.00 | 836,844,002.00 | 1,016,084,470.00 | 1,091,523,362.00 | 1,240,236,453.00 | 1,240,236,453.00 | 1,240,236,453.00 | 1,409,486,654.00 | ||||