Advanced Micro-Fabrication Equipment Inc. China (AMEC) income statement

SHH · Technology · Semiconductors · 2,963 employees · CEO Zhi Yao Yin

Price: CN¥216.59 +1.36%
Market cap: CN¥207B
Enterprise value: CN¥201B
Last report: Q3 '26 filed 2026-09-30
Next report: 2027-04-16 EPS est. CN¥1.27

Advanced Micro-Fabrication Equipment Inc. China (AMEC) reported revenue of CN¥3.63B for Q3 '26 (+17.2% year on year), operating income of CN¥435M (12.0% of revenue) and net income of CN¥1.31B. Over the last four quarters revenue was CN¥14.6B.

Income statement

Income statement	Q4 '23	Q1 '24	Q2 '24	Q3 '24	Q4 '24	Q1 '25	Q2 '25	Q3 '25	Q4 '25	Q1 '26	Q2 '26	Q3 '26
Revenue	CN¥2.22B	CN¥1.61B	CN¥1.84B	CN¥2.06B	CN¥3.56B	CN¥2.17B	CN¥2.79B	CN¥3.1B	CN¥4.32B	CN¥2.91B	CN¥3.78B	CN¥3.63B
Cost of revenue	CN¥1.29B	CN¥923M	CN¥1.14B	CN¥1.12B	CN¥2.34B	CN¥1.27B	CN¥1.79B	CN¥1.85B	CN¥2.85B	CN¥1.75B	CN¥2.28B	CN¥2.12B
Gross profit	CN¥936M	CN¥682M	CN¥702M	CN¥941M	CN¥1.22B	CN¥903M	CN¥994M	CN¥1.26B	CN¥1.47B	CN¥1.16B	CN¥1.5B	CN¥1.51B
Research & development	CN¥314M	CN¥214M	CN¥21.1M	CN¥721M	CN¥580M	CN¥464M	CN¥88.5M	CN¥1.24B	CN¥801M	CN¥524M	CN¥785M	CN¥719M
Sales & marketing	CN¥124M	CN¥97.8M	CN¥104M	CN¥117M	CN¥160M	CN¥94.3M	CN¥96.8M	CN¥130M	CN¥178M	CN¥132M	-CN¥40.5M	CN¥0
General & administrative	CN¥139M	CN¥72.6M	CN¥119M	CN¥120M	CN¥170M	CN¥88.2M	CN¥112M	CN¥109M	CN¥170M	CN¥100M	CN¥19.4M	CN¥0
Other operating expenses	-CN¥320M	CN¥43.3M	CN¥185M	-CN¥431M	-CN¥457M	-CN¥37.7M	CN¥276M	-CN¥733M	-CN¥642M	-CN¥571M	-CN¥1.16B	CN¥72.4M
Operating expenses	CN¥257M	CN¥428M	CN¥429M	CN¥526M	CN¥454M	CN¥608M	CN¥573M	CN¥746M	CN¥506M	CN¥187M	-CN¥399M	CN¥1.08B
Operating income	CN¥679M	CN¥254M	CN¥273M	CN¥415M	CN¥761M	CN¥294M	CN¥420M	CN¥510M	CN¥966M	CN¥976M	CN¥1.9B	CN¥435M
Interest income	CN¥81.2M	CN¥47.8M	CN¥39.6M	CN¥34M	CN¥49.1M	CN¥31.5M	CN¥26.1M	CN¥55.9M	CN¥18.4M	CN¥21.4M	CN¥550M	CN¥41M
Interest expense	CN¥3.61M	CN¥3.23M	CN¥4.19M	CN¥4.05M	CN¥3.95M	CN¥4.9M	CN¥4.83M	CN¥4.63M	CN¥4.57M	CN¥4.43M	CN¥3.46M	CN¥6.59M
Other non-operating income (gains on investments, FX ...)	-CN¥30.8M	-CN¥5.63M	-CN¥5.57M	-CN¥4.58M	-CN¥5.06M	-CN¥4.74M	-CN¥8.08M	-CN¥4.2M	-CN¥1.25M	-CN¥4.92M	CN¥0	CN¥0
Total non-operating income	CN¥27.2M	CN¥2.4M	CN¥1.38M	CN¥522K	CN¥1.12M	-CN¥152K	CN¥3.24M	-CN¥431K	-CN¥3.32M	CN¥497K	CN¥6.31M	CN¥955M
Income before tax	CN¥706M	CN¥257M	CN¥275M	CN¥415M	CN¥762M	CN¥294M	CN¥423M	CN¥509M	CN¥963M	CN¥977M	CN¥1.9B	CN¥1.39B
Income tax	CN¥80.9M	CN¥7.95M	CN¥7.27M	CN¥19.2M	CN¥60.2M	-CN¥13.9M	CN¥45.6M	CN¥14.8M	CN¥79.2M	CN¥58.4M	CN¥23M	CN¥109M
Net income	CN¥626M	CN¥249M	CN¥268M	CN¥396M	CN¥703M	CN¥313M	CN¥393M	CN¥505M	CN¥900M	CN¥930M	CN¥1.89B	CN¥1.31B
EPS (basic)	CN¥1.01	CN¥0.40	CN¥0.43	CN¥0.63	CN¥1.12	CN¥0.50	CN¥0.62	CN¥0.80	CN¥1.46	CN¥1.00	CN¥1.98	CN¥1.37
EPS (diluted)	CN¥1.01	CN¥0.40	CN¥0.43	CN¥0.63	CN¥1.12	CN¥0.50	CN¥0.62	CN¥0.80	CN¥1.48	CN¥1.00	CN¥1.98	CN¥1.37
Shares (basic, weighted)	621M	623M	622M	631M	625M	626M	634M	632M	621M	934M	958M	958M
Shares (diluted, weighted)	621M	623M	622M	631M	625M	626M	634M	632M	621M	934M	958M	958M
Depreciation & amortization	CN¥44.6M	CN¥49.7M	CN¥49.7M	CN¥80.4M	CN¥80.4M	CN¥83.9M	CN¥83.9M	CN¥91.1M	CN¥91.1M	CN¥0	CN¥124M	CN¥0
EBITDA	CN¥754M	CN¥310M	CN¥329M	CN¥500M	CN¥847M	CN¥383M	CN¥512M	CN¥605M	CN¥1.06B	CN¥981M	CN¥2.02B	CN¥435M

Income statement	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	CN¥610M	CN¥972M	CN¥1.64B	CN¥1.95B	CN¥2.27B	CN¥3.11B	CN¥4.74B	CN¥6.26B	CN¥9.07B	CN¥12.4B
Cost of revenue	CN¥354M	CN¥601M	CN¥1.07B	CN¥1.32B	CN¥1.42B	CN¥1.77B	CN¥2.61B	CN¥3.57B	CN¥5.52B	CN¥7.76B
Gross profit	CN¥256M	CN¥371M	CN¥570M	CN¥630M	CN¥850M	CN¥1.33B	CN¥2.13B	CN¥2.69B	CN¥3.54B	CN¥4.62B
Research & development	CN¥302M	CN¥56.7M	CN¥118M	CN¥249M	CN¥563M	CN¥595M	CN¥605M	CN¥817M	CN¥1.49B	CN¥2.59B
Sales & marketing	CN¥128M	CN¥157M	CN¥211M	CN¥191M	CN¥237M	CN¥296M	CN¥409M	CN¥366M	CN¥479M	CN¥499M
General & administrative	CN¥56.7M	CN¥84.2M	CN¥131M	CN¥109M	CN¥153M	CN¥203M	CN¥236M	CN¥344M	CN¥482M	CN¥478M
Other operating expenses	CN¥121M	CN¥24.3M	-CN¥37.4M	-CN¥117M	-CN¥617M	-CN¥892M	-CN¥384M	-CN¥814M	-CN¥618M	-CN¥1.14B
Operating expenses	CN¥608M	CN¥322M	CN¥423M	CN¥432M	CN¥335M	CN¥202M	CN¥866M	CN¥712M	CN¥1.84B	CN¥2.43B
Operating income	-CN¥352M	CN¥48.9M	CN¥147M	CN¥198M	CN¥515M	CN¥1.13B	CN¥1.26B	CN¥1.98B	CN¥1.7B	CN¥2.19B
Interest income	CN¥3.7M	CN¥2.32M	CN¥4.77M	CN¥14.2M	CN¥54.1M	CN¥244M	CN¥209M	CN¥118M	CN¥106M	CN¥101M
Interest expense	CN¥13.8M	CN¥29.3M	CN¥18.1M	CN¥2.68M	CN¥3.52M	CN¥3.09M	CN¥7.64M	CN¥18.4M	CN¥20.9M	CN¥18.9M
Other non-operating income (gains on investments, FX ...)	-CN¥130M	-CN¥29.6M	-CN¥18.2M	-CN¥3.14M	-CN¥1.39M	-CN¥2.63M	-CN¥3.27M	-CN¥48.5M	-CN¥26.3M	-CN¥18.3M
Total non-operating income	CN¥116M	CN¥275K	CN¥88.3K	CN¥463K	-CN¥2.13M	-CN¥463K	-CN¥4.37M	CN¥30.1M	CN¥5.42M	-CN¥662K
Income before tax	-CN¥236M	CN¥49.2M	CN¥147M	CN¥198M	CN¥513M	CN¥1.13B	CN¥1.26B	CN¥2.01B	CN¥1.71B	CN¥2.19B
Income tax	CN¥2.51M	CN¥19.2M	CN¥56.4M	CN¥9.8M	CN¥20.4M	CN¥122M	CN¥90.7M	CN¥226M	CN¥94.6M	CN¥126M
Net income	-CN¥239M	CN¥29.9M	CN¥90.9M	CN¥189M	CN¥492M	CN¥1.01B	CN¥1.17B	CN¥1.79B	CN¥1.62B	CN¥2.11B
EPS (basic)	-CN¥0.19	CN¥0.02	CN¥0.20	CN¥0.37	CN¥0.92	CN¥1.76	CN¥1.90	CN¥2.89	CN¥2.61	CN¥3.40
EPS (diluted)	-CN¥0.19	CN¥0.02	CN¥0.20	CN¥0.37	CN¥0.92	CN¥1.76	CN¥1.90	CN¥2.88	CN¥2.60	CN¥3.40
Shares (basic, weighted)	1.26B	1.81B	454M	510M	535M	575M	616M	620M	621M	621M
Shares (diluted, weighted)	1.26B	1.81B	454M	510M	535M	575M	616M	620M	621M	621M
Depreciation & amortization	CN¥33M	CN¥14.9M	CN¥20.4M	CN¥27.8M	CN¥77.9M	CN¥105M	CN¥142M	CN¥175M	CN¥260M	CN¥348M
EBITDA	-CN¥189M	CN¥93.4M	CN¥186M	CN¥229M	CN¥594M	CN¥1.24B	CN¥1.41B	CN¥2.2B	CN¥1.99B	CN¥2.56B

Standardised from the company's filings; outflows and costs keep the sign the provider reports. Hover a period for its end date. Amounts in CNY.

Revenue, operating income and growth

quarterly

Margins

quarterly

Costs as % of revenue

quarterly

The other statements

Balance sheetCash, investments, assets, debt, liabilities and equityOpen Cash flowOperating cash flow, capex, free cash flow, buybacks and dividendsOpen

Sources

Statements, segment revenue, metrics and estimates are standardised from the company's filings.

Data as of 2026-11-02