NAURA Technology Group Co., Ltd. (NAURA) income statement

SHZ · Technology · Semiconductors · 21,101 employees · CEO Hai Hong Tao

Price: CN¥480.66 +0.40%
Market cap: CN¥349B
Enterprise value: CN¥346B
Last report: Q3 '26 filed 2026-09-30
Next report: 2027-04-29 EPS est. CN¥2.39

NAURA Technology Group Co., Ltd. (NAURA) reported revenue of CN¥11.3B for Q3 '26 (+1.3% year on year), operating income of CN¥1.78B (15.8% of revenue) and net income of CN¥2.02B. Over the last four quarters revenue was CN¥43.5B.

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¥7.49B	CN¥5.95B	CN¥6.51B	CN¥8.07B	CN¥9.54B	CN¥8.21B	CN¥7.94B	CN¥11.2B	CN¥12.1B	CN¥10.3B	CN¥9.84B	CN¥11.3B
Cost of revenue	CN¥4.41B	CN¥3.33B	CN¥3.46B	CN¥4.63B	CN¥5.86B	CN¥4.68B	CN¥4.68B	CN¥6.64B	CN¥7.97B	CN¥6.52B	CN¥6.05B	CN¥6.97B
Gross profit	CN¥3.08B	CN¥2.62B	CN¥3.06B	CN¥3.44B	CN¥3.68B	CN¥3.53B	CN¥3.25B	CN¥4.52B	CN¥4.08B	CN¥3.8B	CN¥3.79B	CN¥4.33B
Research & development	CN¥1.09B	CN¥728M	CN¥632M	CN¥854M	CN¥1.48B	CN¥1.03B	CN¥1.05B	CN¥1.2B	CN¥1.94B	CN¥1.15B	CN¥1.27B	CN¥1.17B
Other operating expenses	-CN¥89.4M	-CN¥275M	-CN¥180M	-CN¥74.2M	-CN¥320M	-CN¥121M	-CN¥94.7M	CN¥26.6M	CN¥225M	CN¥43.1M	CN¥1.66B	CN¥70.5M
Operating expenses	CN¥2B	CN¥1.23B	CN¥1.19B	CN¥1.63B	CN¥2.18B	CN¥1.72B	CN¥1.73B	CN¥2.57B	CN¥4.27B	CN¥2.29B	CN¥2.1B	CN¥2.55B
Operating income	CN¥1.08B	CN¥1.39B	CN¥1.86B	CN¥1.8B	CN¥1.49B	CN¥1.81B	CN¥1.52B	CN¥1.95B	-CN¥185M	CN¥1.51B	CN¥1.69B	CN¥1.78B
Interest income	CN¥48.8M	CN¥52.1M	CN¥42.1M	CN¥30.2M	CN¥46.7M	CN¥28.7M	CN¥23.1M	CN¥21M	CN¥54.3M	CN¥18.3M	CN¥38.1M	CN¥20.6M
Interest expense	CN¥44.4M	CN¥43.2M	CN¥44.5M	CN¥45.8M	CN¥41M	CN¥40.4M	CN¥58.9M	CN¥89.6M	CN¥92.2M	CN¥92.5M	CN¥91.3M	CN¥86M
Other non-operating income (gains on investments, FX ...)	CN¥330M	CN¥2.12M	CN¥3.89M	-CN¥74.8M	CN¥107M	-CN¥46M	-CN¥44.7M	-CN¥110M	CN¥0	CN¥0	CN¥52.1M	CN¥0
Total non-operating income	CN¥10.7M	CN¥2.5M	CN¥7.41M	CN¥348K	-CN¥23.4M	CN¥7.6M	CN¥9.86M	CN¥9.59M	CN¥727M	CN¥301M	CN¥14.3M	CN¥492M
Income before tax	CN¥1.09B	CN¥1.39B	CN¥1.87B	CN¥1.8B	CN¥1.47B	CN¥1.81B	CN¥1.53B	CN¥1.96B	CN¥542M	CN¥1.81B	CN¥1.71B	CN¥2.27B
Income tax	CN¥34.1M	CN¥218M	CN¥219M	CN¥142M	CN¥240M	CN¥245M	-CN¥106M	CN¥184M	CN¥114M	CN¥247M	CN¥48M	CN¥307M
Net income	CN¥1.01B	CN¥1.14B	CN¥1.65B	CN¥1.68B	CN¥1.15B	CN¥1.58B	CN¥1.63B	CN¥1.92B	CN¥392M	CN¥1.63B	CN¥1.74B	CN¥2.02B
EPS (basic)	CN¥1.42	CN¥1.59	CN¥2.31	CN¥2.34	CN¥1.61	CN¥2.19	CN¥2.26	CN¥2.65	CN¥0.54	CN¥2.26	CN¥2.39	CN¥2.79
EPS (diluted)	CN¥1.41	CN¥1.59	CN¥2.30	CN¥2.32	CN¥1.61	CN¥2.19	CN¥2.25	CN¥2.65	CN¥0.54	CN¥2.25	CN¥2.39	CN¥2.79
Shares (basic, weighted)	712M	716M	717M	720M	720M	721M	721M	724M	725M	725M	725M	725M
Shares (diluted, weighted)	720M	716M	718M	724M	720M	721M	722M	724M	725M	725M	726M	725M
Depreciation & amortization	CN¥210M	CN¥257M	CN¥257M	CN¥291M	CN¥291M	CN¥320M	CN¥320M	CN¥463M	CN¥463M	CN¥489M	CN¥489M	CN¥0
EBITDA	CN¥961M	CN¥1.64B	CN¥2.12B	CN¥2.17B	CN¥1.68B	CN¥2.17B	CN¥1.88B	CN¥2.53B	CN¥278M	CN¥2B	CN¥2.13B	CN¥1.78B

Income statement	FY16	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	CN¥1.62B	CN¥2.22B	CN¥3.32B	CN¥4.06B	CN¥6.06B	CN¥9.68B	CN¥14.7B	CN¥22.1B	CN¥30.1B	CN¥39.2B
Cost of revenue	CN¥991M	CN¥1.43B	CN¥2.06B	CN¥2.44B	CN¥3.86B	CN¥5.92B	CN¥8.3B	CN¥13.2B	CN¥17.3B	CN¥24.9B
Gross profit	CN¥632M	CN¥798M	CN¥1.26B	CN¥1.62B	CN¥2.2B	CN¥3.77B	CN¥6.39B	CN¥8.9B	CN¥12.8B	CN¥14.3B
Research & development	CN¥585M	CN¥357M	CN¥351M	CN¥525M	CN¥670M	CN¥1.3B	CN¥1.85B	CN¥2.48B	CN¥3.7B	CN¥4.68B
Other operating expenses	-CN¥516M	-CN¥295M	-CN¥65.6M	-CN¥80.1M	-CN¥296M	-CN¥396M	-CN¥472M	-CN¥684M	-CN¥849M	CN¥151M
Operating expenses	CN¥1.07B	CN¥601M	CN¥926M	CN¥1.2B	CN¥1.53B	CN¥2.53B	CN¥3.52B	CN¥4.45B	CN¥6.24B	CN¥9.52B
Operating income	-CN¥441M	CN¥196M	CN¥334M	CN¥421M	CN¥669M	CN¥1.24B	CN¥2.87B	CN¥4.45B	CN¥6.55B	CN¥4.8B
Interest income	CN¥2.63M	CN¥3.03M	CN¥4.16M	CN¥4.87M	CN¥24.9M	CN¥50.2M	CN¥149M	CN¥175M	CN¥170M	CN¥95.6M
Interest expense	CN¥26.5M	CN¥35.9M	CN¥59.2M	CN¥82.9M	CN¥47.9M	CN¥30.2M	CN¥53.7M	CN¥155M	CN¥179M	CN¥287M
Other non-operating income (gains on investments, FX ...)	-CN¥27.4M	-CN¥27.1M	CN¥127M	CN¥152M	CN¥437M	CN¥301M	CN¥387M	CN¥364M	CN¥38.2M	CN¥0
Total non-operating income	CN¥615M	CN¥9.56M	CN¥11M	CN¥18.7M	CN¥15M	CN¥16.2M	-CN¥13M	CN¥17.7M	-CN¥13.2M	CN¥1.04B
Income before tax	CN¥174M	CN¥206M	CN¥345M	CN¥439M	CN¥684M	CN¥1.25B	CN¥2.85B	CN¥4.47B	CN¥6.53B	CN¥5.85B
Income tax	CN¥36.2M	CN¥38.5M	CN¥62.3M	CN¥69.7M	CN¥53.1M	CN¥59.2M	CN¥313M	CN¥433M	CN¥819M	CN¥436M
Net income	CN¥92.9M	CN¥126M	CN¥234M	CN¥309M	CN¥537M	CN¥1.08B	CN¥2.35B	CN¥3.9B	CN¥5.62B	CN¥5.52B
EPS (basic)	CN¥0.22	CN¥0.27	CN¥0.51	CN¥0.67	CN¥0.81	CN¥1.59	CN¥3.31	CN¥5.47	CN¥7.83	CN¥7.64
EPS (diluted)	CN¥0.22	CN¥0.27	CN¥0.51	CN¥0.67	CN¥0.81	CN¥1.59	CN¥3.30	CN¥5.43	CN¥7.83	CN¥7.64
Shares (basic, weighted)	422M	465M	458M	461M	664M	677M	710M	712M	718M	722M
Shares (diluted, weighted)	422M	465M	458M	461M	664M	677M	714M	718M	718M	723M
Depreciation & amortization	CN¥193M	CN¥200M	CN¥263M	CN¥298M	CN¥353M	CN¥458M	CN¥552M	CN¥730M	CN¥1.1B	CN¥1.57B
EBITDA	-CN¥220M	CN¥423M	CN¥470M	CN¥567M	CN¥586M	CN¥1.39B	CN¥3.03B	CN¥4.81B	CN¥7.6B	CN¥6.37B

Standardised by Financial Modeling Prep 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: Financial Modeling Prep.

Data as of 2026-11-02