Puya Semiconductor (Shanghai) Co., Ltd. (PUYA) income statement

SHH · Technology · Semiconductors · 574 employees · CEO Nan Wang

Price: CN¥265.55 +5.80%
Market cap: CN¥39.5B
Enterprise value: CN¥37.2B
Last report: Q3 '26 filed 2026-09-30
Next report: 2027-04-21

Puya Semiconductor (Shanghai) Co., Ltd. (PUYA) reported revenue of CN¥3.05B for Q3 '26 (+479.2% year on year), operating income of CN¥1.34B (43.8% of revenue) and net income of CN¥728M. Over the last four quarters revenue was CN¥7.9B.

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¥360M	CN¥405M	CN¥491M	CN¥470M	CN¥437M	CN¥406M	CN¥500M	CN¥527M	CN¥886M	CN¥1.45B	CN¥2.51B	CN¥3.05B
Cost of revenue	CN¥366M	CN¥276M	CN¥306M	CN¥328M	CN¥291M	CN¥279M	CN¥393M	CN¥332M	CN¥1B	CN¥800M	CN¥1.15B	CN¥1.37B
Gross profit	-CN¥5.88M	CN¥129M	CN¥185M	CN¥142M	CN¥146M	CN¥128M	CN¥107M	CN¥194M	CN¥1.89B	CN¥646M	CN¥1.36B	CN¥1.68B
Research & development	CN¥46.4M	CN¥51.1M	CN¥60.2M	CN¥60.8M	CN¥69.9M	CN¥69.7M	CN¥78M	CN¥75.9M	CN¥224M	CN¥94.4M	CN¥119M	CN¥134M
Sales & marketing	CN¥8.52M	CN¥12M	CN¥12.1M	CN¥14.1M	CN¥17.1M	CN¥17.7M	CN¥18.9M	CN¥19.9M	CN¥56.5M	CN¥54.4M	-CN¥31.3M	CN¥0
General & administrative	CN¥9.64M	CN¥11.9M	CN¥12.4M	CN¥15.7M	CN¥16.6M	CN¥16.1M	CN¥18M	CN¥23.6M	CN¥57.6M	CN¥47.8M	-CN¥15.8M	CN¥0
Other operating expenses	-CN¥113M	CN¥2.66M	CN¥6.38M	-CN¥40.5M	-CN¥26M	CN¥5.69M	-CN¥25.4M	CN¥63.7M	CN¥1.41B	CN¥30.8M	CN¥218M	CN¥29.3M
Operating expenses	-CN¥48.4M	CN¥77.6M	CN¥91M	CN¥50.1M	CN¥77.5M	CN¥109M	CN¥89.5M	CN¥183M	CN¥1.75B	CN¥227M	CN¥289M	CN¥347M
Operating income	CN¥42.5M	CN¥51.1M	CN¥93.7M	CN¥92.3M	CN¥68.2M	CN¥18.6M	CN¥17.7M	CN¥11.4M	CN¥140M	CN¥419M	CN¥1.07B	CN¥1.34B
Interest income	CN¥6.6M	CN¥6.45M	CN¥3.39M	CN¥1.55M	CN¥45.4M	CN¥2.63M	CN¥11.7M	CN¥615K	CN¥1.41M	CN¥1M	CN¥6.28M	CN¥11.1M
Interest expense	CN¥456K	CN¥0	CN¥0	CN¥18.1K	CN¥1.03M	CN¥1.28K	CN¥0	CN¥148K	CN¥305K	CN¥573K	CN¥1.77M	CN¥5.17M
Other non-operating income (gains on investments, FX ...)	-CN¥452K	CN¥237	CN¥349K	-CN¥18.1K	-CN¥1.03M	-CN¥1.27K	-CN¥78.7K	CN¥145K	-CN¥23.6M	-CN¥590K	-CN¥1.84M	CN¥0
Total non-operating income	-CN¥3.58K	-CN¥237	-CN¥349K	-CN¥3	-CN¥348	-CN¥6	CN¥0	-CN¥293K	CN¥23.6M	CN¥1.45M	CN¥70.8K	CN¥19.8M
Income before tax	CN¥42.5M	CN¥51.1M	CN¥93.4M	CN¥92.3M	CN¥68.2M	CN¥18.6M	CN¥17.7M	CN¥11.1M	CN¥164M	CN¥420M	CN¥1.08B	CN¥1.36B
Income tax	-CN¥10.8M	CN¥1.19M	CN¥7.34M	CN¥3.56M	CN¥523K	CN¥124K	-CN¥4.56M	-CN¥7.19M	CN¥1.13M	CN¥47.9M	CN¥141M	CN¥177M
Net income	CN¥53.3M	CN¥49.9M	CN¥86.1M	CN¥88.8M	CN¥67.7M	CN¥18.5M	CN¥22.3M	CN¥18.3M	CN¥149M	CN¥251M	CN¥576M	CN¥728M
EPS (basic)	CN¥0.37	CN¥0.34	CN¥0.57	CN¥0.60	CN¥0.46	CN¥0.12	CN¥0.15	CN¥0.12	CN¥0.70	CN¥1.70	CN¥3.88	CN¥4.90
EPS (diluted)	CN¥0.37	CN¥0.34	CN¥0.57	CN¥0.60	CN¥0.46	CN¥0.12	CN¥0.15	CN¥0.12	CN¥0.70	CN¥1.69	CN¥3.88	CN¥4.87
Shares (basic, weighted)	143M	149M	150M	148M	148M	152M	148M	148M	214M	148M	148M	149M
Shares (diluted, weighted)	143M	149M	150M	148M	148M	152M	148M	148M	214M	149M	148M	150M
Depreciation & amortization	CN¥11.1M	CN¥12.9M	CN¥12.9M	CN¥15.4M	CN¥15.4M	CN¥16.8M	CN¥16.8M	CN¥19.3M	CN¥19.3M	CN¥0	CN¥23.4M	CN¥0
EBITDA	CN¥54M	CN¥64M	CN¥106M	CN¥108M	CN¥84.6M	CN¥35.4M	CN¥34.5M	CN¥30.5M	CN¥183M	CN¥419M	CN¥1.1B	CN¥1.34B

Income statement	FY17	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25
Revenue	CN¥77.8M	CN¥178M	CN¥363M	CN¥717M	CN¥1.1B	CN¥925M	CN¥1.13B	CN¥1.8B	CN¥2.32B
Cost of revenue	CN¥52.7M	CN¥135M	CN¥269M	CN¥546M	CN¥706M	CN¥717M	CN¥959M	CN¥1.2B	CN¥1.66B
Gross profit	CN¥25.1M	CN¥42.9M	CN¥93.9M	CN¥172M	CN¥397M	CN¥208M	CN¥168M	CN¥602M	CN¥2.32B
Research & development	CN¥12.9M	CN¥13.5M	CN¥31.1M	CN¥46M	CN¥91.5M	CN¥33.3M	CN¥191M	CN¥242M	CN¥297M
Sales & marketing	CN¥4.15M	CN¥6.85M	CN¥14.6M	CN¥16M	CN¥20.9M	CN¥26.3M	CN¥37.7M	CN¥55.2M	CN¥23.4M
General & administrative	CN¥3.75M	CN¥6.8M	CN¥10.8M	CN¥17.4M	CN¥24.3M	CN¥31.1M	CN¥43.9M	CN¥56.5M	CN¥23.9M
Other operating expenses	CN¥768K	CN¥2.68M	CN¥1.42M	CN¥644K	-CN¥21.8M	CN¥35.1M	-CN¥35.1M	-CN¥57.5M	CN¥1.79B
Operating expenses	CN¥21.6M	CN¥29.8M	CN¥58M	CN¥80M	CN¥115M	CN¥126M	CN¥238M	CN¥296M	CN¥2.13B
Operating income	CN¥3.54M	CN¥13.1M	CN¥35.9M	CN¥91.6M	CN¥282M	CN¥82.3M	-CN¥69.8M	CN¥305M	CN¥188M
Interest income	CN¥124K	CN¥130K	CN¥1.16M	CN¥3.46M	CN¥13.9M	CN¥30.9M	CN¥28.5M	CN¥17.3M	CN¥6.94M
Interest expense	CN¥299K	CN¥1.21M	CN¥798K	CN¥208K	CN¥163K	CN¥568K	CN¥961K	CN¥1.19M	CN¥503K
Other non-operating income (gains on investments, FX ...)	-CN¥299K	-CN¥1.17M	-CN¥605K	-CN¥2.54M	-CN¥410K	CN¥907K	-CN¥936K	-CN¥841K	-CN¥23.3M
Total non-operating income	CN¥252	-CN¥44K	-CN¥194K	CN¥2.33M	CN¥248K	-CN¥1.47M	-CN¥24.8K	-CN¥350K	CN¥23.3M
Income before tax	CN¥3.54M	CN¥13M	CN¥35.7M	CN¥94M	CN¥283M	CN¥80.8M	-CN¥69.9M	CN¥305M	CN¥211M
Income tax	-CN¥176K	-CN¥337K	CN¥3.43M	CN¥7.92M	-CN¥8.46M	-CN¥2.37M	-CN¥21.6M	CN¥12.6M	-CN¥10.5M
Net income	CN¥3.72M	CN¥13.4M	CN¥32.3M	CN¥86M	CN¥291M	CN¥83.1M	-CN¥48.3M	CN¥292M	CN¥208M
EPS (basic)	CN¥0.00	CN¥0.00	CN¥0.31	CN¥0.78	CN¥2.36	CN¥0.56	-CN¥0.33	CN¥1.99	CN¥1.40
EPS (diluted)	CN¥0.00	CN¥0.00	CN¥0.31	CN¥0.78	CN¥2.36	CN¥0.56	-CN¥0.33	CN¥1.97	CN¥1.40
Shares (basic, weighted)	0	0	103M	110M	124M	148M	147M	148M	148M
Shares (diluted, weighted)	0	0	103M	110M	124M	148M	147M	148M	148M
Depreciation & amortization	CN¥185K	CN¥1.12M	CN¥2.72M	CN¥6.61M	CN¥13.3M	CN¥24.1M	CN¥41.1M	CN¥56.6M	CN¥72.2M
EBITDA	CN¥4.03M	CN¥15.4M	CN¥39.3M	CN¥101M	CN¥296M	CN¥105M	-CN¥27.8M	CN¥363M	CN¥283M

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