Past quarters are real disclosed filings. Future quarters are an AI simulation by this fictional CFO — for entertainment only, not investment advice.
Income Statement & Forecast
RevenueNet IncomeAI Forecast
Currency CNY
2025Q2
2025Q3
2025Q4
2026Q1
2026Q2AI Forecast
2026Q3AI Forecast
Revenue
845.34M
973.74M
▲ 15.2% QoQ
951.39M
▼ 2.3% QoQ
999.38M
▲ 5.0% QoQ
1.02B
1.06B
Cost of Revenue
767.02M
857.08M
▲ 11.7% QoQ
899.46M
▲ 4.9% QoQ
843.84M
▼ 6.2% QoQ
871.25M
884.90M
Gross Profit
78.32M
116.67M
▲ 49.0% QoQ
51.93M
▼ 55.5% QoQ
155.54M
▲ 199.5% QoQ
153.75M
175.10M
Operating Income
-73.93M
-24.45M
▲ 66.9% QoQ
-56.64M
▼ 131.7% QoQ
-13.58M
▲ 76.0% QoQ
20.75M
38.60M
Net Income
-45.99M
19.06M
▲ 141.5% QoQ
-34.48M
▼ 280.9% QoQ
7.22M
▲ 121.0% QoQ
11.50M
23.50M
AI Forecast · Li Chengzhou
Have a seat, let me break this down for you. Looking at these four quarters together, there's actually quite a story to tell—revenue climbed from 845 million all the way to nearly 1 billion, and the direction is clear: 8-inch and 12-inch wafer capacity continues to ramp, and the discrete device business is moving up alongside demand from automotive electronics and new energy. So I'm projecting Q2 revenue to reach around 1.025 billion, with Q3 stepping up another level to 1.06 billion—full-year maintaining a modest sequential growth.
Gross margin has been quite volatile—9.3%, 12.0%, 5.5%, 15.6%—looks like a rollercoaster ride. My core assumption is that Q1's 15.6% isn't a flash in the pan, but rather the result of improved capacity utilization and a product mix shifting toward the mid-to-high end. So for Q2 I'm pegging it around 15% to hold the line, and with 12-inch lightly-doped polished wafers ramping in volume, Q3 should push toward 16.5%. Net profit accordingly lifts off the breakeven line—Q2 roughly just over 10 million, and Q3 reaching 20-plus million.
Two key assumptions: first, 8-inch capacity ramps smoothly and utilization stays at high levels; second, on the discrete device side, there are no significant order cancellations from solar and automotive customers, and the price war on MOSFETs and SBDs doesn't escalate further.
The biggest risk is actually wafer pricing—that Q4 gross margin collapse to 5.5% last year was the pain of hitting the industry's price floor. If we get another round of price cuts in the second half, or if the pace of domestic substitution for 12-inch wafers gets disrupted by a counterattack from overseas majors, the gross margin improvement thesis breaks down. Also, depreciation and amortization has been heavy given the capex of recent years—fixed cost pressure remains an overhang we can't ignore.