Beijing Digital Telecom Co., Ltd. (FRA:1D2)
Germany · Delayed Price · Currency is EUR 0.0525
+0.0040 (8.25%)
At close: Nov 28, 2025
Beijing Digital Telecom Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 16,700 | 18,016 | 17,146 | 13,508 | 10,244 | 13,550 | Upgrade | |
Revenue Growth (YoY) | -4.75% | 5.08% | 26.94% | 31.86% | -24.40% | -11.73% | Upgrade |
Cost of Revenue | 16,067 | 17,347 | 16,338 | 12,891 | 11,625 | 12,397 | Upgrade |
Gross Profit | 632.82 | 669.23 | 807.54 | 616.86 | -1,381 | 1,153 | Upgrade |
Selling, General & Admin | 604.82 | 596.13 | 600.6 | 622.46 | 1,394 | 887.85 | Upgrade |
Other Operating Expenses | 21.37 | 24.14 | 105.52 | 9.15 | 966.89 | 29.63 | Upgrade |
Operating Expenses | 1,361 | 1,355 | 1,126 | 788.44 | 2,361 | 917.48 | Upgrade |
Operating Income | -727.69 | -685.36 | -318.63 | -171.58 | -3,741 | 235.4 | Upgrade |
Interest Expense | -193.53 | -173.91 | -179.83 | -177.79 | -234.17 | -162.09 | Upgrade |
Interest & Investment Income | 88.54 | 66.84 | 63.21 | 32.33 | 17.63 | 24.13 | Upgrade |
Earnings From Equity Investments | 6.73 | 3.02 | -8.31 | -4.28 | 1.77 | -3.54 | Upgrade |
Currency Exchange Gain (Loss) | 3.15 | 3.15 | - | 0.01 | 0.03 | -0.96 | Upgrade |
Other Non Operating Income (Expenses) | -640.9 | -632.77 | -266.65 | 60.31 | 109.63 | 30.4 | Upgrade |
EBT Excluding Unusual Items | -1,464 | -1,419 | -710.21 | -260.99 | -3,847 | 123.34 | Upgrade |
Impairment of Goodwill | - | - | - | - | -50.52 | -17.6 | Upgrade |
Gain (Loss) on Sale of Investments | 1.92 | 1.92 | 7.44 | 1.7 | 3.22 | 1.37 | Upgrade |
Gain (Loss) on Sale of Assets | 12.93 | 12.93 | - | - | -7.94 | -0.71 | Upgrade |
Asset Writedown | - | - | - | -1.19 | -3.52 | - | Upgrade |
Legal Settlements | - | - | 41.7 | - | - | - | Upgrade |
Pretax Income | -1,449 | -1,404 | -661.08 | -260.48 | -3,905 | 106.41 | Upgrade |
Income Tax Expense | 1.7 | 2.03 | 4.95 | 18.67 | -308.36 | -8.11 | Upgrade |
Earnings From Continuing Operations | -1,451 | -1,406 | -666.03 | -279.15 | -3,597 | 114.51 | Upgrade |
Net Income to Company | -1,451 | -1,406 | -666.03 | -279.15 | -3,597 | 114.51 | Upgrade |
Minority Interest in Earnings | 29.04 | 32.07 | 35.98 | 3.57 | 29.55 | -0.45 | Upgrade |
Net Income | -1,422 | -1,374 | -630.05 | -275.58 | -3,567 | 114.06 | Upgrade |
Net Income to Common | -1,422 | -1,374 | -630.05 | -275.58 | -3,567 | 114.06 | Upgrade |
Net Income Growth | - | - | - | - | - | -55.69% | Upgrade |
Shares Outstanding (Basic) | 886 | 886 | 748 | 732 | 732 | 731 | Upgrade |
Shares Outstanding (Diluted) | 886 | 886 | 748 | 732 | 732 | 731 | Upgrade |
Shares Change (YoY) | 7.42% | 18.48% | 2.15% | - | 0.17% | 9.68% | Upgrade |
EPS (Basic) | -1.60 | -1.55 | -0.84 | -0.38 | -4.87 | 0.16 | Upgrade |
EPS (Diluted) | -1.60 | -1.55 | -0.84 | -0.38 | -4.87 | 0.16 | Upgrade |
EPS Growth | - | - | - | - | - | -59.60% | Upgrade |
Free Cash Flow | -163.8 | -153.6 | 39.31 | -612.18 | -1,011 | 297.49 | Upgrade |
Free Cash Flow Per Share | -0.18 | -0.17 | 0.05 | -0.84 | -1.38 | 0.41 | Upgrade |
Gross Margin | 3.79% | 3.72% | 4.71% | 4.57% | -13.48% | 8.51% | Upgrade |
Operating Margin | -4.36% | -3.80% | -1.86% | -1.27% | -36.52% | 1.74% | Upgrade |
Profit Margin | -8.51% | -7.63% | -3.67% | -2.04% | -34.83% | 0.84% | Upgrade |
Free Cash Flow Margin | -0.98% | -0.85% | 0.23% | -4.53% | -9.87% | 2.20% | Upgrade |
EBITDA | -707.24 | -665.41 | -299.03 | -149.22 | -3,712 | 280.21 | Upgrade |
EBITDA Margin | -4.23% | -3.69% | -1.74% | -1.10% | -36.23% | 2.07% | Upgrade |
D&A For EBITDA | 20.46 | 19.95 | 19.6 | 22.36 | 29.87 | 44.81 | Upgrade |
EBIT | -727.69 | -685.36 | -318.63 | -171.58 | -3,741 | 235.4 | Upgrade |
EBIT Margin | -4.36% | -3.80% | -1.86% | -1.27% | -36.52% | 1.74% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.