Beijing Media Corporation Limited (HKG:1000)
Hong Kong · Delayed Price · Currency is HKD 0.4500
-0.0700 (-13.46%)
Aug 26, 2026, 3:44 PM HKT
Beijing Media Corporation Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 124.26 | 137.61 | 209.19 | 198.89 | 150.36 | 182.35 |
Other Revenue | - | - | - | 13.06 | 8.03 | 5.2 |
| 124.26 | 137.61 | 209.19 | 211.95 | 158.4 | 187.55 | |
Revenue Growth | -29.89% | -34.22% | -1.30% | 33.81% | -15.54% | -13.69% |
Cost of Revenue | 141.93 | 153.13 | 185.18 | 181.08 | 151.14 | 169.82 |
Gross Profit | -17.67 | -15.53 | 24.01 | 30.87 | 7.25 | 17.73 |
Selling, General & Admin | 51.41 | 62.24 | 56.56 | 58.5 | 49.48 | 52.53 |
Other Operating Expenses | 1.67 | 1.82 | 2.06 | 2.14 | 2.17 | 1.51 |
Operating Expenses | 53.68 | 64.71 | 47.87 | 65.13 | 56.21 | 95.87 |
Operating Income | -71.35 | -80.23 | -23.86 | -34.26 | -48.95 | -78.14 |
Interest Expense | -0.14 | -0.11 | -0.17 | -0.26 | -0.01 | -0.02 |
Interest & Investment Income | 0.53 | 9.63 | 18.8 | 18.02 | 26.55 | 30.89 |
Currency Exchange Gain (Loss) | 0.02 | 0.01 | -0.01 | -0.02 | -0.02 | 0.16 |
Other Non Operating Income (Expenses) | 0.5 | 0.82 | 2.36 | -2.97 | -0.02 | -0.45 |
EBT Excluding Unusual Items | -70.45 | -69.88 | -2.88 | -19.49 | -22.44 | -47.56 |
Gain (Loss) on Sale of Investments | -6.32 | -6.88 | 3.16 | 4.13 | -5.14 | -14.95 |
Gain (Loss) on Sale of Assets | 0 | 0 | 0.02 | 0 | 0 | 0.01 |
Asset Writedown | -0.01 | - | - | - | - | -0 |
Legal Settlements | -0.02 | -0.02 | -0.01 | -0.01 | - | - |
Other Unusual Items | - | - | - | 0.46 | - | - |
Pretax Income | -76.79 | -76.78 | 0.29 | -14.9 | -27.58 | -62.5 |
Income Tax Expense | -0.7 | -0.78 | 2.95 | -0.8 | 0.6 | 4.69 |
Earnings From Continuing Operations | -76.1 | -76 | -2.67 | -14.11 | -28.17 | -67.19 |
Minority Interest in Earnings | 2.89 | 3.17 | 0.62 | -1.09 | 4.67 | 3.03 |
Net Income | -73.21 | -72.83 | -2.04 | -15.2 | -23.5 | -64.16 |
Net Income to Common | -73.21 | -72.83 | -2.04 | -15.2 | -23.5 | -64.16 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 197 | 197 | 197 | 197 | 197 | 197 |
Shares Outstanding (Diluted) | 197 | 197 | 197 | 197 | 197 | 197 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | -0.37 | -0.37 | -0.01 | -0.08 | -0.12 | -0.33 |
EPS (Diluted) | -0.37 | -0.37 | -0.01 | -0.08 | -0.12 | -0.33 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | - | -46.43 | -58.19 | -40.92 | -38.77 | 1.89 |
Free Cash Flow Per Share | - | -0.23 | -0.29 | -0.21 | -0.20 | 0.01 |
Gross Margin | -14.22% | -11.28% | 11.48% | 14.56% | 4.58% | 9.45% |
Operating Margin | -57.42% | -58.31% | -11.40% | -16.16% | -30.91% | -41.66% |
Profit Margin | -58.91% | -52.92% | -0.98% | -7.17% | -14.84% | -34.21% |
Free Cash Flow Margin | - | -33.74% | -27.82% | -19.30% | -24.48% | 1.01% |
EBITDA | -69.5 | -78.6 | -22.37 | -32.83 | -47.74 | -76.63 |
EBITDA Margin | -55.94% | -57.12% | -10.69% | -15.49% | -30.14% | -40.86% |
D&A For EBITDA | 1.85 | 1.63 | 1.48 | 1.43 | 1.22 | 1.51 |
EBIT | -71.35 | -80.23 | -23.86 | -34.26 | -48.95 | -78.14 |
EBIT Margin | -57.42% | -58.31% | -11.40% | -16.16% | -30.91% | -41.66% |
Effective Tax Rate | - | - | 1028.57% | - | - | - |
Revenue as Reported | - | - | - | - | 158.4 | 187.55 |