Boer Power Holdings Income Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	647.71	680.28	585.55	626.62	572.64
Revenue Growth (YoY)	-4.79%	16.18%	-6.55%	9.43%	-29.88%
Cost of Revenue	461.05	482.75	419.51	443.55	380.66
Gross Profit	186.65	197.52	166.04	183.07	191.98
Selling, General & Admin	168.04	147.51	150.95	139.41	151.78
Other Operating Expenses	-9.27	-9.4	-33.91	-3.6	-0.32
Operating Expenses	159.41	139.11	119.93	137.01	156.43
Operating Income	27.24	58.41	46.11	46.07	35.55
Interest Expense	-18.01	-22.9	-30.34	-27.69	-27.41
Interest & Investment Income	12.43	7.06	16.6	13.7	0.92
EBT Excluding Unusual Items	21.67	42.57	32.36	32.07	9.06
Gain (Loss) on Sale of Investments	-	-	-	-	2.14
Gain (Loss) on Sale of Assets	0.02	-3.7	0.31	0.02	94.69
Asset Writedown	-	-	-	-	-9.2
Pretax Income	21.68	38.87	32.67	32.09	96.68
Income Tax Expense	3.11	7.74	3.81	2	84.22
Earnings From Continuing Operations	18.57	31.13	28.86	30.09	12.46
Minority Interest in Earnings	-0.61	-0.08	0.04	0.14	-0.32
Net Income	17.97	31.05	28.9	30.23	12.14
Net Income to Common	17.97	31.05	28.9	30.23	12.14
Net Income Growth	-42.14%	7.45%	-4.41%	148.98%	-23.27%
Shares Outstanding (Basic)	774	769	769	759	757
Shares Outstanding (Diluted)	774	769	769	759	757
Shares Change (YoY)	0.63%	0.00%	1.34%	0.18%	1.07%
EPS (Basic)	0.02	0.04	0.04	0.04	0.02
EPS (Diluted)	0.02	0.04	0.04	0.04	0.02
EPS Growth	-42.50%	7.45%	-5.67%	148.54%	-24.08%
Free Cash Flow	115.62	165.8	224.69	193.28	370.09
Free Cash Flow Per Share	0.15	0.22	0.29	0.26	0.49
Dividend Per Share	0.007	0.011	-	-	-
Dividend Growth	-36.36%	-	-	-	-
Gross Margin	28.82%	29.04%	28.36%	29.22%	33.52%
Operating Margin	4.21%	8.59%	7.87%	7.35%	6.21%
Profit Margin	2.77%	4.56%	4.93%	4.82%	2.12%
Free Cash Flow Margin	17.85%	24.37%	38.37%	30.84%	64.63%
EBITDA	41.46	74.79	64.17	64.12	56.77
EBITDA Margin	6.40%	11.00%	10.96%	10.23%	9.91%
D&A For EBITDA	14.22	16.39	18.06	18.05	21.22
EBIT	27.24	58.41	46.11	46.07	35.55
EBIT Margin	4.21%	8.59%	7.87%	7.35%	6.21%
Effective Tax Rate	14.34%	19.91%	11.67%	6.22%	87.11%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.