Boer Power Holdings Limited (HKG:1685)
Hong Kong · Delayed Price · Currency is HKD 0.6900
+0.0250 (3.76%)
Aug 27, 2026, 3:53 PM HKT
Boer Power Holdings 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 |
| 729.91 | 647.71 | 680.28 | 585.55 | 626.62 | 572.64 | |
Revenue Growth | 1.77% | -4.79% | 16.18% | -6.55% | 9.43% | -29.88% |
Cost of Revenue | 520.18 | 461.05 | 482.75 | 419.51 | 443.55 | 380.66 |
Gross Profit | 209.73 | 186.65 | 197.52 | 166.04 | 183.07 | 191.98 |
Selling, General & Admin | 173.75 | 168.04 | 147.51 | 150.95 | 139.41 | 151.78 |
Other Operating Expenses | -3.99 | -9.27 | -9.4 | -33.91 | -3.6 | -0.32 |
Operating Expenses | 173.65 | 159.41 | 139.11 | 119.93 | 137.01 | 156.43 |
Operating Income | 36.08 | 27.24 | 58.41 | 46.11 | 46.07 | 35.55 |
Interest Expense | -18.59 | -18.01 | -22.9 | -30.34 | -27.69 | -27.41 |
Interest & Investment Income | 12.43 | 12.43 | 7.06 | 16.6 | 13.7 | 0.92 |
EBT Excluding Unusual Items | 29.92 | 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 | 0.02 | -3.7 | 0.31 | 0.02 | 94.69 |
Asset Writedown | - | - | - | - | - | -9.2 |
Pretax Income | 29.94 | 21.68 | 38.87 | 32.67 | 32.09 | 96.68 |
Income Tax Expense | 7.91 | 3.11 | 7.74 | 3.81 | 2 | 84.22 |
Earnings From Continuing Operations | 22.03 | 18.57 | 31.13 | 28.86 | 30.09 | 12.46 |
Minority Interest in Earnings | -0.61 | -0.61 | -0.08 | 0.04 | 0.14 | -0.32 |
Net Income | 21.42 | 17.97 | 31.05 | 28.9 | 30.23 | 12.14 |
Net Income to Common | 21.42 | 17.97 | 31.05 | 28.9 | 30.23 | 12.14 |
Net Income Growth | -33.03% | -42.14% | 7.45% | -4.41% | 148.98% | -23.27% |
Shares Outstanding (Basic) | 759 | 774 | 769 | 769 | 759 | 757 |
Shares Outstanding (Diluted) | 759 | 774 | 769 | 769 | 759 | 757 |
Shares Change | -1.88% | 0.63% | 0.00% | 1.34% | 0.18% | 1.07% |
EPS (Basic) | 0.03 | 0.02 | 0.04 | 0.04 | 0.04 | 0.02 |
EPS (Diluted) | 0.03 | 0.02 | 0.04 | 0.04 | 0.04 | 0.02 |
EPS Growth | -31.75% | -42.50% | 7.45% | -5.67% | 148.54% | -24.08% |
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 | 147.78 | 115.62 | 165.8 | 224.69 | 193.28 | 370.09 |
Free Cash Flow Per Share | 0.20 | 0.15 | 0.22 | 0.29 | 0.26 | 0.49 |
Dividend Per Share | 0.007 | 0.007 | 0.011 | - | - | - |
Dividend Growth | -36.36% | -36.36% | - | - | - | - |
Gross Margin | 28.73% | 28.82% | 29.04% | 28.36% | 29.22% | 33.52% |
Operating Margin | 4.94% | 4.21% | 8.59% | 7.87% | 7.35% | 6.21% |
Profit Margin | 2.94% | 2.77% | 4.56% | 4.93% | 4.82% | 2.12% |
Free Cash Flow Margin | 20.25% | 17.85% | 24.37% | 38.37% | 30.84% | 64.63% |
EBITDA | 48.72 | 41.46 | 74.79 | 64.17 | 64.12 | 56.77 |
EBITDA Margin | 6.68% | 6.40% | 11.00% | 10.96% | 10.23% | 9.91% |
D&A For EBITDA | 12.64 | 14.22 | 16.39 | 18.06 | 18.05 | 21.22 |
EBIT | 36.08 | 27.24 | 58.41 | 46.11 | 46.07 | 35.55 |
EBIT Margin | 4.94% | 4.21% | 8.59% | 7.87% | 7.35% | 6.21% |
Effective Tax Rate | 26.41% | 14.34% | 19.91% | 11.67% | 6.22% | 87.11% |