Beijing 51World Digital Twin Technology Co., Ltd. (HKG:6651)
Hong Kong · Delayed Price · Currency is HKD 98.55
+1.60 (1.65%)
At close: Jun 1, 2026
HKG:6651 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 |
|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 |
| 347.76 | 287.36 | 256.3 | 169.98 | |
Revenue Growth (YoY) | 21.02% | 12.12% | 50.79% | - |
Cost of Revenue | 243.59 | 140.48 | 117.28 | 59.57 |
Gross Profit | 104.17 | 146.88 | 139.02 | 110.41 |
Selling, General & Admin | 170 | 147.79 | 102.3 | 113.66 |
Research & Development | 82.3 | 58.31 | 102.29 | 132.82 |
Other Operating Expenses | -4.03 | -3.7 | -5.81 | -4.01 |
Operating Expenses | 289.59 | 224.56 | 208.68 | 246.66 |
Operating Income | -185.42 | -77.67 | -69.66 | -136.25 |
Interest Expense | -6.31 | -5.6 | -6.31 | -3.95 |
Interest & Investment Income | 5.66 | 6.69 | 5.37 | 6.38 |
Earnings From Equity Investments | -0.4 | -0.88 | -1.26 | -0.27 |
Other Non Operating Income (Expenses) | - | - | -15.68 | -57.4 |
EBT Excluding Unusual Items | -186.46 | -77.47 | -87.53 | -191.49 |
Gain (Loss) on Sale of Assets | 0.51 | -0.04 | 0.5 | 1.7 |
Pretax Income | -185.95 | -77.5 | -87.03 | -189.79 |
Income Tax Expense | 0.06 | 1.47 | 0.05 | - |
Earnings From Continuing Operations | -186.02 | -78.97 | -87.08 | -189.79 |
Minority Interest in Earnings | 4.17 | -0.16 | 1.48 | -0.06 |
Net Income | -181.85 | -79.13 | -85.6 | -189.84 |
Preferred Dividends & Other Adjustments | - | - | -25.42 | -110.64 |
Net Income to Common | -181.85 | -79.13 | -60.18 | -79.2 |
Shares Outstanding (Basic) | 383 | 374 | 319 | 152 |
Shares Outstanding (Diluted) | 383 | 374 | 319 | 152 |
Shares Change (YoY) | 2.32% | 17.20% | 109.48% | - |
EPS (Basic) | -0.48 | -0.21 | -0.19 | -0.52 |
EPS (Diluted) | -0.48 | -0.21 | -0.19 | -0.52 |
Free Cash Flow | -93.65 | -152.84 | -136.28 | -106.91 |
Free Cash Flow Per Share | -0.24 | -0.41 | -0.43 | -0.70 |
Gross Margin | 29.95% | 51.12% | 54.24% | 64.95% |
Operating Margin | -53.32% | -27.03% | -27.18% | -80.16% |
Profit Margin | -52.29% | -27.54% | -23.48% | -46.60% |
Free Cash Flow Margin | -26.93% | -53.19% | -53.17% | -62.89% |
EBITDA | -183.15 | -74.08 | -65.82 | -132.49 |
EBITDA Margin | -52.66% | -25.78% | -25.68% | -77.95% |
D&A For EBITDA | 2.28 | 3.59 | 3.84 | 3.76 |
EBIT | -185.42 | -77.67 | -69.66 | -136.25 |
EBIT Margin | -53.32% | -27.03% | -27.18% | -80.16% |
Advertising Expenses | - | - | 4.89 | 3.2 |