Beijing Dynamic Power Co.,LTD (SHA:600405)
China · Delayed Price · Currency is CNY 4.620
-0.240 (-4.94%)
May 26, 2026, 3:00 PM CST
SHA:600405 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 | Mar '26 Mar 31, 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 | 402.16 | 411.95 | 563.56 | 820.1 | 1,304 | 1,021 |
Other Revenue | 18.9 | 18.9 | 20.5 | 30.16 | 51.72 | 20.67 |
| 421.06 | 430.86 | 584.06 | 850.27 | 1,356 | 1,042 | |
Revenue Growth (YoY) | -23.38% | -26.23% | -31.31% | -37.30% | 30.16% | -14.29% |
Cost of Revenue | 404.74 | 416.95 | 544.39 | 687.49 | 991.76 | 754.43 |
Gross Profit | 16.32 | 13.91 | 39.67 | 162.77 | 364.41 | 287.5 |
Selling, General & Admin | 164 | 177.26 | 208.17 | 227.66 | 234.98 | 274.04 |
Research & Development | 53.8 | 55.12 | 84.84 | 119.03 | 92.97 | 104.41 |
Other Operating Expenses | 3.06 | 3.17 | 2.76 | 1.15 | 2.87 | -2.28 |
Operating Expenses | 248.68 | 263.37 | 360.46 | 354.42 | 334.17 | 378.64 |
Operating Income | -232.36 | -249.46 | -320.79 | -191.65 | 30.24 | -91.14 |
Interest Expense | -47.99 | -47.99 | -41.14 | -41.21 | -43.14 | -43.68 |
Interest & Investment Income | 6.15 | 6.15 | 3.22 | 2.8 | 2.57 | 2.52 |
Earnings From Equity Investments | -0.02 | - | - | - | - | - |
Currency Exchange Gain (Loss) | -4.07 | -4.07 | 0.99 | 2.57 | 10.53 | -4.01 |
Other Non Operating Income (Expenses) | -9.85 | -7.51 | -10.02 | -10.46 | -6.16 | -3.1 |
EBT Excluding Unusual Items | -288.15 | -302.88 | -367.74 | -237.95 | -5.97 | -139.41 |
Impairment of Goodwill | - | - | - | - | - | -1.41 |
Gain (Loss) on Sale of Investments | 0 | 0.09 | -1.43 | -0.37 | -0.56 | -0.96 |
Gain (Loss) on Sale of Assets | 1.28 | 0.01 | -0.63 | -0.1 | -0.02 | 0.04 |
Asset Writedown | -30.39 | -30.38 | -56.89 | -45.65 | -3.5 | -7.36 |
Other Unusual Items | -0.18 | -0.18 | 1.87 | 6.13 | 5.41 | 2.6 |
Pretax Income | -317.43 | -333.33 | -424.81 | -277.94 | -4.64 | -146.5 |
Income Tax Expense | -3.26 | -4.33 | -0.38 | 3.55 | 9.96 | 0.81 |
Earnings From Continuing Operations | -314.17 | -329 | -424.44 | -281.49 | -14.6 | -147.31 |
Minority Interest in Earnings | 10.6 | 11.15 | 9.07 | 5.69 | -2.02 | 4.93 |
Net Income | -303.57 | -317.86 | -415.37 | -275.8 | -16.61 | -142.38 |
Net Income to Common | -303.57 | -317.86 | -415.37 | -275.8 | -16.61 | -142.38 |
Shares Outstanding (Basic) | 613 | 611 | 561 | 552 | 554 | 548 |
Shares Outstanding (Diluted) | 613 | 611 | 561 | 552 | 554 | 548 |
Shares Change (YoY) | 6.50% | 8.90% | 1.76% | -0.39% | 1.12% | -2.01% |
EPS (Basic) | -0.50 | -0.52 | -0.74 | -0.50 | -0.03 | -0.26 |
EPS (Diluted) | -0.50 | -0.52 | -0.74 | -0.50 | -0.03 | -0.26 |
Free Cash Flow | -302.64 | -425.75 | -208.44 | 6.56 | 48.03 | -64.83 |
Free Cash Flow Per Share | -0.49 | -0.70 | -0.37 | 0.01 | 0.09 | -0.12 |
Gross Margin | 3.88% | 3.23% | 6.79% | 19.14% | 26.87% | 27.59% |
Operating Margin | -55.18% | -57.90% | -54.92% | -22.54% | 2.23% | -8.75% |
Profit Margin | -72.10% | -73.77% | -71.12% | -32.44% | -1.23% | -13.66% |
Free Cash Flow Margin | -71.88% | -98.82% | -35.69% | 0.77% | 3.54% | -6.22% |
EBITDA | -166.66 | -172.48 | -198.68 | -53.06 | 155.58 | 47.1 |
EBITDA Margin | -39.58% | -40.03% | -34.02% | -6.24% | 11.47% | 4.52% |
D&A For EBITDA | 65.7 | 76.98 | 122.11 | 138.59 | 125.34 | 138.24 |
EBIT | -232.36 | -249.46 | -320.79 | -191.65 | 30.24 | -91.14 |
EBIT Margin | -55.18% | -57.90% | -54.92% | -22.54% | 2.23% | -8.75% |
Revenue as Reported | 430.86 | 430.86 | 584.06 | 850.27 | 1,356 | 1,042 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.