Beijing Teamsun Technology Co.,Ltd. (SHA:600410)
China · Delayed Price · Currency is CNY 10.92
-0.13 (-1.18%)
Oct 30, 2026, 3:00 PM CST
SHA:600410 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 | Sep '26 Sep 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 | 5,277 | 4,617 | 4,220 | 4,110 | 4,020 | 3,755 |
Other Revenue | 42.22 | 42.22 | 51.13 | 53.38 | 49.66 | 44.48 |
| 5,320 | 4,659 | 4,271 | 4,163 | 4,070 | 3,799 | |
Revenue Growth | 19.13% | 9.09% | 2.57% | 2.30% | 7.13% | -2.62% |
Cost of Revenue | 4,715 | 4,103 | 3,720 | 3,634 | 3,607 | 3,375 |
Gross Profit | 605.05 | 556.28 | 550.2 | 529.91 | 462.69 | 424.26 |
Selling, General & Admin | 418.94 | 459.49 | 426.66 | 500.79 | 478.92 | 422.49 |
Research & Development | 128.41 | 121.62 | 124.09 | 131.01 | 116.94 | 143.28 |
Other Operating Expenses | 15.36 | 16.93 | 12.63 | 8.12 | 12.93 | 7.76 |
Operating Expenses | 568.71 | 626.28 | 559.02 | 687.2 | 651.65 | 621.34 |
Operating Income | 36.34 | -70 | -8.82 | -157.29 | -188.96 | -197.08 |
Interest Expense | -11.89 | -45.33 | -58.27 | -58.38 | -59.9 | -90.57 |
Interest & Investment Income | 158.34 | 20.09 | 125.94 | 7.62 | 3.77 | 387.35 |
Currency Exchange Gain (Loss) | 0.51 | 0.51 | -1.1 | -0.49 | -1.57 | -1.99 |
Other Non Operating Income (Expenses) | -32.34 | -16.39 | -11.65 | -3.09 | -19.52 | -76.37 |
EBT Excluding Unusual Items | 150.96 | -111.12 | 46.1 | -211.63 | -266.19 | 21.33 |
Impairment of Goodwill | - | - | -7.73 | -11.52 | -20.31 | -14.52 |
Gain (Loss) on Sale of Investments | -380.12 | 262.22 | 32.51 | 11.76 | -80.07 | 67.64 |
Gain (Loss) on Sale of Assets | 0.04 | 0.03 | 0.08 | 0 | -0 | -0.94 |
Asset Writedown | -539.51 | -0.56 | -2.15 | -1.57 | -10.25 | -2.81 |
Other Unusual Items | -30.92 | -31.01 | 11.97 | 5.53 | 11.08 | 12.92 |
Pretax Income | -799.55 | 119.56 | 80.78 | -207.43 | -365.73 | 83.63 |
Income Tax Expense | -126.27 | 54.61 | 32.85 | -3.78 | 9.37 | 29.04 |
Earnings From Continuing Operations | -673.28 | 64.95 | 47.93 | -203.65 | -375.11 | 54.59 |
Minority Interest in Earnings | 83.46 | -37.25 | -23.81 | -17.12 | 51.58 | -31.48 |
Net Income | -589.82 | 27.69 | 24.12 | -220.76 | -323.53 | 23.1 |
Net Income to Common | -589.82 | 27.69 | 24.12 | -220.76 | -323.53 | 23.1 |
Net Income Growth | - | 14.81% | - | - | - | -82.43% |
Shares Outstanding (Basic) | 1,090 | 1,095 | 1,096 | 1,097 | 1,098 | 1,095 |
Shares Outstanding (Diluted) | 1,090 | 1,099 | 1,096 | 1,097 | 1,098 | 1,095 |
Shares Change | -1.64% | 0.23% | -0.02% | -0.14% | 0.29% | -0.32% |
EPS (Basic) | -0.54 | 0.03 | 0.02 | -0.20 | -0.29 | 0.02 |
EPS (Diluted) | -0.54 | 0.03 | 0.02 | -0.20 | -0.29 | 0.02 |
EPS Growth | - | 14.54% | - | - | - | -82.37% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 238.15 | -169.48 | 638.3 | 74.36 | 103.82 | -87.67 |
Free Cash Flow Per Share | 0.22 | -0.15 | 0.58 | 0.07 | 0.10 | -0.08 |
Dividend Per Share | 0.008 | 0.008 | 0.007 | - | - | 0.004 |
Dividend Growth | 14.85% | 14.85% | - | - | - | -82.80% |
Gross Margin | 11.37% | 11.94% | 12.88% | 12.73% | 11.37% | 11.17% |
Operating Margin | 0.68% | -1.50% | -0.21% | -3.78% | -4.64% | -5.19% |
Profit Margin | -11.09% | 0.59% | 0.56% | -5.30% | -7.95% | 0.61% |
Free Cash Flow Margin | 4.48% | -3.64% | 14.95% | 1.79% | 2.55% | -2.31% |
EBITDA | 0.55 | -28.78 | 135.07 | 3.32 | -13.61 | 2.2 |
EBITDA Margin | 0.01% | -0.62% | 3.16% | 0.08% | -0.33% | 0.06% |
D&A For EBITDA | -35.79 | 41.22 | 143.9 | 160.61 | 175.36 | 199.28 |
EBIT | 36.34 | -70 | -8.82 | -157.29 | -188.96 | -197.08 |
EBIT Margin | 0.68% | -1.50% | -0.21% | -3.78% | -4.64% | -5.19% |
Effective Tax Rate | - | 45.68% | 40.66% | - | - | 34.73% |
Revenue as Reported | 1,487 | 4,659 | 4,271 | 4,163 | 4,070 | 3,799 |