RIAMB (Beijing) Technology Development Co., Ltd. (SHA:603082)
China · Delayed Price · Currency is CNY 43.47
+1.60 (3.82%)
Aug 25, 2026, 2:45 PM CST
SHA:603082 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 |
Operating Revenue | 2,142 | 2,104 | 2,060 | 1,862 | 1,586 | 1,335 |
Other Revenue | 1.74 | 1.74 | 1.77 | 1.75 | 1.71 | 1.38 |
| 2,144 | 2,106 | 2,062 | 1,864 | 1,587 | 1,336 | |
Revenue Growth | 3.33% | 2.13% | 10.64% | 17.39% | 18.79% | 20.54% |
Cost of Revenue | 1,791 | 1,719 | 1,696 | 1,542 | 1,317 | 1,113 |
Gross Profit | 352.76 | 386.4 | 366.08 | 321.68 | 270.85 | 223.02 |
Selling, General & Admin | 103.04 | 90.16 | 85.86 | 68.04 | 57.66 | 50.47 |
Research & Development | 76.08 | 78.31 | 73.45 | 70.25 | 57.83 | 46.25 |
Other Operating Expenses | 7.81 | 6.47 | -0.07 | 6.85 | 5.69 | 0.72 |
Operating Expenses | 217.58 | 205.59 | 189.85 | 166.62 | 135.82 | 103.63 |
Operating Income | 135.17 | 180.81 | 176.23 | 155.06 | 135.03 | 119.39 |
Interest Expense | -0.41 | -0.41 | -0.72 | -1.25 | -2.26 | -2.71 |
Interest & Investment Income | 7.13 | 7.81 | 13.66 | 3.55 | 3.09 | 2.07 |
Currency Exchange Gain (Loss) | -0.02 | -0.02 | 0 | 0.14 | 0.19 | 0.06 |
Other Non Operating Income (Expenses) | 15.55 | -1.02 | -0.64 | -0.88 | -0.58 | -1.04 |
EBT Excluding Unusual Items | 157.43 | 187.17 | 188.53 | 156.63 | 135.46 | 117.76 |
Gain (Loss) on Sale of Assets | - | - | -0.04 | -0 | -0 | -0.02 |
Other Unusual Items | 4.18 | 4.18 | 1.1 | 14.72 | 9.53 | 12.73 |
Pretax Income | 159.53 | 191.35 | 189.59 | 171.35 | 144.99 | 130.47 |
Income Tax Expense | 13.35 | 19.02 | 19.48 | 16.1 | 14.41 | 14.69 |
Net Income | 146.18 | 172.32 | 170.11 | 155.25 | 130.57 | 115.78 |
Net Income to Common | 146.18 | 172.32 | 170.11 | 155.25 | 130.57 | 115.78 |
Net Income Growth | -16.46% | 1.30% | 9.58% | 18.89% | 12.78% | 46.19% |
Shares Outstanding (Basic) | 162 | 163 | 159 | 121 | 122 | 121 |
Shares Outstanding (Diluted) | 162 | 163 | 159 | 121 | 122 | 121 |
Shares Change | -0.18% | 2.26% | 31.08% | -0.61% | 1.18% | - |
EPS (Basic) | 0.90 | 1.06 | 1.07 | 1.28 | 1.07 | 0.96 |
EPS (Diluted) | 0.90 | 1.06 | 1.07 | 1.28 | 1.07 | 0.96 |
EPS Growth | -16.30% | -0.94% | -16.41% | 19.63% | 11.46% | - |
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 | 15.54 | -10.05 | 51.07 | 95.52 | 73.21 | 171.03 |
Free Cash Flow Per Share | 0.10 | -0.06 | 0.32 | 0.79 | 0.60 | 1.42 |
Dividend Per Share | 0.590 | 0.590 | 0.580 | 0.580 | - | - |
Dividend Growth | 1.72% | 1.72% | 0% | - | - | - |
Gross Margin | 16.45% | 18.35% | 17.76% | 17.26% | 17.06% | 16.69% |
Operating Margin | 6.30% | 8.59% | 8.55% | 8.32% | 8.51% | 8.93% |
Profit Margin | 6.82% | 8.18% | 8.25% | 8.33% | 8.22% | 8.66% |
Free Cash Flow Margin | 0.73% | -0.48% | 2.48% | 5.13% | 4.61% | 12.80% |
EBITDA | 141.6 | 187.09 | 186.8 | 164.1 | 143.84 | 125.06 |
EBITDA Margin | 6.60% | 8.88% | 9.06% | 8.81% | 9.06% | 9.36% |
D&A For EBITDA | 6.42 | 6.27 | 10.57 | 9.04 | 8.81 | 5.67 |
EBIT | 135.17 | 180.81 | 176.23 | 155.06 | 135.03 | 119.39 |
EBIT Margin | 6.30% | 8.59% | 8.55% | 8.32% | 8.51% | 8.93% |
Effective Tax Rate | 8.37% | 9.94% | 10.27% | 9.40% | 9.94% | 11.26% |
Revenue as Reported | 2,106 | 2,106 | 2,062 | 1,864 | 1,587 | - |
Advertising Expenses | - | 1.59 | 2.64 | 2.72 | 2.62 | 2.51 |