Beijing Cuiwei Tower Co., Ltd. (SHA:603123)
China
· Delayed Price · Currency is CNY 11.87
-0.61 (-4.89%)
Jun 12, 2025, 2:45 PM CST
Beijing Cuiwei Tower Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 2,092 | 2,154 | 3,573 | 3,879 | 3,414 | 3,999 | Upgrade
|
| Other Revenue | 74.88 | 74.88 | 87.6 | 87.23 | 82.9 | 93.95 | Upgrade
|
| Revenue | 2,167 | 2,229 | 3,660 | 3,966 | 3,497 | 4,093 | Upgrade
|
| Revenue Growth (YoY) | -34.08% | -39.11% | -7.72% | 13.41% | -14.55% | -48.43% | Upgrade
|
| Cost of Revenue | 1,863 | 1,914 | 2,802 | 2,932 | 2,366 | 2,987 | Upgrade
|
| Gross Profit | 304.47 | 315.15 | 858.8 | 1,035 | 1,131 | 1,106 | Upgrade
|
| Selling, General & Admin | 740.38 | 756.07 | 804.03 | 827.03 | 824.42 | 878.97 | Upgrade
|
| Research & Development | 50.36 | 61.17 | 82.16 | 102.34 | 85.45 | 83.94 | Upgrade
|
| Other Operating Expenses | 50.94 | 53.16 | 63 | 57.27 | 60.22 | 57.16 | Upgrade
|
| Operating Expenses | 842.99 | 871.72 | 950.29 | 985.3 | 972.94 | 1,011 | Upgrade
|
| Operating Income | -538.52 | -556.56 | -91.49 | 49.41 | 157.96 | 95.31 | Upgrade
|
| Interest Expense | -105.54 | -107.36 | -102.59 | -96.51 | - | -41.88 | Upgrade
|
| Interest & Investment Income | 35.73 | 36.08 | 57.42 | 42.18 | 53.47 | 132.64 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.12 | -0.12 | 0.21 | -0 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 5.01 | 5.31 | 4.27 | -1.66 | -89.88 | -4.61 | Upgrade
|
| EBT Excluding Unusual Items | -603.43 | -622.64 | -132.18 | -6.59 | 121.55 | 181.47 | Upgrade
|
| Gain (Loss) on Sale of Investments | -12.36 | -21.78 | 25.02 | 13.62 | 54.42 | 20.98 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.93 | 1.93 | -2.95 | 0.35 | -0.55 | 1.13 | Upgrade
|
| Asset Writedown | - | - | -107.29 | - | - | - | Upgrade
|
| Other Unusual Items | 1.15 | 1.15 | -347.54 | -478.73 | 3.55 | 39.99 | Upgrade
|
| Pretax Income | -612.72 | -641.34 | -564.94 | -471.34 | 178.97 | 243.57 | Upgrade
|
| Income Tax Expense | 57.65 | 56.58 | 24.56 | -28.48 | 11.16 | 42.11 | Upgrade
|
| Earnings From Continuing Operations | -670.36 | -697.91 | -589.5 | -442.86 | 167.81 | 201.46 | Upgrade
|
| Minority Interest in Earnings | 11.57 | 11.1 | 5.06 | 3.77 | -2.5 | -120.14 | Upgrade
|
| Net Income | -658.79 | -686.82 | -584.44 | -439.09 | 165.32 | 81.32 | Upgrade
|
| Net Income to Common | -658.79 | -686.82 | -584.44 | -439.09 | 165.32 | 81.32 | Upgrade
|
| Net Income Growth | - | - | - | - | 103.30% | -66.22% | Upgrade
|
| Shares Outstanding (Basic) | 743 | 755 | 801 | 798 | 787 | 626 | Upgrade
|
| Shares Outstanding (Diluted) | 743 | 755 | 801 | 798 | 787 | 626 | Upgrade
|
| Shares Change (YoY) | -7.06% | -5.73% | 0.28% | 1.42% | 25.85% | 3.93% | Upgrade
|
| EPS (Basic) | -0.89 | -0.91 | -0.73 | -0.55 | 0.21 | 0.13 | Upgrade
|
| EPS (Diluted) | -0.89 | -0.91 | -0.73 | -0.55 | 0.21 | 0.13 | Upgrade
|
| EPS Growth | - | - | - | - | 61.54% | -67.50% | Upgrade
|
| Free Cash Flow | -474.38 | -358.33 | -340.53 | 94.93 | -57.66 | -71.84 | Upgrade
|
| Free Cash Flow Per Share | -0.64 | -0.47 | -0.42 | 0.12 | -0.07 | -0.12 | Upgrade
|
| Dividend Per Share | - | - | - | 0.065 | 0.065 | 0.032 | Upgrade
|
| Dividend Growth | - | - | - | - | 103.13% | -70.91% | Upgrade
|
| Gross Margin | 14.05% | 14.14% | 23.46% | 26.09% | 32.34% | 27.03% | Upgrade
|
| Operating Margin | -24.85% | -24.97% | -2.50% | 1.25% | 4.52% | 2.33% | Upgrade
|
| Profit Margin | -30.40% | -30.81% | -15.97% | -11.07% | 4.73% | 1.99% | Upgrade
|
| Free Cash Flow Margin | -21.89% | -16.08% | -9.30% | 2.39% | -1.65% | -1.75% | Upgrade
|
| EBITDA | -430.08 | -441.83 | 48.41 | 197.55 | 299.92 | 234.87 | Upgrade
|
| EBITDA Margin | -19.84% | -19.82% | 1.32% | 4.98% | 8.58% | 5.74% | Upgrade
|
| D&A For EBITDA | 108.44 | 114.73 | 139.9 | 148.15 | 141.96 | 139.55 | Upgrade
|
| EBIT | -538.52 | -556.56 | -91.49 | 49.41 | 157.96 | 95.31 | Upgrade
|
| EBIT Margin | -24.85% | -24.97% | -2.50% | 1.25% | 4.52% | 2.33% | Upgrade
|
| Effective Tax Rate | - | - | - | - | 6.24% | 17.29% | Upgrade
|
| Revenue as Reported | 2,167 | 2,229 | 3,660 | 3,966 | 3,497 | 4,093 | Upgrade
|
| Advertising Expenses | - | 23.76 | 26.53 | 22.35 | 20.54 | 24.79 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.