Beijing Cuiwei Tower Co., Ltd. (SHA:603123)
China · Delayed Price · Currency is CNY 9.31
-0.18 (-1.90%)
Oct 8, 2026, 1:14 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 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 | 2,098 | 2,247 | 2,154 | 3,573 | 3,879 | 3,414 |
Other Revenue | 69.23 | 73.17 | 74.88 | 87.6 | 87.23 | 82.9 |
| 2,167 | 2,320 | 2,229 | 3,660 | 3,966 | 3,497 | |
Revenue Growth | -0.65% | 4.08% | -39.11% | -7.72% | 13.41% | -14.55% |
Cost of Revenue | 1,778 | 1,929 | 1,914 | 2,802 | 2,932 | 2,366 |
Gross Profit | 388.94 | 391.04 | 315.15 | 858.8 | 1,035 | 1,131 |
Selling, General & Admin | 658.15 | 685.38 | 756.07 | 804.03 | 827.03 | 824.42 |
Research & Development | 50.2 | 51.65 | 61.17 | 82.16 | 102.34 | 85.45 |
Other Operating Expenses | 48.18 | 46.66 | 53.16 | 63 | 57.27 | 60.22 |
Operating Expenses | 759.77 | 787.26 | 871.72 | 950.29 | 985.3 | 972.94 |
Operating Income | -370.83 | -396.22 | -556.56 | -91.49 | 49.41 | 157.96 |
Interest Expense | -88.27 | -94.53 | -107.36 | -102.59 | -96.51 | - |
Interest & Investment Income | 14.23 | 17.43 | 36.08 | 57.42 | 42.18 | 53.47 |
Currency Exchange Gain (Loss) | 0.06 | 0.06 | -0.12 | 0.21 | -0 | - |
Other Non Operating Income (Expenses) | 7.82 | -3.74 | 5.31 | 4.27 | -1.66 | -89.88 |
EBT Excluding Unusual Items | -437 | -476.99 | -622.64 | -132.18 | -6.59 | 121.55 |
Gain (Loss) on Sale of Investments | 190.21 | 62.55 | -21.78 | 25.02 | 13.62 | 54.42 |
Gain (Loss) on Sale of Assets | -8.62 | -8.47 | 1.93 | -2.95 | 0.35 | -0.55 |
Asset Writedown | - | - | - | -107.29 | - | - |
Other Unusual Items | 6.62 | 7.36 | 1.15 | -347.54 | -478.73 | 3.55 |
Pretax Income | -248.8 | -415.55 | -641.34 | -564.94 | -471.34 | 178.97 |
Income Tax Expense | 103.37 | 70.85 | 56.58 | 24.56 | -28.48 | 11.16 |
Earnings From Continuing Operations | -352.17 | -486.4 | -697.91 | -589.5 | -442.86 | 167.81 |
Minority Interest in Earnings | 2.1 | 5.72 | 11.1 | 5.06 | 3.77 | -2.5 |
Net Income | -350.07 | -480.68 | -686.82 | -584.44 | -439.09 | 165.32 |
Net Income to Common | -350.07 | -480.68 | -686.82 | -584.44 | -439.09 | 165.32 |
Net Income Growth | - | - | - | - | - | 103.30% |
Shares Outstanding (Basic) | 754 | 751 | 755 | 801 | 798 | 787 |
Shares Outstanding (Diluted) | 754 | 751 | 755 | 801 | 798 | 787 |
Shares Change | 2.99% | -0.49% | -5.73% | 0.28% | 1.42% | 25.85% |
EPS (Basic) | -0.46 | -0.64 | -0.91 | -0.73 | -0.55 | 0.21 |
EPS (Diluted) | -0.46 | -0.64 | -0.91 | -0.73 | -0.55 | 0.21 |
EPS Growth | - | - | - | - | - | 61.54% |
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 | -240.21 | -423.94 | -358.33 | -340.53 | 94.93 | -57.66 |
Free Cash Flow Per Share | -0.32 | -0.56 | -0.47 | -0.42 | 0.12 | -0.07 |
Dividend Per Share | - | - | - | - | 0.065 | 0.065 |
Dividend Growth | - | - | - | - | 0% | 103.13% |
Gross Margin | 17.95% | 16.86% | 14.14% | 23.46% | 26.09% | 32.34% |
Operating Margin | -17.11% | -17.08% | -24.97% | -2.50% | 1.25% | 4.52% |
Profit Margin | -16.16% | -20.72% | -30.81% | -15.97% | -11.07% | 4.73% |
Free Cash Flow Margin | -11.09% | -18.27% | -16.08% | -9.30% | 2.39% | -1.65% |
EBITDA | -272.95 | -294.74 | -438.96 | 48.41 | 197.55 | 299.92 |
EBITDA Margin | -12.60% | -12.71% | -19.69% | 1.32% | 4.98% | 8.58% |
D&A For EBITDA | 97.89 | 101.48 | 117.61 | 139.9 | 148.15 | 141.96 |
EBIT | -370.83 | -396.22 | -556.56 | -91.49 | 49.41 | 157.96 |
EBIT Margin | -17.11% | -17.08% | -24.97% | -2.50% | 1.25% | 4.52% |
Effective Tax Rate | - | - | - | - | - | 6.24% |
Revenue as Reported | 2,167 | 2,320 | 2,229 | 3,660 | 3,966 | 3,497 |
Advertising Expenses | - | 24.14 | 23.76 | 26.53 | 22.35 | 20.54 |