Beijing Vastdata Technology Co., Ltd. (SHA:603138)
China · Delayed Price · Currency is CNY 23.25
+0.63 (2.79%)
At close: Feb 13, 2026
SHA:603138 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
Operating Revenue | 417.06 | 369.87 | 259.75 | 302.01 | 419.71 | 395.81 |
Other Revenue | 2.6 | 2.6 | 2.08 | 0.93 | 0.91 | 0.9 |
| 419.67 | 372.47 | 261.83 | 302.94 | 420.61 | 396.71 | |
Revenue Growth (YoY) | 14.90% | 42.26% | -13.57% | -27.98% | 6.02% | -28.04% |
Cost of Revenue | 255.13 | 232.87 | 158.84 | 194.18 | 271.87 | 274.25 |
Gross Profit | 164.54 | 139.61 | 102.99 | 108.76 | 148.74 | 122.46 |
Selling, General & Admin | 181.21 | 147.6 | 103.2 | 107.69 | 77.83 | 45.07 |
Research & Development | 84.5 | 67.3 | 134.9 | 98.08 | 73.61 | 47.68 |
Other Operating Expenses | -2.65 | -2.12 | -1.13 | 0.16 | 1.1 | 1.33 |
Operating Expenses | 266.9 | 214.17 | 234.82 | 205.7 | 154.07 | 94.48 |
Operating Income | -102.36 | -74.56 | -131.83 | -96.94 | -5.33 | 27.98 |
Interest Expense | -0.3 | -0.35 | -0.34 | -0.52 | -0.21 | - |
Interest & Investment Income | 9.65 | 14 | 16.03 | 17.97 | 10.93 | 9.21 |
Other Non Operating Income (Expenses) | 0.13 | 0 | -0.01 | -0.15 | 0.06 | -0.27 |
EBT Excluding Unusual Items | -92.89 | -60.92 | -116.15 | -79.64 | 5.45 | 36.92 |
Gain (Loss) on Sale of Investments | 0.35 | 0.09 | 1.18 | -0.05 | 0.03 | -0 |
Gain (Loss) on Sale of Assets | -0.13 | -0.14 | -0.01 | -0.06 | 0 | 0.03 |
Asset Writedown | 0.07 | -0 | - | - | - | - |
Other Unusual Items | 2.41 | 2.8 | 8.13 | 1.27 | 2.11 | 1.41 |
Pretax Income | -90.19 | -58.16 | -106.84 | -78.48 | 7.6 | 38.35 |
Income Tax Expense | 0.19 | -0.81 | -18.05 | -9.96 | 2.45 | 8.15 |
Earnings From Continuing Operations | -90.38 | -57.36 | -88.79 | -68.53 | 5.15 | 30.19 |
Minority Interest in Earnings | -4.78 | -5.97 | 7.61 | 4.75 | 6.13 | 4.46 |
Net Income | -95.17 | -63.33 | -81.18 | -63.78 | 11.27 | 34.65 |
Net Income to Common | -95.17 | -63.33 | -81.18 | -63.78 | 11.27 | 34.65 |
Net Income Growth | - | - | - | - | -67.47% | -41.02% |
Shares Outstanding (Basic) | 297 | 288 | 280 | 290 | 282 | 248 |
Shares Outstanding (Diluted) | 297 | 288 | 280 | 290 | 282 | 248 |
Shares Change (YoY) | 6.08% | 2.83% | -3.43% | 2.86% | 13.86% | -3.11% |
EPS (Basic) | -0.32 | -0.22 | -0.29 | -0.22 | 0.04 | 0.14 |
EPS (Diluted) | -0.32 | -0.22 | -0.29 | -0.22 | 0.04 | 0.14 |
EPS Growth | - | - | - | - | -71.43% | -39.13% |
Free Cash Flow | -66.88 | -96.73 | -91.28 | -87.54 | -22.47 | 83.6 |
Free Cash Flow Per Share | -0.23 | -0.34 | -0.33 | -0.30 | -0.08 | 0.34 |
Dividend Per Share | - | - | - | - | 0.026 | 0.020 |
Dividend Growth | - | - | - | - | 30.00% | -39.94% |
Gross Margin | 39.21% | 37.48% | 39.34% | 35.90% | 35.36% | 30.87% |
Operating Margin | -24.39% | -20.02% | -50.35% | -32.00% | -1.27% | 7.05% |
Profit Margin | -22.68% | -17.00% | -31.01% | -21.05% | 2.68% | 8.73% |
Free Cash Flow Margin | -15.94% | -25.97% | -34.86% | -28.90% | -5.34% | 21.07% |
EBITDA | -90.37 | -63.94 | -123.03 | -93.73 | -2.8 | 32.91 |
EBITDA Margin | -21.53% | -17.17% | -46.99% | -30.94% | -0.67% | 8.30% |
D&A For EBITDA | 11.99 | 10.62 | 8.8 | 3.21 | 2.53 | 4.94 |
EBIT | -102.36 | -74.56 | -131.83 | -96.94 | -5.33 | 27.98 |
EBIT Margin | -24.39% | -20.02% | -50.35% | -32.00% | -1.27% | 7.05% |
Effective Tax Rate | - | - | - | - | 32.27% | 21.26% |
Revenue as Reported | 419.67 | 372.47 | 261.83 | 302.94 | 420.61 | 396.71 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.