Beijing Tricolor Technology Co., Ltd (SHA:603516)

SHA:603516 Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	386.27	490.73	495.58	376.48	466.78	482.55
Other Revenue	3.83	4.16	3.4	4.32	1.32	0.05
Revenue	390.1	494.89	498.99	380.81	468.1	482.6
Revenue Growth (YoY)	-24.21%	-0.82%	31.03%	-18.65%	-3.01%	29.99%
Cost of Revenue	214.42	246.8	283.84	184.24	196.97	199
Gross Profit	175.68	248.09	215.14	196.57	271.12	283.61
Selling, General & Admin	107.45	111.53	117.55	101.13	112.42	108.6
Research & Development	75.99	76.38	81.16	72.16	66.11	61.6
Other Operating Expenses	-3.32	-5.66	-7.57	-10.34	-7.01	-11.7
Operating Expenses	192.41	180.91	197.55	164	174.73	162.46
Operating Income	-16.73	67.18	17.59	32.58	96.39	121.15
Interest Expense	-0.89	-6.16	-20.17	-18.63	-17.39	-7.35
Interest & Investment Income	5.11	6.85	10.84	16.25	16.08	11.85
Currency Exchange Gain (Loss)	-0.12	-0.29	1.71	2.5	-0.72	-1.5
Other Non Operating Income (Expenses)	-0.27	-0.26	-0.23	-0.16	-0.14	-0.07
EBT Excluding Unusual Items	-12.91	67.31	9.75	32.54	94.22	124.08
Gain (Loss) on Sale of Investments	7.16	7.36	4.4	4.24	3.03	0.54
Gain (Loss) on Sale of Assets	-0.01	-	0.02	0.02	-0.02	0.03
Asset Writedown	-0.02	-0.02	-0.02	-0.01	-	-0
Other Unusual Items	7.63	6.84	1.2	2.18	1.26	0.51
Pretax Income	1.85	81.49	15.34	38.98	98.49	125.16
Income Tax Expense	-3.15	-1.31	-0.79	9.15	15.38	-3.05
Earnings From Continuing Operations	5	82.81	16.13	29.83	83.11	128.21
Minority Interest in Earnings	1.54	2.99	1.35	0.06	-	0.08
Net Income	6.54	85.8	17.48	29.89	83.11	128.29
Net Income to Common	6.54	85.8	17.48	29.89	83.11	128.29
Net Income Growth	-86.94%	390.75%	-41.50%	-64.04%	-35.22%	12.32%
Shares Outstanding (Basic)	201	200	194	187	185	186
Shares Outstanding (Diluted)	201	200	194	187	185	186
Shares Change (YoY)	-3.96%	2.71%	4.00%	1.14%	-0.67%	1.15%
EPS (Basic)	0.03	0.43	0.09	0.16	0.45	0.69
EPS (Diluted)	0.03	0.43	0.09	0.16	0.45	0.69
EPS Growth	-86.41%	377.78%	-43.75%	-64.44%	-34.78%	11.04%
Free Cash Flow	37.09	54.03	116.36	25.04	61.98	102.92
Free Cash Flow Per Share	0.18	0.27	0.60	0.13	0.34	0.55
Dividend Per Share	0.250	0.250	0.100	0.100	0.200	0.286
Dividend Growth	150.00%	150.00%	-	-50.00%	-30.00%	33.32%
Gross Margin	45.03%	50.13%	43.12%	51.62%	57.92%	58.77%
Operating Margin	-4.29%	13.58%	3.53%	8.55%	20.59%	25.10%
Profit Margin	1.68%	17.34%	3.50%	7.85%	17.75%	26.58%
Free Cash Flow Margin	9.51%	10.92%	23.32%	6.57%	13.24%	21.33%
EBITDA	1.69	86.45	40.1	56.82	114.48	130.26
EBITDA Margin	0.43%	17.47%	8.04%	14.92%	24.46%	26.99%
D&A For EBITDA	18.42	19.27	22.51	24.24	18.09	9.11
EBIT	-16.73	67.18	17.59	32.58	96.39	121.15
EBIT Margin	-4.29%	13.58%	3.53%	8.55%	20.59%	25.10%
Effective Tax Rate	-	-	-	23.47%	15.62%	-
Revenue as Reported	390.1	494.89	498.99	380.81	468.1	482.6

Source: S&P Global Market Intelligence. Standard template. Financial Sources.