Beijing YanDong MicroElectronic Co., Ltd. (SHA:688172)
China · Delayed Price · Currency is CNY 28.44
-1.80 (-5.95%)
At close: Oct 30, 2026
SHA:688172 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 | Sep '26 Sep 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 | 2,247 | 1,789 | 1,651 | 2,057 | 2,146 | 1,985 |
Other Revenue | 44.63 | 44.63 | 53.38 | 70.21 | 29.68 | 49.52 |
| 2,291 | 1,833 | 1,704 | 2,127 | 2,175 | 2,035 | |
Revenue Growth | 21.71% | 7.56% | -19.87% | -2.22% | 6.91% | 97.45% |
Cost of Revenue | 2,513 | 1,956 | 1,604 | 1,462 | 1,412 | 1,197 |
Gross Profit | -221.24 | -123.24 | 100.59 | 664.89 | 763.17 | 838.14 |
Selling, General & Admin | 558 | 449.85 | 257.05 | 218 | 234.85 | 188.53 |
Research & Development | 1,093 | 801.82 | 339.41 | 295.97 | 173.11 | 162.39 |
Other Operating Expenses | -353.77 | -27.41 | -27.37 | 9.19 | 26.95 | 24.39 |
Operating Expenses | 1,302 | 1,246 | 604.87 | 556.21 | 450.58 | 370.76 |
Operating Income | -1,523 | -1,369 | -504.28 | 108.68 | 312.59 | 467.39 |
Interest Expense | -4.78 | -25.32 | -28.55 | -25.93 | -28.02 | -8.15 |
Interest & Investment Income | 105.15 | 629.64 | 91.52 | 166.03 | 141.61 | 68.61 |
Currency Exchange Gain (Loss) | 7.96 | 7.96 | -4.5 | -7.13 | -10.94 | -12.14 |
Other Non Operating Income (Expenses) | -11.91 | -3.97 | -2.41 | 0.65 | -2.78 | -22.21 |
EBT Excluding Unusual Items | -1,427 | -761.04 | -448.24 | 242.3 | 412.46 | 493.49 |
Gain (Loss) on Sale of Investments | 30.38 | 26.4 | 17.44 | 4.81 | - | - |
Gain (Loss) on Sale of Assets | -0.54 | -1.05 | 30.67 | 21.57 | 20.46 | 57.46 |
Asset Writedown | -48.77 | -7.51 | - | - | -1.2 | -4.8 |
Other Unusual Items | 130.89 | 69.56 | 95.44 | 186.84 | 95.8 | 113.2 |
Pretax Income | -1,315 | -673.64 | -304.68 | 455.52 | 527.52 | 659.35 |
Income Tax Expense | -163.34 | -109.36 | -85.61 | 30.16 | 63.15 | 90.19 |
Earnings From Continuing Operations | -1,151 | -564.28 | -219.07 | 425.36 | 464.37 | 569.16 |
Minority Interest in Earnings | 51.97 | 156.47 | 40.96 | 26.93 | -2.25 | -18.71 |
Net Income | -1,099 | -407.81 | -178.12 | 452.29 | 462.13 | 550.44 |
Net Income to Common | -1,099 | -407.81 | -178.12 | 452.29 | 462.13 | 550.44 |
Net Income Growth | - | - | - | -2.13% | -16.05% | 841.08% |
Shares Outstanding (Basic) | 1,390 | 1,316 | 1,187 | 1,190 | 1,027 | 706 |
Shares Outstanding (Diluted) | 1,390 | 1,316 | 1,187 | 1,190 | 1,027 | 706 |
Shares Change | 8.81% | 10.79% | -0.24% | 15.90% | 45.52% | - |
EPS (Basic) | -0.79 | -0.31 | -0.15 | 0.38 | 0.45 | 0.78 |
EPS (Diluted) | -0.79 | -0.31 | -0.15 | 0.38 | 0.45 | 0.78 |
EPS Growth | - | - | - | -15.56% | -42.31% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | -15,878 | -13,181 | -3,254 | -1,967 | -1,354 | -342.67 |
Free Cash Flow Per Share | -11.43 | -10.02 | -2.74 | -1.65 | -1.32 | -0.49 |
Dividend Per Share | - | - | - | 0.040 | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | -9.65% | -6.72% | 5.90% | 31.26% | 35.09% | 41.19% |
Operating Margin | -66.47% | -74.69% | -29.59% | 5.11% | 14.37% | 22.97% |
Profit Margin | -47.98% | -22.25% | -10.45% | 21.27% | 21.25% | 27.05% |
Free Cash Flow Margin | -692.94% | -718.98% | -190.91% | -92.47% | -62.27% | -16.84% |
EBITDA | -771.28 | -743.39 | -46.18 | 461.5 | 613.25 | 714.76 |
EBITDA Margin | -33.66% | -40.55% | -2.71% | 21.70% | 28.19% | 35.13% |
D&A For EBITDA | 751.85 | 625.96 | 458.11 | 352.82 | 300.66 | 247.37 |
EBIT | -1,523 | -1,369 | -504.28 | 108.68 | 312.59 | 467.39 |
EBIT Margin | -66.47% | -74.69% | -29.59% | 5.11% | 14.37% | 22.97% |
Effective Tax Rate | - | - | - | 6.62% | 11.97% | 13.68% |
Revenue as Reported | 666.6 | 1,833 | 1,704 | 2,127 | 2,175 | 2,035 |