Shijiazhuang ChangShan BeiMing Technology Co.,Ltd (SHE:000158)
China · Delayed Price · Currency is CNY 19.92
-0.04 (-0.20%)
At close: Feb 6, 2026
SHE:000158 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 |
Operating Revenue | 8,903 | 8,725 | 8,945 | 9,605 | 10,818 | 9,837 |
Other Revenue | 93.62 | 93.62 | 101.73 | 58.17 | 63.66 | 46.35 |
| 8,997 | 8,818 | 9,047 | 9,663 | 10,882 | 9,884 | |
Revenue Growth (YoY) | -3.70% | -2.52% | -6.38% | -11.19% | 10.10% | 4.63% |
Cost of Revenue | 8,170 | 8,081 | 8,135 | 8,860 | 9,756 | 8,915 |
Gross Profit | 826.21 | 737.72 | 911.84 | 803.76 | 1,126 | 969.24 |
Selling, General & Admin | 822.7 | 875.99 | 615.78 | 581.35 | 599.97 | 536.44 |
Research & Development | 238.08 | 230.18 | 264.49 | 270.13 | 242.02 | 185.74 |
Other Operating Expenses | 111.41 | 11.55 | 13.12 | 34.93 | 42.27 | 45.78 |
Operating Expenses | 1,210 | 1,189 | 957.2 | 947.1 | 930.53 | 803.54 |
Operating Income | -383.86 | -451.61 | -45.37 | -143.34 | 195.33 | 165.7 |
Interest Expense | -317.42 | -311.37 | -275.64 | -234.4 | -242.61 | -258.35 |
Interest & Investment Income | 75.96 | 83.89 | 28.99 | 18.61 | 25.1 | 29.4 |
Currency Exchange Gain (Loss) | -0.74 | -0.74 | -2.22 | -11.04 | 3.6 | 10.85 |
Other Non Operating Income (Expenses) | 1.17 | -10.13 | -14.93 | -62.14 | -50.3 | -96.56 |
EBT Excluding Unusual Items | -624.89 | -689.96 | -309.17 | -432.31 | -68.88 | -148.97 |
Impairment of Goodwill | -39.96 | -39.96 | -35.81 | -46.07 | -49.83 | -24.51 |
Gain (Loss) on Sale of Investments | 4.83 | 2.44 | 0.96 | -4.53 | 1.39 | -5.89 |
Gain (Loss) on Sale of Assets | 0.03 | 0.3 | -0.88 | -239.86 | -2.85 | 3.28 |
Asset Writedown | 44.16 | -22.5 | -23.06 | -16.65 | -0.16 | -3.81 |
Other Unusual Items | 158.72 | 102.79 | 208.79 | 496.15 | 242.57 | 302.39 |
Pretax Income | -457.11 | -646.9 | -159.17 | -243.28 | 139.08 | 122.49 |
Income Tax Expense | -5.45 | -29.89 | -7.21 | -10.79 | 9.35 | 15.38 |
Earnings From Continuing Operations | -451.66 | -617 | -151.96 | -232.49 | 129.73 | 107.11 |
Minority Interest in Earnings | 1.89 | 23.54 | 35.33 | 24.73 | 1.28 | -5.8 |
Net Income | -449.77 | -593.47 | -116.63 | -207.76 | 131 | 101.31 |
Net Income to Common | -449.77 | -593.47 | -116.63 | -207.76 | 131 | 101.31 |
Net Income Growth | - | - | - | - | 29.32% | 0.20% |
Shares Outstanding (Basic) | 1,604 | 1,604 | 1,666 | 1,598 | 1,638 | 1,688 |
Shares Outstanding (Diluted) | 1,604 | 1,604 | 1,666 | 1,598 | 1,638 | 1,688 |
Shares Change (YoY) | -3.74% | -3.73% | 4.25% | -2.41% | -3.01% | 0.20% |
EPS (Basic) | -0.28 | -0.37 | -0.07 | -0.13 | 0.08 | 0.06 |
EPS (Diluted) | -0.28 | -0.37 | -0.07 | -0.13 | 0.08 | 0.06 |
EPS Growth | - | - | - | - | 33.33% | - |
Free Cash Flow | -1,637 | -1,163 | 875.46 | -90.51 | 166.54 | 700.95 |
Free Cash Flow Per Share | -1.02 | -0.72 | 0.53 | -0.06 | 0.10 | 0.41 |
Gross Margin | 9.18% | 8.37% | 10.08% | 8.32% | 10.35% | 9.81% |
Operating Margin | -4.27% | -5.12% | -0.50% | -1.48% | 1.80% | 1.68% |
Profit Margin | -5.00% | -6.73% | -1.29% | -2.15% | 1.20% | 1.03% |
Free Cash Flow Margin | -18.20% | -13.19% | 9.68% | -0.94% | 1.53% | 7.09% |
EBITDA | -47.63 | -115.73 | 290.06 | 139.94 | 451.68 | 409.96 |
EBITDA Margin | -0.53% | -1.31% | 3.21% | 1.45% | 4.15% | 4.15% |
D&A For EBITDA | 336.23 | 335.89 | 335.43 | 283.28 | 256.35 | 244.26 |
EBIT | -383.86 | -451.61 | -45.37 | -143.34 | 195.33 | 165.7 |
EBIT Margin | -4.27% | -5.12% | -0.50% | -1.48% | 1.80% | 1.68% |
Effective Tax Rate | - | - | - | - | 6.72% | 12.56% |
Revenue as Reported | 8,997 | 8,818 | 9,047 | 9,663 | 10,882 | 9,884 |
Advertising Expenses | - | 4.19 | 10.09 | 4.44 | 0.58 | 0.26 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.