Shijiazhuang ChangShan BeiMing Technology Co.,Ltd (SHE:000158)
China · Delayed Price · Currency is CNY 13.38
+0.40 (3.08%)
Jul 10, 2026, 3:04 PM CST
SHE:000158 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 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 7,570 | 7,493 | 8,725 | 8,945 | 9,605 | 10,818 |
Other Revenue | 45.13 | 45.13 | 93.62 | 101.73 | 58.17 | 63.66 |
| 7,616 | 7,538 | 8,818 | 9,047 | 9,663 | 10,882 | |
Revenue Growth (YoY) | -16.90% | -14.52% | -2.52% | -6.38% | -11.19% | 10.10% |
Cost of Revenue | 6,573 | 6,488 | 8,081 | 8,135 | 8,860 | 9,756 |
Gross Profit | 1,043 | 1,050 | 737.72 | 911.84 | 803.76 | 1,126 |
Selling, General & Admin | 591.58 | 600.62 | 875.99 | 615.78 | 581.35 | 599.97 |
Research & Development | 229.66 | 221.73 | 230.18 | 264.49 | 270.13 | 242.02 |
Other Operating Expenses | 45.31 | 28.98 | 11.55 | 13.12 | 34.93 | 42.27 |
Operating Expenses | 889.17 | 899.3 | 1,189 | 957.2 | 947.1 | 930.53 |
Operating Income | 153.55 | 150.86 | -451.61 | -45.37 | -143.34 | 195.33 |
Interest Expense | -268.76 | -269.05 | -311.37 | -275.64 | -234.4 | -242.61 |
Interest & Investment Income | 63.58 | 64.48 | 83.89 | 28.99 | 18.61 | 25.1 |
Currency Exchange Gain (Loss) | 2.51 | 2.51 | -0.74 | -2.22 | -11.04 | 3.6 |
Other Non Operating Income (Expenses) | -16.85 | -12.05 | -10.13 | -14.93 | -62.14 | -50.3 |
EBT Excluding Unusual Items | -65.96 | -63.25 | -689.96 | -309.17 | -432.31 | -68.88 |
Impairment of Goodwill | -39.35 | -39.35 | -39.96 | -35.81 | -46.07 | -49.83 |
Gain (Loss) on Sale of Investments | -0.84 | -0.25 | 2.44 | 0.96 | -4.53 | 1.39 |
Gain (Loss) on Sale of Assets | -54.74 | -54.77 | 0.3 | -0.88 | -239.86 | -2.85 |
Asset Writedown | -2.35 | -1.6 | -22.5 | -23.06 | -16.65 | -0.16 |
Other Unusual Items | 178.35 | 173.32 | 102.79 | 208.79 | 496.15 | 242.57 |
Pretax Income | 15.1 | 14.11 | -646.9 | -159.17 | -243.28 | 139.08 |
Income Tax Expense | -12.91 | -15.88 | -29.89 | -7.21 | -10.79 | 9.35 |
Earnings From Continuing Operations | 28.01 | 29.99 | -617 | -151.96 | -232.49 | 129.73 |
Minority Interest in Earnings | 3.62 | 3.46 | 23.54 | 35.33 | 24.73 | 1.28 |
Net Income | 31.63 | 33.45 | -593.47 | -116.63 | -207.76 | 131 |
Net Income to Common | 31.63 | 33.45 | -593.47 | -116.63 | -207.76 | 131 |
Net Income Growth | - | - | - | - | - | 29.32% |
Shares Outstanding (Basic) | 1,673 | 1,672 | 1,604 | 1,666 | 1,598 | 1,638 |
Shares Outstanding (Diluted) | 1,673 | 1,672 | 1,604 | 1,666 | 1,598 | 1,638 |
Shares Change (YoY) | 3.21% | 4.26% | -3.73% | 4.25% | -2.41% | -3.01% |
EPS (Basic) | 0.02 | 0.02 | -0.37 | -0.07 | -0.13 | 0.08 |
EPS (Diluted) | 0.02 | 0.02 | -0.37 | -0.07 | -0.13 | 0.08 |
EPS Growth | - | - | - | - | - | 33.33% |
Free Cash Flow | -849.96 | -669.93 | -1,163 | 875.46 | -90.51 | 166.54 |
Free Cash Flow Per Share | -0.51 | -0.40 | -0.72 | 0.53 | -0.06 | 0.10 |
Dividend Per Share | 0.027 | 0.027 | - | - | - | - |
Gross Margin | 13.69% | 13.93% | 8.37% | 10.08% | 8.32% | 10.35% |
Operating Margin | 2.02% | 2.00% | -5.12% | -0.50% | -1.48% | 1.80% |
Profit Margin | 0.41% | 0.44% | -6.73% | -1.29% | -2.15% | 1.20% |
Free Cash Flow Margin | -11.16% | -8.89% | -13.19% | 9.68% | -0.94% | 1.53% |
EBITDA | 465.11 | 467.28 | -115.73 | 290.06 | 139.94 | 451.68 |
EBITDA Margin | 6.11% | 6.20% | -1.31% | 3.21% | 1.45% | 4.15% |
D&A For EBITDA | 311.56 | 316.43 | 335.89 | 335.43 | 283.28 | 256.35 |
EBIT | 153.55 | 150.86 | -451.61 | -45.37 | -143.34 | 195.33 |
EBIT Margin | 2.02% | 2.00% | -5.12% | -0.50% | -1.48% | 1.80% |
Effective Tax Rate | - | - | - | - | - | 6.72% |
Revenue as Reported | 7,616 | 7,538 | 8,818 | 9,047 | 9,663 | 10,882 |
Advertising Expenses | - | 1.41 | 4.19 | 10.09 | 4.44 | 0.58 |