Shandong New Beiyang Information Technology Co., Ltd. (SHE:002376)
China · Delayed Price · Currency is CNY 7.18
+0.07 (0.98%)
Apr 14, 2026, 3:04 PM CST
SHE:002376 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 | 2,788 | 2,271 | 2,094 | 2,178 | 2,391 |
Other Revenue | - | 105.77 | 95.21 | 98.58 | 254.99 |
| 2,788 | 2,376 | 2,190 | 2,277 | 2,646 | |
Revenue Growth (YoY) | 17.34% | 8.52% | -3.82% | -13.95% | 10.42% |
Cost of Revenue | - | 1,728 | 1,605 | 1,762 | 1,966 |
Gross Profit | 2,788 | 648.79 | 585.01 | 515 | 679.71 |
Selling, General & Admin | - | 305.27 | 276.14 | 255.13 | 267.64 |
Research & Development | - | 346.44 | 341.08 | 308.23 | 318.07 |
Other Operating Expenses | 2,652 | -1.88 | 2.66 | 1.1 | -16.29 |
Operating Expenses | 2,652 | 671.36 | 632.16 | 571.09 | 601.87 |
Operating Income | 136.06 | -22.58 | -47.15 | -56.09 | 77.84 |
Interest Expense | - | -49.27 | -60.49 | -70.39 | -58.23 |
Interest & Investment Income | - | 143.18 | 139.42 | 114.85 | 162.13 |
Currency Exchange Gain (Loss) | - | 10.93 | 17.54 | 31.38 | -14.01 |
Other Non Operating Income (Expenses) | 0.14 | -4.11 | -2.32 | -4.87 | -5.87 |
EBT Excluding Unusual Items | 136.2 | 78.16 | 47.01 | 14.88 | 161.87 |
Impairment of Goodwill | - | - | - | -17.57 | -2.58 |
Gain (Loss) on Sale of Investments | - | 0.04 | -2.71 | -2.89 | -0.52 |
Gain (Loss) on Sale of Assets | - | -0.1 | 0.19 | -0.63 | 0.65 |
Asset Writedown | - | -0.5 | -0.48 | -0.41 | -0.49 |
Other Unusual Items | - | 32 | 14.55 | 9.08 | 20.99 |
Pretax Income | 136.2 | 109.6 | 58.56 | 2.45 | 179.93 |
Income Tax Expense | 60.88 | 0.83 | 4.88 | 4.06 | -0.72 |
Earnings From Continuing Operations | 75.32 | 108.77 | 53.69 | -1.6 | 180.64 |
Minority Interest in Earnings | - | -60.24 | -34.42 | -24.06 | -34.82 |
Net Income | 75.32 | 48.54 | 19.26 | -25.67 | 145.82 |
Net Income to Common | 75.32 | 48.54 | 19.26 | -25.67 | 145.82 |
Net Income Growth | 55.18% | 151.95% | - | - | -21.22% |
Shares Outstanding (Basic) | 794 | 647 | 651 | 642 | 663 |
Shares Outstanding (Diluted) | 794 | 647 | 651 | 642 | 663 |
Shares Change (YoY) | 22.64% | -0.56% | 1.42% | -3.19% | 0.27% |
EPS (Basic) | 0.09 | 0.07 | 0.03 | -0.04 | 0.22 |
EPS (Diluted) | 0.09 | 0.07 | 0.03 | -0.04 | 0.22 |
EPS Growth | 26.53% | 153.38% | - | - | -21.43% |
Free Cash Flow | - | 135.8 | 332.99 | -63.86 | -269.89 |
Free Cash Flow Per Share | - | 0.21 | 0.51 | -0.10 | -0.41 |
Dividend Per Share | - | 0.200 | 0.150 | 0.150 | 0.200 |
Dividend Growth | - | 33.33% | - | -25.00% | -20.00% |
Gross Margin | 100.00% | 27.30% | 26.72% | 22.62% | 25.69% |
Operating Margin | 4.88% | -0.95% | -2.15% | -2.46% | 2.94% |
Profit Margin | 2.70% | 2.04% | 0.88% | -1.13% | 5.51% |
Free Cash Flow Margin | - | 5.71% | 15.21% | -2.80% | -10.20% |
EBITDA | 284.28 | 125.64 | 98.23 | 78.27 | 198.91 |
EBITDA Margin | 10.20% | 5.29% | 4.49% | 3.44% | 7.52% |
D&A For EBITDA | 148.22 | 148.22 | 145.38 | 134.36 | 121.07 |
EBIT | 136.06 | -22.58 | -47.15 | -56.09 | 77.84 |
EBIT Margin | 4.88% | -0.95% | -2.15% | -2.46% | 2.94% |
Effective Tax Rate | 44.70% | 0.76% | 8.33% | 165.39% | - |
Revenue as Reported | - | 2,376 | 2,190 | 2,277 | 2,646 |
Advertising Expenses | - | 3.39 | 2.38 | 2.24 | 2.03 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.