Zhuhai Bojay Electronics Co.,Ltd. (SHE:002975)
China · Delayed Price · Currency is CNY 99.50
+2.50 (2.58%)
Sep 14, 2026, 3:04 PM CST
Zhuhai Bojay Electronics 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 | Jun '26 Jun 30, 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 | 2,284 | 1,834 | 1,231 | 903.4 | 1,216 | 1,214 |
Other Revenue | 1.08 | 2.12 | 1.44 | 1.95 | 0.68 | - |
| 2,285 | 1,836 | 1,233 | 905.36 | 1,217 | 1,214 | |
Revenue Growth | 71.46% | 48.92% | 36.17% | -25.60% | 0.23% | -11.77% |
Cost of Revenue | 1,235 | 1,055 | 733.18 | 538.2 | 635.35 | 623.65 |
Gross Profit | 1,050 | 780.39 | 499.61 | 367.15 | 581.45 | 590.39 |
Selling, General & Admin | 421.05 | 385.26 | 288.38 | 265.59 | 218.69 | 195.85 |
Research & Development | 254.17 | 223.92 | 173.41 | 186.83 | 174.01 | 140.17 |
Other Operating Expenses | -8.87 | -9.53 | -5.49 | -1.21 | -2.69 | -17.99 |
Operating Expenses | 673.9 | 602.92 | 478 | 452.76 | 399.75 | 320.4 |
Operating Income | 376.21 | 177.46 | 21.61 | -85.6 | 181.7 | 269.99 |
Interest Expense | -7.48 | -13.67 | -16.11 | -11.96 | -26.04 | -3.34 |
Interest & Investment Income | 48.49 | 50.57 | 11.13 | 6.4 | 11.09 | 20.29 |
Currency Exchange Gain (Loss) | -8.62 | -7.05 | 3.1 | 9.99 | 27.52 | -8.8 |
Other Non Operating Income (Expenses) | -17.55 | -1.69 | -0.81 | -12 | -0.58 | -0.06 |
EBT Excluding Unusual Items | 391.06 | 205.63 | 18.92 | -93.18 | 193.69 | 278.09 |
Impairment of Goodwill | - | - | - | -10.68 | - | - |
Gain (Loss) on Sale of Investments | -22.33 | -19.94 | -8.18 | -5.76 | 0.04 | -0.04 |
Gain (Loss) on Sale of Assets | -0.23 | -0.16 | 1.17 | 0.03 | 0.01 | 0 |
Asset Writedown | -10.82 | -5.26 | -2.38 | -0.58 | -0.06 | -0.5 |
Other Unusual Items | 1.26 | 2.67 | 4.75 | 8.87 | 16.65 | -0.32 |
Pretax Income | 358.95 | 182.94 | 14.28 | -101.29 | 210.32 | 277.23 |
Income Tax Expense | 34.82 | 10.68 | -4.59 | -18.62 | 10.34 | 23.36 |
Earnings From Continuing Operations | 324.13 | 172.26 | 18.87 | -82.67 | 199.98 | 253.87 |
Minority Interest in Earnings | -26.99 | -25.93 | 3.38 | 25.44 | 2.15 | -10.61 |
Net Income | 297.15 | 146.32 | 22.25 | -57.23 | 202.12 | 243.26 |
Net Income to Common | 297.15 | 146.32 | 22.25 | -57.23 | 202.12 | 243.26 |
Net Income Growth | 1120.57% | 557.51% | - | - | -16.91% | -28.71% |
Shares Outstanding (Basic) | 207 | 198 | 181 | 181 | 180 | 181 |
Shares Outstanding (Diluted) | 210 | 200 | 181 | 181 | 180 | 181 |
Shares Change | 13.85% | 10.76% | -0.37% | 0.83% | -0.41% | 1.02% |
EPS (Basic) | 1.43 | 0.74 | 0.12 | -0.32 | 1.12 | 1.35 |
EPS (Diluted) | 1.42 | 0.73 | 0.12 | -0.32 | 1.12 | 1.35 |
EPS Growth | 972.10% | 493.66% | - | - | -16.57% | -29.43% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 10.24 | -11.05 | -355.06 | -15.46 | -55.6 | 43.05 |
Free Cash Flow Per Share | 0.05 | -0.06 | -1.96 | -0.09 | -0.31 | 0.24 |
Dividend Per Share | - | 0.072 | 0.100 | - | - | 0.269 |
Dividend Growth | - | -27.60% | - | - | - | -52.26% |
Gross Margin | 45.95% | 42.51% | 40.53% | 40.55% | 47.78% | 48.63% |
Operating Margin | 16.46% | 9.67% | 1.75% | -9.46% | 14.93% | 22.24% |
Profit Margin | 13.00% | 7.97% | 1.80% | -6.32% | 16.61% | 20.04% |
Free Cash Flow Margin | 0.45% | -0.60% | -28.80% | -1.71% | -4.57% | 3.55% |
EBITDA | 416.6 | 216.02 | 49.32 | -60.62 | 201.31 | 282.67 |
EBITDA Margin | 18.23% | 11.77% | 4.00% | -6.69% | 16.54% | 23.28% |
D&A For EBITDA | 40.39 | 38.55 | 27.71 | 24.99 | 19.61 | 12.68 |
EBIT | 376.21 | 177.46 | 21.61 | -85.6 | 181.7 | 269.99 |
EBIT Margin | 16.46% | 9.67% | 1.75% | -9.46% | 14.93% | 22.24% |
Effective Tax Rate | 9.70% | 5.84% | - | - | 4.92% | 8.43% |
Revenue as Reported | 1,164 | 1,836 | 1,233 | 905.36 | 1,217 | 1,214 |
Advertising Expenses | - | 5.38 | 2.16 | 4.18 | 4.67 | 6.57 |