Beijing Beimo High-tech Frictional Material Co.,Ltd (SHE:002985)
China · Delayed Price · Currency is CNY 27.37
+0.21 (0.77%)
Sep 3, 2026, 1:20 PM CST
SHE:002985 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 | 927.49 | 918 | 533.63 | 954.02 | 997.85 | 1,132 |
Other Revenue | - | - | 4.27 | - | - | - |
| 927.49 | 918 | 537.9 | 954.02 | 997.85 | 1,132 | |
Revenue Growth | 42.02% | 70.66% | -43.62% | -4.39% | -11.88% | 64.91% |
Cost of Revenue | 457.1 | 477.73 | 254.65 | 396.69 | 332.74 | 243.27 |
Gross Profit | 470.39 | 440.27 | 283.25 | 557.33 | 665.11 | 889.11 |
Selling, General & Admin | 95.88 | 100.57 | 90.7 | 105.64 | 106.41 | 106.62 |
Research & Development | 81.09 | 76.52 | 57.6 | 85.69 | 79.11 | 76.01 |
Other Operating Expenses | 3.35 | -3.48 | -29.61 | -24.4 | 5.55 | 3.94 |
Operating Expenses | 231.9 | 225.19 | 240.06 | 297.79 | 217.37 | 239.03 |
Operating Income | 238.49 | 215.08 | 43.18 | 259.54 | 447.74 | 650.07 |
Interest Expense | -4.64 | -4.64 | -9.91 | -2.61 | -2.5 | -3.45 |
Interest & Investment Income | 7.41 | 4.13 | 3.67 | 11.01 | 12.39 | 10.05 |
Currency Exchange Gain (Loss) | -0.49 | -0.49 | -0.33 | - | - | - |
Other Non Operating Income (Expenses) | -11.53 | -2.28 | 2.08 | -0.34 | -0.26 | -0.08 |
EBT Excluding Unusual Items | 229.24 | 211.8 | 38.69 | 267.6 | 457.37 | 656.59 |
Impairment of Goodwill | -0.2 | -0.2 | -9.14 | - | - | - |
Gain (Loss) on Sale of Investments | - | - | -0.09 | 0.09 | - | - |
Gain (Loss) on Sale of Assets | -0.01 | -0.01 | -0.24 | 0.02 | 0.01 | 0.03 |
Asset Writedown | 0.01 | 0.01 | - | -0.31 | -0.64 | - |
Other Unusual Items | 28.38 | 28.38 | -9.67 | 24.54 | 4.43 | 19.83 |
Pretax Income | 257.41 | 239.97 | 19.55 | 291.94 | 461.18 | 676.46 |
Income Tax Expense | 27.43 | 31.01 | -0.31 | 36.06 | 62.93 | 126.96 |
Earnings From Continuing Operations | 229.99 | 208.96 | 19.86 | 255.88 | 398.26 | 549.5 |
Minority Interest in Earnings | -10.39 | -8.93 | -3.7 | -38.45 | -83.38 | -127.19 |
Net Income | 219.6 | 200.03 | 16.15 | 217.43 | 314.88 | 422.31 |
Net Income to Common | 219.6 | 200.03 | 16.15 | 217.43 | 314.88 | 422.31 |
Net Income Growth | 620.39% | 1138.28% | -92.57% | -30.95% | -25.44% | 33.43% |
Shares Outstanding (Basic) | 332 | 333 | 323 | 329 | 331 | 333 |
Shares Outstanding (Diluted) | 332 | 333 | 323 | 329 | 331 | 333 |
Shares Change | 2.18% | 3.19% | -1.93% | -0.60% | -0.32% | 9.11% |
EPS (Basic) | 0.66 | 0.60 | 0.05 | 0.66 | 0.95 | 1.27 |
EPS (Diluted) | 0.66 | 0.60 | 0.05 | 0.66 | 0.95 | 1.27 |
EPS Growth | 605.01% | 1100.00% | -92.42% | -30.53% | -25.20% | 22.29% |
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 | -9.69 | 311.77 | 103.82 | 78.9 | -308.67 | 25.02 |
Free Cash Flow Per Share | -0.03 | 0.94 | 0.32 | 0.24 | -0.93 | 0.07 |
Dividend Per Share | 0.130 | 0.130 | 0.273 | 0.070 | - | 0.154 |
Dividend Growth | 465.22% | -52.38% | 290.00% | - | - | 13.34% |
Gross Margin | 50.72% | 47.96% | 52.66% | 58.42% | 66.65% | 78.52% |
Operating Margin | 25.71% | 23.43% | 8.03% | 27.21% | 44.87% | 57.41% |
Profit Margin | 23.68% | 21.79% | 3.00% | 22.79% | 31.55% | 37.29% |
Free Cash Flow Margin | -1.04% | 33.96% | 19.30% | 8.27% | -30.93% | 2.21% |
EBITDA | 305.2 | 280.8 | 100.85 | 331.73 | 491.33 | 684.51 |
EBITDA Margin | 32.91% | 30.59% | 18.75% | 34.77% | 49.24% | 60.45% |
D&A For EBITDA | 66.71 | 65.72 | 57.67 | 72.19 | 43.59 | 34.44 |
EBIT | 238.49 | 215.08 | 43.18 | 259.54 | 447.74 | 650.07 |
EBIT Margin | 25.71% | 23.43% | 8.03% | 27.21% | 44.87% | 57.41% |
Effective Tax Rate | 10.65% | 12.92% | - | 12.35% | 13.64% | 18.77% |
Revenue as Reported | 918 | 918 | 537.9 | 954.02 | 997.85 | 1,132 |