Beijing Beilu Pharmaceutical Co., Ltd. (SHE:300016)
China · Delayed Price · Currency is CNY 7.82
-0.29 (-3.58%)
Nov 13, 2026, 3:04 PM CST
SHE:300016 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 | Sep '26 Sep 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 | 1,382 | 1,196 | 973.49 | 884.3 | 761.45 | 856.85 |
Other Revenue | 9 | 9 | 10.07 | 6.42 | 4.43 | 3.06 |
| 1,391 | 1,205 | 983.55 | 890.72 | 765.88 | 859.91 | |
Revenue Growth | 23.49% | 22.54% | 10.42% | 16.30% | -10.93% | 3.94% |
Cost of Revenue | 812.48 | 662.31 | 524.59 | 485.37 | 365.47 | 327.99 |
Gross Profit | 578.67 | 542.96 | 458.97 | 405.35 | 400.41 | 531.92 |
Selling, General & Admin | 339.26 | 354.15 | 332.21 | 298.78 | 296.25 | 363.6 |
Research & Development | 71.57 | 93.39 | 69.24 | 122.33 | 99.01 | 47.23 |
Other Operating Expenses | 3.09 | 3 | 5.22 | 5.6 | 11.16 | -5 |
Operating Expenses | 417.11 | 455.1 | 405.73 | 430.35 | 405.53 | 404.37 |
Operating Income | 161.56 | 87.86 | 53.24 | -25 | -5.12 | 127.55 |
Interest Expense | -12.13 | -39.78 | -58.01 | -53.14 | -47.64 | -44.19 |
Interest & Investment Income | 19.3 | 12.36 | 12.73 | 17.81 | 8.48 | 26.32 |
Currency Exchange Gain (Loss) | -3.03 | -3.03 | 1.18 | -2.76 | -1.14 | 5.31 |
Other Non Operating Income (Expenses) | -7.71 | -0 | -0.74 | -0.38 | -1.79 | -1.84 |
EBT Excluding Unusual Items | 158 | 57.41 | 8.4 | -63.47 | -47.21 | 113.15 |
Impairment of Goodwill | - | - | - | -31.82 | - | - |
Gain (Loss) on Sale of Investments | 48.42 | 53.44 | -11.95 | -13.96 | 20.54 | 13.9 |
Gain (Loss) on Sale of Assets | -0.63 | -1.23 | 0.12 | 0.89 | 0.1 | 0.13 |
Asset Writedown | -1.38 | -0.64 | -1.14 | -1.24 | -0.36 | -0.76 |
Other Unusual Items | -1.58 | -0.46 | 3.78 | 8.43 | 12.17 | -4.06 |
Pretax Income | 202.83 | 108.51 | -0.78 | -101.15 | -14.76 | 122.36 |
Income Tax Expense | 32.28 | 19.87 | -1.05 | -17.95 | -10.21 | 12.06 |
Earnings From Continuing Operations | 170.55 | 88.65 | 0.27 | -83.2 | -4.55 | 110.29 |
Minority Interest in Earnings | -8.09 | 4.09 | 13.38 | 11.44 | 15.83 | 15.22 |
Net Income | 162.46 | 92.73 | 13.65 | -71.76 | 11.28 | 125.51 |
Net Income to Common | 162.46 | 92.73 | 13.65 | -71.76 | 11.28 | 125.51 |
Net Income Growth | 385.91% | 579.29% | - | - | -91.01% | -28.16% |
Shares Outstanding (Basic) | 574 | 515 | 455 | 478 | 564 | 483 |
Shares Outstanding (Diluted) | 574 | 515 | 455 | 478 | 564 | 483 |
Shares Change | 26.17% | 13.21% | -4.88% | -15.21% | 16.87% | -0.52% |
EPS (Basic) | 0.28 | 0.18 | 0.03 | -0.15 | 0.02 | 0.26 |
EPS (Diluted) | 0.28 | 0.18 | 0.03 | -0.15 | 0.02 | 0.26 |
EPS Growth | 285.11% | 500.00% | - | - | -92.31% | -27.78% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 86.88 | -62.3 | 61.63 | -86.15 | 25.03 | -39.03 |
Free Cash Flow Per Share | 0.15 | -0.12 | 0.14 | -0.18 | 0.04 | -0.08 |
Dividend Per Share | 0.060 | - | 0.050 | - | 0.070 | 0.070 |
Dividend Growth | 20.00% | - | - | - | 0% | 16.67% |
Gross Margin | 41.60% | 45.05% | 46.66% | 45.51% | 52.28% | 61.86% |
Operating Margin | 11.61% | 7.29% | 5.41% | -2.81% | -0.67% | 14.83% |
Profit Margin | 11.68% | 7.69% | 1.39% | -8.06% | 1.47% | 14.60% |
Free Cash Flow Margin | 6.25% | -5.17% | 6.27% | -9.67% | 3.27% | -4.54% |
EBITDA | 259.21 | 182.75 | 144.44 | 56.28 | 69.81 | 190.24 |
EBITDA Margin | 18.63% | 15.16% | 14.69% | 6.32% | 9.11% | 22.12% |
D&A For EBITDA | 97.64 | 94.89 | 91.21 | 81.28 | 74.93 | 62.7 |
EBIT | 161.56 | 87.86 | 53.24 | -25 | -5.12 | 127.55 |
EBIT Margin | 11.61% | 7.29% | 5.41% | -2.81% | -0.67% | 14.83% |
Effective Tax Rate | 15.91% | 18.31% | - | - | - | 9.86% |
Revenue as Reported | 1,391 | 1,205 | 983.55 | 890.72 | 765.88 | 859.91 |