Wuxi Boton Technology Co., Ltd. (SHE:300031)
China · Delayed Price · Currency is CNY 19.93
-0.22 (-1.09%)
Sep 30, 2026, 3:04 PM CST
Wuxi Boton Technology 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 | 3,809 | 3,451 | 3,293 | 3,643 | 3,249 | 2,758 |
Other Revenue | 7.69 | 6.95 | 8.95 | 12.73 | 10.64 | 1.84 |
| 3,817 | 3,458 | 3,302 | 3,655 | 3,259 | 2,760 | |
Revenue Growth | 19.51% | 4.73% | -9.67% | 12.16% | 18.10% | 4.62% |
Cost of Revenue | 2,348 | 2,172 | 2,061 | 2,226 | 1,978 | 1,628 |
Gross Profit | 1,468 | 1,286 | 1,241 | 1,429 | 1,281 | 1,132 |
Selling, General & Admin | 1,183 | 989.72 | 764.47 | 1,053 | 1,105 | 711.96 |
Research & Development | 137.81 | 142.64 | 141.41 | 137.85 | 158.89 | 133.46 |
Other Operating Expenses | 11.8 | 10.68 | 9.67 | 10 | 10.95 | 3.47 |
Operating Expenses | 1,328 | 1,158 | 923.99 | 1,219 | 1,278 | 848.89 |
Operating Income | 139.92 | 127.73 | 316.74 | 210.71 | 3.49 | 282.88 |
Interest Expense | -20.04 | -22.31 | -21.3 | -20.24 | -21.36 | -21.89 |
Interest & Investment Income | 75.53 | 133.15 | 37.09 | 24.43 | 42.53 | 103.89 |
Currency Exchange Gain (Loss) | 3.84 | 23.85 | -18.18 | 0.07 | -32.82 | -2.83 |
Other Non Operating Income (Expenses) | -4.19 | -4.61 | -4.04 | -4.03 | -0.62 | -3.56 |
EBT Excluding Unusual Items | 195.05 | 257.79 | 310.31 | 210.94 | -8.78 | 358.49 |
Impairment of Goodwill | - | - | -3.75 | -10.5 | -486.04 | - |
Gain (Loss) on Sale of Investments | 72.61 | 1.16 | -59.83 | -100.35 | 106.9 | 77.87 |
Gain (Loss) on Sale of Assets | 7.82 | 8.07 | 8.43 | -0.57 | 0.21 | 1.34 |
Asset Writedown | -5.14 | -5.57 | -17.21 | -2.78 | -44.1 | 0.01 |
Legal Settlements | -7.14 | -7.14 | - | - | - | - |
Other Unusual Items | 7.84 | 7.29 | 20.04 | 16.1 | 9.67 | 6.18 |
Pretax Income | 271.05 | 261.61 | 258 | 112.83 | -422.13 | 443.88 |
Income Tax Expense | 49.75 | 45 | 4.08 | 1.83 | 46.5 | 60.5 |
Earnings From Continuing Operations | 221.3 | 216.61 | 253.91 | 111 | -468.63 | 383.39 |
Minority Interest in Earnings | 37.85 | -9.71 | -43.98 | -4.94 | 72.69 | 19.27 |
Net Income | 259.16 | 206.9 | 209.93 | 106.06 | -395.94 | 402.66 |
Net Income to Common | 259.16 | 206.9 | 209.93 | 106.06 | -395.94 | 402.66 |
Net Income Growth | 63.05% | -1.44% | 97.93% | - | - | -7.81% |
Shares Outstanding (Basic) | 418 | 418 | 414 | 412 | 412 | 385 |
Shares Outstanding (Diluted) | 418 | 418 | 416 | 418 | 412 | 386 |
Shares Change | 0.14% | 0.46% | -0.51% | 1.42% | 6.84% | -3.39% |
EPS (Basic) | 0.62 | 0.50 | 0.51 | 0.26 | -0.96 | 1.05 |
EPS (Diluted) | 0.62 | 0.50 | 0.51 | 0.25 | -0.96 | 1.04 |
EPS Growth | 62.82% | -1.90% | 98.94% | - | - | -4.58% |
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 | 223.49 | 29.53 | -137.9 | 154.59 | -114.85 | -126.75 |
Free Cash Flow Per Share | 0.53 | 0.07 | -0.33 | 0.37 | -0.28 | -0.33 |
Dividend Per Share | 0.100 | 0.100 | 0.100 | 0.060 | - | 0.100 |
Dividend Growth | 0% | 0% | 66.67% | - | - | -66.67% |
Gross Margin | 38.47% | 37.19% | 37.57% | 39.10% | 39.31% | 41.01% |
Operating Margin | 3.67% | 3.69% | 9.59% | 5.76% | 0.11% | 10.25% |
Profit Margin | 6.79% | 5.98% | 6.36% | 2.90% | -12.15% | 14.59% |
Free Cash Flow Margin | 5.86% | 0.85% | -4.18% | 4.23% | -3.52% | -4.59% |
EBITDA | 255.54 | 230.8 | 408.83 | 331.52 | 87.36 | 336.29 |
EBITDA Margin | 6.70% | 6.67% | 12.38% | 9.07% | 2.68% | 12.19% |
D&A For EBITDA | 115.62 | 103.07 | 92.09 | 120.81 | 83.87 | 53.41 |
EBIT | 139.92 | 127.73 | 316.74 | 210.71 | 3.49 | 282.88 |
EBIT Margin | 3.67% | 3.69% | 9.59% | 5.76% | 0.11% | 10.25% |
Effective Tax Rate | 18.35% | 17.20% | 1.58% | 1.62% | - | 13.63% |
Revenue as Reported | 3,817 | 3,458 | 3,302 | 3,655 | 3,259 | 2,760 |
Advertising Expenses | - | 503.26 | 296.39 | 547.23 | 704.53 | 433.76 |