FuJian Nox Bellcow Holdings Co., Ltd. (SHE:300132)
China · Delayed Price · Currency is CNY 6.11
-0.01 (-0.16%)
Sep 30, 2026, 3:04 PM CST
SHE:300132 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 | 2,369 | 2,199 | 1,919 | 1,937 | 2,884 | 3,647 |
Other Revenue | 19.99 | 20.65 | 20.41 | 32.04 | 33.37 | 46.65 |
| 2,389 | 2,219 | 1,940 | 1,969 | 2,917 | 3,693 | |
Revenue Growth | 18.38% | 14.41% | -1.51% | -32.49% | -21.01% | -4.44% |
Cost of Revenue | 1,892 | 1,767 | 1,612 | 1,747 | 2,802 | 3,245 |
Gross Profit | 497.4 | 452.59 | 328.08 | 222.86 | 115.1 | 448.23 |
Selling, General & Admin | 199.53 | 198.61 | 193.95 | 203.61 | 241.38 | 242.01 |
Research & Development | 79.67 | 76.47 | 64.45 | 69.4 | 121.8 | 124.23 |
Other Operating Expenses | 10.63 | 6.58 | -0.85 | 0.09 | 10.05 | 17.77 |
Operating Expenses | 293 | 285.6 | 259.8 | 266.23 | 381.41 | 386.18 |
Operating Income | 204.4 | 166.98 | 68.28 | -43.37 | -266.32 | 62.05 |
Interest Expense | -8.2 | -10.12 | -18.89 | -24.48 | -61.39 | -44.62 |
Interest & Investment Income | 15.78 | 16.79 | 10.61 | 12.43 | 18.37 | 2.98 |
Currency Exchange Gain (Loss) | -6.13 | - | - | -0.74 | 18.32 | -6.05 |
Other Non Operating Income (Expenses) | 1.44 | 0.03 | 2.72 | -0.68 | -0.8 | -0.67 |
EBT Excluding Unusual Items | 207.3 | 173.68 | 62.72 | -56.84 | -291.81 | 13.7 |
Impairment of Goodwill | -12.7 | -12.7 | - | - | -452.7 | -913.43 |
Gain (Loss) on Sale of Investments | 0.06 | 1.46 | 0.49 | -0.08 | 1.94 | 1.13 |
Gain (Loss) on Sale of Assets | 31.27 | 31.2 | -1.11 | -0.73 | 0.44 | -0.22 |
Asset Writedown | -18.72 | -20.37 | -5.72 | -14.75 | -74.25 | -28.21 |
Other Unusual Items | 4.83 | 5.12 | 6.75 | -15.33 | 14.19 | 11.35 |
Pretax Income | 212.03 | 178.39 | 63.14 | -87.73 | -802.19 | -915.69 |
Income Tax Expense | 33.6 | 29.53 | 11.18 | -18.77 | -60.84 | -3.34 |
Earnings From Continuing Operations | 178.43 | 148.86 | 51.96 | -68.96 | -741.35 | -912.35 |
Minority Interest in Earnings | 3.73 | 4.36 | 2.72 | 0.62 | -1.07 | 0.68 |
Net Income | 182.16 | 153.23 | 54.68 | -68.34 | -742.42 | -911.67 |
Net Income to Common | 182.16 | 153.23 | 54.68 | -68.34 | -742.42 | -911.67 |
Net Income Growth | 142.10% | 180.21% | - | - | - | - |
Shares Outstanding (Basic) | 499 | 499 | 504 | 517 | 517 | 517 |
Shares Outstanding (Diluted) | 499 | 499 | 504 | 517 | 517 | 517 |
Shares Change | -0.13% | -1.06% | -2.43% | -0.00% | -0.00% | -0.00% |
EPS (Basic) | 0.37 | 0.31 | 0.11 | -0.13 | -1.44 | -1.76 |
EPS (Diluted) | 0.37 | 0.31 | 0.11 | -0.13 | -1.44 | -1.76 |
EPS Growth | 142.42% | 183.23% | - | - | - | - |
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 | 274.78 | 284.35 | 134.35 | 115.72 | 270.34 | -332.27 |
Free Cash Flow Per Share | 0.55 | 0.57 | 0.27 | 0.22 | 0.52 | -0.64 |
Gross Margin | 20.82% | 20.39% | 16.91% | 11.32% | 3.94% | 12.14% |
Operating Margin | 8.55% | 7.52% | 3.52% | -2.20% | -9.13% | 1.68% |
Profit Margin | 7.62% | 6.90% | 2.82% | -3.47% | -25.45% | -24.69% |
Free Cash Flow Margin | 11.50% | 12.81% | 6.93% | 5.88% | 9.27% | -9.00% |
EBITDA | 260.03 | 232.38 | 144.4 | 42.55 | -151.55 | 169.49 |
EBITDA Margin | 10.88% | 10.47% | 7.44% | 2.16% | -5.20% | 4.59% |
D&A For EBITDA | 55.64 | 65.4 | 76.12 | 85.92 | 114.77 | 107.45 |
EBIT | 204.4 | 166.98 | 68.28 | -43.37 | -266.32 | 62.05 |
EBIT Margin | 8.55% | 7.52% | 3.52% | -2.20% | -9.13% | 1.68% |
Effective Tax Rate | 15.85% | 16.55% | 17.70% | - | - | - |
Revenue as Reported | 2,389 | 2,219 | 1,940 | 1,969 | 2,917 | 3,693 |
Advertising Expenses | - | 6.31 | 6.45 | 10.36 | 4.1 | 10.62 |