Beijing Relpow Technology Co., Ltd (SHE:300593)
China · Delayed Price · Currency is CNY 29.28
-0.38 (-1.28%)
At close: Feb 13, 2026
Beijing Relpow Technology Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 |
Operating Revenue | 1,159 | 911.91 | 1,450 | 1,703 | 1,471 | 838.89 |
Other Revenue | 9.82 | 9.82 | 16.68 | 10.43 | 7.2 | 3.74 |
| 1,168 | 921.73 | 1,467 | 1,714 | 1,478 | 842.62 | |
Revenue Growth (YoY) | 10.73% | -37.16% | -14.40% | 15.96% | 75.37% | 9.10% |
Cost of Revenue | 969.29 | 807.36 | 819.87 | 903.81 | 781.42 | 440.36 |
Gross Profit | 199.07 | 114.38 | 646.85 | 809.7 | 696.3 | 402.26 |
Selling, General & Admin | 189.78 | 179.91 | 171.88 | 164.59 | 136.21 | 104.09 |
Research & Development | 394.01 | 390.18 | 332.33 | 259.68 | 200.28 | 122.68 |
Other Operating Expenses | -0.07 | -0.32 | 9.78 | 11.02 | 12.99 | 8.35 |
Operating Expenses | 588.71 | 575.23 | 524.13 | 453.58 | 360.35 | 236.8 |
Operating Income | -389.64 | -460.86 | 122.72 | 356.12 | 335.96 | 165.46 |
Interest Expense | -39.52 | -32.95 | -29.94 | -32.82 | -21.46 | -18.24 |
Interest & Investment Income | 11.88 | 17.66 | 21.34 | 11.35 | 3.12 | 5.1 |
Currency Exchange Gain (Loss) | 5.6 | 5.6 | 3.94 | 4.68 | 2.06 | -1.59 |
Other Non Operating Income (Expenses) | 2.49 | -2.26 | 0.03 | -3.61 | -2.58 | -1.9 |
EBT Excluding Unusual Items | -409.18 | -472.8 | 118.08 | 335.7 | 317.09 | 148.82 |
Impairment of Goodwill | -10.03 | -10.03 | -49.05 | -32.09 | - | - |
Gain (Loss) on Sale of Investments | 11.56 | 7.37 | 5.34 | 0.88 | - | - |
Gain (Loss) on Sale of Assets | 0.21 | 0.07 | 0.37 | 0.32 | -0.22 | -0.02 |
Asset Writedown | -26.5 | -18.18 | -0.2 | -0.49 | -0.08 | -0.26 |
Other Unusual Items | 9.77 | 10.19 | 16.44 | 10.28 | 2.27 | 6.42 |
Pretax Income | -424.17 | -483.37 | 90.98 | 314.61 | 319.06 | 154.95 |
Income Tax Expense | 32.41 | 30.67 | -13.21 | 23.39 | 25.84 | 10.04 |
Earnings From Continuing Operations | -456.58 | -514.05 | 104.19 | 291.21 | 293.22 | 144.91 |
Minority Interest in Earnings | 3.56 | 13.27 | -7.36 | -8.26 | -19.54 | -21.64 |
Net Income | -453.02 | -500.78 | 96.83 | 282.95 | 273.69 | 123.27 |
Net Income to Common | -453.02 | -500.78 | 96.83 | 282.95 | 273.69 | 123.27 |
Net Income Growth | - | - | -65.78% | 3.38% | 122.02% | 98.07% |
Shares Outstanding (Basic) | 522 | 538 | 538 | 490 | 481 | 401 |
Shares Outstanding (Diluted) | 522 | 538 | 538 | 490 | 481 | 401 |
Shares Change (YoY) | -3.69% | 0.10% | 9.68% | 2.00% | 20.02% | -15.99% |
EPS (Basic) | -0.87 | -0.93 | 0.18 | 0.58 | 0.57 | 0.31 |
EPS (Diluted) | -0.87 | -0.93 | 0.18 | 0.58 | 0.57 | 0.31 |
EPS Growth | - | - | -68.80% | 1.35% | 84.98% | 135.78% |
Free Cash Flow | -638.7 | -356.88 | -245.48 | -546.44 | -150.34 | -57.12 |
Free Cash Flow Per Share | -1.22 | -0.66 | -0.46 | -1.11 | -0.31 | -0.14 |
Dividend Per Share | - | - | 0.100 | 0.092 | 0.058 | 0.022 |
Dividend Growth | - | - | 8.34% | 59.97% | 158.74% | 29.65% |
Gross Margin | 17.04% | 12.41% | 44.10% | 47.25% | 47.12% | 47.74% |
Operating Margin | -33.35% | -50.00% | 8.37% | 20.78% | 22.73% | 19.64% |
Profit Margin | -38.77% | -54.33% | 6.60% | 16.51% | 18.52% | 14.63% |
Free Cash Flow Margin | -54.67% | -38.72% | -16.74% | -31.89% | -10.17% | -6.78% |
EBITDA | -313.2 | -391.68 | 182.21 | 397.39 | 364.89 | 189.92 |
EBITDA Margin | -26.81% | -42.49% | 12.42% | 23.19% | 24.69% | 22.54% |
D&A For EBITDA | 76.44 | 69.18 | 59.49 | 41.27 | 28.94 | 24.46 |
EBIT | -389.64 | -460.86 | 122.72 | 356.12 | 335.96 | 165.46 |
EBIT Margin | -33.35% | -50.00% | 8.37% | 20.78% | 22.73% | 19.64% |
Effective Tax Rate | - | - | - | 7.43% | 8.10% | 6.48% |
Revenue as Reported | 1,168 | 921.73 | 1,467 | 1,714 | 1,478 | 842.62 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.