Beijing Relpow Technology Co., Ltd (SHE:300593)
China · Delayed Price · Currency is CNY 25.99
-0.52 (-1.96%)
Oct 23, 2026, 3:04 PM CST
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 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 | 1,339 | 1,174 | 911.91 | 1,450 | 1,703 | 1,471 |
Other Revenue | 13.96 | 13.96 | 9.82 | 16.68 | 10.43 | 7.2 |
| 1,353 | 1,188 | 921.73 | 1,467 | 1,714 | 1,478 | |
Revenue Growth | 15.80% | 28.91% | -37.16% | -14.40% | 15.96% | 75.37% |
Cost of Revenue | 871.6 | 785.29 | 807.36 | 819.87 | 903.81 | 781.42 |
Gross Profit | 481.33 | 402.91 | 114.38 | 646.85 | 809.7 | 696.3 |
Selling, General & Admin | 220.31 | 189.12 | 179.91 | 171.88 | 164.59 | 136.21 |
Research & Development | 413.17 | 402.37 | 390.18 | 332.33 | 259.68 | 200.28 |
Other Operating Expenses | 14.61 | 6.15 | -0.53 | 9.78 | 11.02 | 12.99 |
Operating Expenses | 632.04 | 591.93 | 575.02 | 524.13 | 453.58 | 360.35 |
Operating Income | -150.72 | -189.02 | -460.65 | 122.72 | 356.12 | 335.96 |
Interest Expense | -10.75 | -37.79 | -32.95 | -29.94 | -32.82 | -21.46 |
Interest & Investment Income | 3.2 | 9.77 | 17.66 | 21.34 | 11.35 | 3.12 |
Currency Exchange Gain (Loss) | -1.94 | -1.94 | 5.6 | 3.94 | 4.68 | 2.06 |
Other Non Operating Income (Expenses) | -50.61 | -3.16 | -2.26 | 0.03 | -3.61 | -2.58 |
EBT Excluding Unusual Items | -210.82 | -222.14 | -472.59 | 118.08 | 335.7 | 317.09 |
Impairment of Goodwill | - | - | -10.03 | -49.05 | -32.09 | - |
Gain (Loss) on Sale of Investments | 0.47 | 4.6 | 7.37 | 5.34 | 0.88 | - |
Gain (Loss) on Sale of Assets | 2.33 | 2.42 | 0.07 | 0.37 | 0.32 | -0.22 |
Asset Writedown | -18.61 | -0.29 | -18.18 | -0.2 | -0.49 | -0.08 |
Other Unusual Items | 10.23 | 9.81 | 9.98 | 16.44 | 10.28 | 2.27 |
Pretax Income | -216.4 | -205.6 | -483.37 | 90.98 | 314.61 | 319.06 |
Income Tax Expense | -1.99 | -2.43 | 30.67 | -13.21 | 23.39 | 25.84 |
Earnings From Continuing Operations | -214.42 | -203.18 | -514.05 | 104.19 | 291.21 | 293.22 |
Minority Interest in Earnings | 18.5 | 7.73 | 13.27 | -7.36 | -8.26 | -19.54 |
Net Income | -195.92 | -195.45 | -500.78 | 96.83 | 282.95 | 273.69 |
Net Income to Common | -195.92 | -195.45 | -500.78 | 96.83 | 282.95 | 273.69 |
Net Income Growth | - | - | - | -65.78% | 3.38% | 122.02% |
Shares Outstanding (Basic) | 545 | 543 | 538 | 538 | 490 | 481 |
Shares Outstanding (Diluted) | 545 | 543 | 538 | 538 | 490 | 481 |
Shares Change | 4.40% | 0.82% | 0.10% | 9.68% | 2.00% | 20.02% |
EPS (Basic) | -0.36 | -0.36 | -0.93 | 0.18 | 0.58 | 0.57 |
EPS (Diluted) | -0.36 | -0.36 | -0.93 | 0.18 | 0.58 | 0.57 |
EPS Growth | - | - | - | -68.80% | 1.35% | 84.98% |
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 | -213.63 | -521.46 | -356.88 | -245.48 | -546.44 | -150.34 |
Free Cash Flow Per Share | -0.39 | -0.96 | -0.66 | -0.46 | -1.11 | -0.31 |
Dividend Per Share | - | - | - | 0.100 | 0.092 | 0.058 |
Dividend Growth | - | - | - | 8.34% | 59.97% | 158.74% |
Gross Margin | 35.58% | 33.91% | 12.41% | 44.10% | 47.25% | 47.12% |
Operating Margin | -11.14% | -15.91% | -49.98% | 8.37% | 20.78% | 22.73% |
Profit Margin | -14.48% | -16.45% | -54.33% | 6.60% | 16.51% | 18.52% |
Free Cash Flow Margin | -15.79% | -43.89% | -38.72% | -16.74% | -31.89% | -10.17% |
EBITDA | -67.26 | -110.33 | -388.31 | 182.21 | 397.39 | 364.89 |
EBITDA Margin | -4.97% | -9.29% | -42.13% | 12.42% | 23.19% | 24.69% |
D&A For EBITDA | 83.46 | 78.69 | 72.33 | 59.49 | 41.27 | 28.94 |
EBIT | -150.72 | -189.02 | -460.65 | 122.72 | 356.12 | 335.96 |
EBIT Margin | -11.14% | -15.91% | -49.98% | 8.37% | 20.78% | 22.73% |
Effective Tax Rate | - | - | - | - | 7.43% | 8.10% |
Revenue as Reported | 259.54 | 1,188 | 921.73 | 1,467 | 1,714 | 1,478 |