JiangXi BaiSheng Intelligent Technology Co., Ltd. (SHE:301083)
China · Delayed Price · Currency is CNY 14.16
+0.50 (3.66%)
At close: Aug 25, 2026
SHE:301083 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 | 354.53 | 347.1 | 398.27 | 385.89 | 403.9 | 518.7 |
Other Revenue | 2.01 | 2.01 | 1.83 | 2.37 | 3.31 | 6.44 |
| 356.54 | 349.11 | 400.1 | 388.26 | 407.2 | 525.14 | |
Revenue Growth | -6.49% | -12.75% | 3.05% | -4.65% | -22.46% | 4.63% |
Cost of Revenue | 282.45 | 277.65 | 317.58 | 303.95 | 316.54 | 409.32 |
Gross Profit | 74.09 | 71.46 | 82.53 | 84.31 | 90.66 | 115.82 |
Selling, General & Admin | 39.75 | 41.07 | 40.81 | 39.79 | 35.48 | 36.79 |
Research & Development | 20.41 | 19.85 | 19.21 | 19 | 18.15 | 18.08 |
Other Operating Expenses | 1.51 | 2.76 | 0.6 | 2.08 | 1.7 | 0.25 |
Operating Expenses | 62.65 | 64.65 | 64.68 | 64.73 | 55.44 | 55.57 |
Operating Income | 11.44 | 6.81 | 17.85 | 19.58 | 35.22 | 60.25 |
Interest Expense | -0.35 | -0.35 | -0.05 | -0.03 | -0.03 | -0.04 |
Interest & Investment Income | 11.86 | 14.99 | 16.24 | 16.17 | 14.31 | 4.33 |
Currency Exchange Gain (Loss) | -2.6 | -2.6 | 0.99 | -0.46 | 0.44 | -0.02 |
Other Non Operating Income (Expenses) | -1.9 | 10.12 | -4.84 | -0.12 | -3.57 | -0.94 |
EBT Excluding Unusual Items | 18.44 | 28.97 | 30.19 | 35.14 | 46.38 | 63.57 |
Gain (Loss) on Sale of Investments | -0.4 | 0.9 | 2.54 | 1.01 | 0.28 | - |
Gain (Loss) on Sale of Assets | -0.16 | -0.01 | 0.02 | 0.01 | 0.21 | -0.02 |
Asset Writedown | -1.37 | -0.09 | -0.09 | -0 | - | - |
Other Unusual Items | 4.09 | 4.09 | 3.98 | 2.75 | 22.62 | 7.86 |
Pretax Income | 20.6 | 33.86 | 36.69 | 38.93 | 69.5 | 71.41 |
Income Tax Expense | 1.28 | 2.5 | 4.89 | 4.36 | 6.87 | 8.27 |
Earnings From Continuing Operations | 19.32 | 31.36 | 31.79 | 34.58 | 62.63 | 63.14 |
Minority Interest in Earnings | -0.87 | -0.86 | 1.23 | 0.61 | -1.06 | -1.58 |
Net Income | 18.45 | 30.5 | 33.02 | 35.19 | 61.57 | 61.56 |
Net Income to Common | 18.45 | 30.5 | 33.02 | 35.19 | 61.57 | 61.56 |
Net Income Growth | -43.01% | -7.64% | -6.14% | -42.85% | 0.01% | -7.08% |
Shares Outstanding (Basic) | 178 | 178 | 178 | 178 | 178 | 143 |
Shares Outstanding (Diluted) | 178 | 178 | 178 | 178 | 178 | 143 |
Shares Change | 0.06% | 0.01% | -0.03% | 0.03% | 24.66% | 6.96% |
EPS (Basic) | 0.10 | 0.17 | 0.19 | 0.20 | 0.35 | 0.43 |
EPS (Diluted) | 0.10 | 0.17 | 0.19 | 0.20 | 0.35 | 0.43 |
EPS Growth | -43.04% | -7.65% | -6.12% | -42.86% | -19.77% | -13.13% |
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 | 9.11 | 17.61 | -16.27 | -0.04 | 27.57 | 48.65 |
Free Cash Flow Per Share | 0.05 | 0.10 | -0.09 | - | 0.15 | 0.34 |
Dividend Per Share | 0.052 | 0.052 | 0.120 | 0.120 | 0.035 | 0.035 |
Dividend Growth | -56.67% | -56.67% | 0% | 242.86% | 0% | - |
Gross Margin | 20.78% | 20.47% | 20.63% | 21.71% | 22.26% | 22.05% |
Operating Margin | 3.21% | 1.95% | 4.46% | 5.04% | 8.65% | 11.47% |
Profit Margin | 5.17% | 8.74% | 8.25% | 9.06% | 15.12% | 11.72% |
Free Cash Flow Margin | 2.55% | 5.04% | -4.07% | -0.01% | 6.77% | 9.26% |
EBITDA | 24.69 | 19.89 | 29.19 | 30.98 | 45.53 | 70.17 |
EBITDA Margin | 6.93% | 5.70% | 7.30% | 7.98% | 11.18% | 13.36% |
D&A For EBITDA | 13.25 | 13.08 | 11.34 | 11.4 | 10.31 | 9.92 |
EBIT | 11.44 | 6.81 | 17.85 | 19.58 | 35.22 | 60.25 |
EBIT Margin | 3.21% | 1.95% | 4.46% | 5.04% | 8.65% | 11.47% |
Effective Tax Rate | 6.23% | 7.39% | 13.34% | 11.19% | 9.89% | 11.58% |
Revenue as Reported | 349.11 | 349.11 | 400.1 | 388.26 | 407.2 | 525.14 |
Advertising Expenses | - | 1.18 | 3.09 | 2.6 | 0.41 | 0.79 |