Shenzhen Boshijie Technology Co., Ltd. (SHE:301608)
China · Delayed Price · Currency is CNY 52.10
-4.70 (-8.27%)
Oct 27, 2026, 3:04 PM CST
SHE:301608 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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 1,853 | 1,688 | 1,386 | 1,111 | 1,189 | 1,317 |
Other Revenue | 23.38 | 23.38 | 15.31 | 11.71 | 20.87 | 18.88 |
| 1,876 | 1,712 | 1,402 | 1,123 | 1,210 | 1,336 | |
Revenue Growth | 15.25% | 22.11% | 24.85% | -7.18% | -9.44% | 26.83% |
Cost of Revenue | 1,411 | 1,300 | 1,073 | 810.07 | 921.95 | 997.12 |
Gross Profit | 465.23 | 411.16 | 329.17 | 312.65 | 287.67 | 338.58 |
Selling, General & Admin | 71.09 | 69.67 | 62.46 | 48 | 44.61 | 49.09 |
Research & Development | 117.16 | 110.09 | 95.83 | 78.63 | 73.72 | 71.44 |
Other Operating Expenses | 5.53 | 0.01 | 0.96 | 5.63 | 8.88 | 4.7 |
Operating Expenses | 195.91 | 181.86 | 163.61 | 133.83 | 129.59 | 127.43 |
Operating Income | 269.32 | 229.3 | 165.56 | 178.82 | 158.09 | 211.15 |
Interest Expense | -0.01 | -0.07 | -0.13 | -0.17 | -0.22 | -0.19 |
Interest & Investment Income | 5.99 | 9.81 | 11.92 | 7.16 | 4.16 | 2.96 |
Currency Exchange Gain (Loss) | -0.97 | -0.97 | 4.05 | -1.09 | -3.01 | 0.47 |
Other Non Operating Income (Expenses) | -8.81 | -0.54 | -0.4 | -0.3 | 1.37 | -0.86 |
EBT Excluding Unusual Items | 265.52 | 237.54 | 181 | 184.42 | 160.4 | 213.53 |
Gain (Loss) on Sale of Investments | 13.68 | 20.86 | 11 | 5.58 | 2.12 | 1.65 |
Gain (Loss) on Sale of Assets | 0.1 | -0 | -0.02 | -0.23 | -0.03 | 0.03 |
Asset Writedown | -2.77 | -0.05 | -0.08 | -0.13 | -0.08 | -0.05 |
Other Unusual Items | 3.44 | 2.51 | 0.61 | 1.63 | 10.52 | 2.54 |
Pretax Income | 279.97 | 260.86 | 192.52 | 191.27 | 172.93 | 217.7 |
Income Tax Expense | 34.37 | 26.14 | 16.89 | 17.06 | 15.26 | 23.58 |
Net Income | 245.6 | 234.72 | 175.62 | 174.21 | 157.67 | 194.12 |
Net Income to Common | 245.6 | 234.72 | 175.62 | 174.21 | 157.67 | 194.12 |
Net Income Growth | 10.95% | 33.65% | 0.81% | 10.50% | -18.78% | 67.78% |
Shares Outstanding (Basic) | 133 | 133 | 113 | 99 | 99 | 99 |
Shares Outstanding (Diluted) | 133 | 133 | 113 | 99 | 99 | 99 |
Shares Change | 0.00% | 17.08% | 13.89% | 0.00% | - | -0.20% |
EPS (Basic) | 1.85 | 1.77 | 1.55 | 1.75 | 1.59 | 1.95 |
EPS (Diluted) | 1.85 | 1.77 | 1.55 | 1.75 | 1.58 | 1.95 |
EPS Growth | 10.95% | 14.16% | -11.48% | 10.61% | -18.86% | 68.13% |
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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -71.39 | 220.74 | 124.27 | 100.19 | 236.22 | -38.22 |
Free Cash Flow Per Share | -0.54 | 1.67 | 1.10 | 1.01 | 2.38 | -0.38 |
Dividend Per Share | 0.302 | 0.641 | 0.649 | - | - | - |
Dividend Growth | -46.67% | -1.23% | - | - | - | - |
Gross Margin | 24.79% | 24.02% | 23.48% | 27.85% | 23.78% | 25.35% |
Operating Margin | 14.35% | 13.40% | 11.81% | 15.93% | 13.07% | 15.81% |
Profit Margin | 13.09% | 13.71% | 12.53% | 15.52% | 13.03% | 14.53% |
Free Cash Flow Margin | -3.81% | 12.90% | 8.87% | 8.92% | 19.53% | -2.86% |
EBITDA | 288.33 | 248.26 | 184.43 | 197.47 | 176.23 | 225.18 |
EBITDA Margin | 15.37% | 14.51% | 13.16% | 17.59% | 14.57% | 16.86% |
D&A For EBITDA | 19.02 | 18.95 | 18.87 | 18.65 | 18.14 | 14.03 |
EBIT | 269.32 | 229.3 | 165.56 | 178.82 | 158.09 | 211.15 |
EBIT Margin | 14.35% | 13.40% | 11.81% | 15.93% | 13.07% | 15.81% |
Effective Tax Rate | 12.28% | 10.02% | 8.77% | 8.92% | 8.83% | 10.83% |
Revenue as Reported | 439.6 | 1,712 | 1,402 | 1,123 | - | - |
Advertising Expenses | - | 0.35 | 0.66 | 0.59 | 0.05 | 0.13 |