Beijing Energy International Holding Co., Ltd. (HKG:0686)
Hong Kong
· Delayed Price · Currency is HKD 1.210
+0.020 (1.68%)
Mar 10, 2026, 1:27 PM HKT
HKG:0686 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 5,493 | 4,642 | 3,080 | 1,800 | 922 | 664 | Upgrade
|
| Other Revenue | 2,332 | 2,369 | 2,488 | 2,315 | 1,903 | 1,485 | Upgrade
|
| Revenue | 7,825 | 7,011 | 5,568 | 4,115 | 2,825 | 2,149 | Upgrade
|
| Revenue Growth (YoY) | 24.88% | 25.92% | 35.31% | 45.66% | 31.46% | -0.88% | Upgrade
|
| Operations & Maintenance | 442 | 360 | 188 | 123 | 83 | 42 | Upgrade
|
| Selling, General & Admin | 218 | 181 | 129 | 53 | 38 | 40 | Upgrade
|
| Depreciation & Amortization | 3,212 | 2,613 | 1,903 | 1,316 | 798 | 604 | Upgrade
|
| Amortization of Goodwill & Intangibles | 6 | 3 | - | - | - | - | Upgrade
|
| Other Operating Expenses | 1,247 | 1,131 | 1,110 | 525 | 322 | 172 | Upgrade
|
| Total Operating Expenses | 5,122 | 4,288 | 3,330 | 2,017 | 1,241 | 858 | Upgrade
|
| Operating Income | 2,703 | 2,723 | 2,238 | 2,098 | 1,584 | 1,291 | Upgrade
|
| Interest Expense | -2,373 | -2,379 | -1,997 | -1,514 | -1,110 | -1,111 | Upgrade
|
| Interest Income | 138 | 185 | 361 | 38 | 129 | 80 | Upgrade
|
| Net Interest Expense | -2,235 | -2,194 | -1,636 | -1,476 | -981 | -1,031 | Upgrade
|
| Income (Loss) on Equity Investments | 63 | 40 | 30 | 19 | 16 | 21 | Upgrade
|
| Currency Exchange Gain (Loss) | -8 | -8 | -33 | -5 | -2 | 4 | Upgrade
|
| Other Non-Operating Income (Expenses) | 200 | 149 | 147 | 4 | -88 | 65 | Upgrade
|
| EBT Excluding Unusual Items | 723 | 710 | 746 | 640 | 529 | 350 | Upgrade
|
| Total Merger & Restructuring Charges | 1 | - | -8 | -23 | -25 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -2 | -2 | - | -1 | -3 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | -6 | -3 | Upgrade
|
| Asset Writedown | - | - | -163 | - | -7 | -3 | Upgrade
|
| Other Unusual Items | 6 | 6 | 79 | 7 | 263 | - | Upgrade
|
| Pretax Income | 728 | 714 | 654 | 623 | 751 | 344 | Upgrade
|
| Income Tax Expense | 170 | 157 | 182 | 151 | 101 | 82 | Upgrade
|
| Earnings From Continuing Ops. | 558 | 557 | 472 | 472 | 650 | 262 | Upgrade
|
| Net Income to Company | 558 | 557 | 472 | 472 | 650 | 262 | Upgrade
|
| Minority Interest in Earnings | -332 | -471 | -430 | -203 | -86 | -21 | Upgrade
|
| Net Income | 226 | 86 | 42 | 269 | 564 | 241 | Upgrade
|
| Net Income to Common | 226 | 86 | 42 | 269 | 564 | 241 | Upgrade
|
| Net Income Growth | - | 104.76% | -84.39% | -52.30% | 134.03% | - | Upgrade
|
| Shares Outstanding (Basic) | 2,199 | 2,218 | 2,324 | 2,243 | 2,243 | 2,149 | Upgrade
|
| Shares Outstanding (Diluted) | 2,199 | 2,218 | 2,324 | 2,243 | 2,243 | 2,149 | Upgrade
|
| Shares Change (YoY) | -5.29% | -4.56% | 3.62% | - | 4.38% | 53.34% | Upgrade
|
| EPS (Basic) | 0.10 | 0.04 | 0.02 | 0.12 | 0.25 | 0.11 | Upgrade
|
| EPS (Diluted) | 0.10 | 0.04 | 0.02 | 0.12 | 0.25 | 0.11 | Upgrade
|
| EPS Growth | - | 114.55% | -84.93% | -52.30% | 124.21% | - | Upgrade
|
| Free Cash Flow | -1,559 | -5,862 | -12,481 | -3,518 | -1,859 | 1,132 | Upgrade
|
| Free Cash Flow Per Share | -0.71 | -2.64 | -5.37 | -1.57 | -0.83 | 0.53 | Upgrade
|
| Dividend Per Share | 0.092 | 0.092 | 0.091 | 0.090 | - | - | Upgrade
|
| Dividend Growth | 1.10% | 1.10% | 1.11% | - | - | - | Upgrade
|
| Profit Margin | 2.89% | 1.23% | 0.75% | 6.54% | 19.96% | 11.21% | Upgrade
|
| Free Cash Flow Margin | -19.92% | -83.61% | -224.16% | -85.49% | -65.81% | 52.68% | Upgrade
|
| EBITDA | 5,765 | 5,201 | 4,033 | 3,342 | 2,349 | 1,866 | Upgrade
|
| EBITDA Margin | 73.67% | 74.18% | 72.43% | 81.22% | 83.15% | 86.83% | Upgrade
|
| D&A For EBITDA | 3,062 | 2,478 | 1,795 | 1,244 | 765 | 575 | Upgrade
|
| EBIT | 2,703 | 2,723 | 2,238 | 2,098 | 1,584 | 1,291 | Upgrade
|
| EBIT Margin | 34.54% | 38.84% | 40.19% | 50.98% | 56.07% | 60.07% | Upgrade
|
| Effective Tax Rate | 23.35% | 21.99% | 27.83% | 24.24% | 13.45% | 23.84% | Upgrade
|
| Revenue as Reported | 7,825 | 7,011 | 5,568 | 4,115 | 2,825 | 2,149 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.