BGRIMM Technology Co., Ltd. (SHA:600980)
China
· Delayed Price · Currency is CNY 24.21
+0.34 (1.42%)
Mar 10, 2026, 1:14 PM CST
BGRIMM 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 | 1,308 | 1,186 | 928.16 | 868 | 854.36 | 538.24 | Upgrade
|
| Other Revenue | 1.52 | 1.52 | 1.11 | 2.21 | 1.78 | 7.8 | Upgrade
|
| Revenue | 1,310 | 1,188 | 929.27 | 870.21 | 856.14 | 546.04 | Upgrade
|
| Revenue Growth (YoY) | 30.64% | 27.84% | 6.79% | 1.64% | 56.79% | 9.53% | Upgrade
|
| Cost of Revenue | 972.1 | 863.12 | 686.41 | 668.29 | 633.25 | 411.95 | Upgrade
|
| Gross Profit | 337.44 | 324.86 | 242.86 | 201.92 | 222.89 | 134.09 | Upgrade
|
| Selling, General & Admin | 112.64 | 113.76 | 94.58 | 82.18 | 78.33 | 64.94 | Upgrade
|
| Research & Development | 75.72 | 69.72 | 56.78 | 47.35 | 48.16 | 28.86 | Upgrade
|
| Other Operating Expenses | 7.93 | 12.12 | 5.51 | 9.71 | 7.87 | 6.62 | Upgrade
|
| Operating Expenses | 201.75 | 201.71 | 159.99 | 141.6 | 140.06 | 99.79 | Upgrade
|
| Operating Income | 135.69 | 123.15 | 82.87 | 60.33 | 82.83 | 34.3 | Upgrade
|
| Interest Expense | -1.04 | -0.86 | -0.48 | -0.66 | -0.81 | - | Upgrade
|
| Interest & Investment Income | 10.62 | 13.51 | 11.16 | 11.71 | 9.43 | 2.8 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | - | 0 | Upgrade
|
| Currency Exchange Gain (Loss) | 2.13 | 2.13 | 0.76 | 2.33 | 1.34 | -0.92 | Upgrade
|
| Other Non Operating Income (Expenses) | -2.58 | -1.3 | 9.6 | -0.84 | -1.15 | -0.56 | Upgrade
|
| EBT Excluding Unusual Items | 144.81 | 136.62 | 103.92 | 72.86 | 91.65 | 35.62 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.3 | 0.52 | - | - | 0.21 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.07 | 0.14 | 0.04 | 0.08 | 10.53 | -0.12 | Upgrade
|
| Asset Writedown | -24.29 | -23.4 | -0.2 | -0.2 | -3.73 | - | Upgrade
|
| Other Unusual Items | 5.95 | 5.85 | 0.46 | 21.67 | 6.99 | 20.93 | Upgrade
|
| Pretax Income | 126.25 | 119.73 | 104.21 | 94.78 | 105.64 | 56.43 | Upgrade
|
| Income Tax Expense | 18.77 | 17.28 | 12.76 | 11.75 | 12.84 | 8.91 | Upgrade
|
| Earnings From Continuing Operations | 107.48 | 102.44 | 91.46 | 83.03 | 92.8 | 47.53 | Upgrade
|
| Minority Interest in Earnings | 3.51 | 3.37 | 0.29 | 0.48 | 1.66 | 0.34 | Upgrade
|
| Net Income | 110.99 | 105.82 | 91.75 | 83.51 | 94.46 | 47.87 | Upgrade
|
| Net Income to Common | 110.99 | 105.82 | 91.75 | 83.51 | 94.46 | 47.87 | Upgrade
|
| Net Income Growth | 12.23% | 15.33% | 9.87% | -11.60% | 97.35% | 5.39% | Upgrade
|
| Shares Outstanding (Basic) | 189 | 189 | 191 | 186 | 178 | 155 | Upgrade
|
| Shares Outstanding (Diluted) | 189 | 189 | 191 | 186 | 178 | 155 | Upgrade
|
| Shares Change (YoY) | -0.97% | -0.98% | 2.57% | 4.67% | 14.70% | 1.83% | Upgrade
|
| EPS (Basic) | 0.59 | 0.56 | 0.48 | 0.45 | 0.53 | 0.31 | Upgrade
|
| EPS (Diluted) | 0.59 | 0.56 | 0.48 | 0.45 | 0.53 | 0.31 | Upgrade
|
| EPS Growth | 13.33% | 16.48% | 7.12% | -15.55% | 72.05% | 3.49% | Upgrade
|
| Free Cash Flow | 160.89 | 121.91 | 65.69 | -51.63 | -4.96 | 12.63 | Upgrade
|
| Free Cash Flow Per Share | 0.85 | 0.64 | 0.34 | -0.28 | -0.03 | 0.08 | Upgrade
|
| Dividend Per Share | 0.145 | 0.130 | 0.052 | 0.050 | 0.048 | 0.035 | Upgrade
|
| Dividend Growth | 76.83% | 150.00% | 4.00% | 4.17% | 37.14% | 16.67% | Upgrade
|
| Gross Margin | 25.77% | 27.35% | 26.13% | 23.20% | 26.04% | 24.56% | Upgrade
|
| Operating Margin | 10.36% | 10.37% | 8.92% | 6.93% | 9.68% | 6.28% | Upgrade
|
| Profit Margin | 8.48% | 8.91% | 9.87% | 9.60% | 11.03% | 8.77% | Upgrade
|
| Free Cash Flow Margin | 12.29% | 10.26% | 7.07% | -5.93% | -0.58% | 2.31% | Upgrade
|
| EBITDA | 166.53 | 151.46 | 107.81 | 81.38 | 103.34 | 53.02 | Upgrade
|
| EBITDA Margin | 12.72% | 12.75% | 11.60% | 9.35% | 12.07% | 9.71% | Upgrade
|
| D&A For EBITDA | 30.84 | 28.31 | 24.94 | 21.06 | 20.51 | 18.72 | Upgrade
|
| EBIT | 135.69 | 123.15 | 82.87 | 60.33 | 82.83 | 34.3 | Upgrade
|
| EBIT Margin | 10.36% | 10.37% | 8.92% | 6.93% | 9.68% | 6.28% | Upgrade
|
| Effective Tax Rate | 14.87% | 14.44% | 12.24% | 12.40% | 12.16% | 15.78% | Upgrade
|
| Revenue as Reported | 1,310 | 1,188 | 929.27 | 870.21 | 856.14 | 546.04 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.