Baoxiniao Holding Co., Ltd. (SHE:002154)
China
· Delayed Price · Currency is CNY 4.110
+0.050 (1.23%)
Apr 29, 2026, 3:04 PM CST
Baoxiniao Holding 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 | 2021 - 2017 |
| Operating Revenue | 5,306 | 5,169 | 5,019 | 5,109 | 4,233 | 4,326 | Upgrade
|
| Other Revenue | - | - | 134.37 | 144.72 | 79.75 | 125.03 | Upgrade
|
| Revenue | 5,306 | 5,169 | 5,153 | 5,254 | 4,313 | 4,451 | Upgrade
|
| Revenue Growth (YoY) | 3.96% | 0.31% | -1.91% | 21.82% | -3.11% | 17.52% | Upgrade
|
| Cost of Revenue | 1,912 | 1,835 | 1,897 | 1,917 | 1,682 | 1,648 | Upgrade
|
| Gross Profit | 3,393 | 3,335 | 3,256 | 3,337 | 2,631 | 2,803 | Upgrade
|
| Selling, General & Admin | 2,763 | 2,713 | 2,509 | 2,402 | 1,990 | 2,093 | Upgrade
|
| Research & Development | 73.94 | 75.29 | 92.73 | 108.57 | 83.3 | 75.53 | Upgrade
|
| Other Operating Expenses | -118.75 | -43.97 | 45.51 | 47.21 | 36.69 | 43.97 | Upgrade
|
| Operating Expenses | 2,718 | 2,744 | 2,654 | 2,567 | 2,120 | 2,225 | Upgrade
|
| Operating Income | 675.31 | 590.93 | 601.81 | 769.89 | 511.57 | 578.38 | Upgrade
|
| Interest Expense | - | - | -16.52 | -13.35 | -10.18 | -10.39 | Upgrade
|
| Interest & Investment Income | 17.72 | 17.51 | 65.56 | 91.6 | 60.09 | 37 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | 0.34 | 0.39 | 2.34 | 1.66 | Upgrade
|
| Other Non Operating Income (Expenses) | 20.05 | 16.82 | -11.83 | -10.63 | -10.62 | -6.55 | Upgrade
|
| EBT Excluding Unusual Items | 713.07 | 625.26 | 639.36 | 837.91 | 553.2 | 600.1 | Upgrade
|
| Impairment of Goodwill | - | - | -17.74 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 1.17 | -0.16 | -14.4 | -9.08 | -18.73 | -7.84 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.32 | -0.54 | -0.12 | -0.33 | 1.16 | 0.87 | Upgrade
|
| Asset Writedown | -145.67 | -143.37 | -26.96 | -52.59 | -61.5 | -41.13 | Upgrade
|
| Other Unusual Items | - | - | 107.65 | 122.63 | 132.65 | 63.82 | Upgrade
|
| Pretax Income | 568.25 | 481.19 | 687.78 | 898.54 | 606.77 | 615.83 | Upgrade
|
| Income Tax Expense | 152.79 | 130.69 | 167.63 | 169.64 | 130.72 | 136.41 | Upgrade
|
| Earnings From Continuing Operations | 415.47 | 350.5 | 520.15 | 728.89 | 476.05 | 479.42 | Upgrade
|
| Minority Interest in Earnings | -7.21 | -8.75 | -25.19 | -31.04 | -17.27 | -15.06 | Upgrade
|
| Net Income | 408.25 | 341.75 | 494.96 | 697.85 | 458.77 | 464.36 | Upgrade
|
| Net Income to Common | 408.25 | 341.75 | 494.96 | 697.85 | 458.77 | 464.36 | Upgrade
|
| Net Income Growth | -1.65% | -30.95% | -29.07% | 52.11% | -1.20% | 26.70% | Upgrade
|
| Shares Outstanding (Basic) | 1,501 | 1,486 | 1,456 | 1,454 | 1,480 | 1,222 | Upgrade
|
| Shares Outstanding (Diluted) | 1,501 | 1,486 | 1,456 | 1,454 | 1,480 | 1,222 | Upgrade
|
| Shares Change (YoY) | 4.04% | 2.07% | 0.13% | -1.76% | 21.11% | 0.03% | Upgrade
|
| EPS (Basic) | 0.27 | 0.23 | 0.34 | 0.48 | 0.31 | 0.38 | Upgrade
|
| EPS (Diluted) | 0.27 | 0.23 | 0.34 | 0.48 | 0.31 | 0.38 | Upgrade
|
| EPS Growth | -5.47% | -32.35% | -29.17% | 54.84% | -18.42% | 26.67% | Upgrade
|
| Free Cash Flow | 421.36 | 324.33 | 91.46 | 770.88 | 316.58 | 473.64 | Upgrade
|
| Free Cash Flow Per Share | 0.28 | 0.22 | 0.06 | 0.53 | 0.21 | 0.39 | Upgrade
|
| Dividend Per Share | - | - | 0.120 | 0.250 | 0.400 | 0.420 | Upgrade
|
| Dividend Growth | - | - | -52.00% | -37.50% | -4.76% | 600.00% | Upgrade
|
| Gross Margin | 63.95% | 64.51% | 63.19% | 63.52% | 61.01% | 62.97% | Upgrade
|
| Operating Margin | 12.73% | 11.43% | 11.68% | 14.66% | 11.86% | 12.99% | Upgrade
|
| Profit Margin | 7.70% | 6.61% | 9.61% | 13.28% | 10.64% | 10.43% | Upgrade
|
| Free Cash Flow Margin | 7.94% | 6.27% | 1.77% | 14.67% | 7.34% | 10.64% | Upgrade
|
| EBITDA | 809.34 | 714.66 | 684.34 | 850.84 | 598.46 | 669.75 | Upgrade
|
| EBITDA Margin | 15.25% | 13.83% | 13.28% | 16.20% | 13.88% | 15.05% | Upgrade
|
| D&A For EBITDA | 134.03 | 123.73 | 82.53 | 80.94 | 86.9 | 91.37 | Upgrade
|
| EBIT | 675.31 | 590.93 | 601.81 | 769.89 | 511.57 | 578.38 | Upgrade
|
| EBIT Margin | 12.73% | 11.43% | 11.68% | 14.66% | 11.86% | 12.99% | Upgrade
|
| Effective Tax Rate | 26.89% | 27.16% | 24.37% | 18.88% | 21.54% | 22.15% | Upgrade
|
| Revenue as Reported | - | - | 5,153 | 5,254 | 4,313 | 4,451 | Upgrade
|
| Advertising Expenses | - | - | 317.25 | 277.36 | 257.36 | 249.97 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.