Qingdao Baheal Medical INC. (SHE:301015)
China
· Delayed Price · Currency is CNY 22.15
+0.37 (1.70%)
At close: Mar 6, 2026
SHE:301015 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 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 7,552 | 8,068 | 8,226 | 7,494 | 7,030 | 5,864 | Upgrade
|
| Other Revenue | 26.03 | 26.03 | 29.96 | 15.19 | 22 | 15.19 | Upgrade
|
| Revenue | 7,578 | 8,094 | 8,256 | 7,510 | 7,052 | 5,879 | Upgrade
|
| Revenue Growth (YoY) | -9.95% | -1.96% | 9.94% | 6.50% | 19.94% | 21.26% | Upgrade
|
| Cost of Revenue | 4,802 | 5,228 | 5,505 | 5,426 | 5,277 | 4,415 | Upgrade
|
| Gross Profit | 2,775 | 2,866 | 2,751 | 2,084 | 1,774 | 1,464 | Upgrade
|
| Selling, General & Admin | 1,900 | 1,797 | 1,595 | 1,319 | 1,130 | 1,013 | Upgrade
|
| Research & Development | 42.69 | 36.14 | 42.45 | 3.32 | - | - | Upgrade
|
| Other Operating Expenses | 32.48 | 39.3 | 27.94 | 36.05 | 31.54 | 27.11 | Upgrade
|
| Operating Expenses | 1,980 | 1,884 | 1,698 | 1,371 | 1,160 | 1,050 | Upgrade
|
| Operating Income | 795.15 | 981.91 | 1,053 | 712.6 | 614.75 | 413.73 | Upgrade
|
| Interest Expense | -97.24 | -80.09 | -71.73 | -58.07 | -61.08 | -62.24 | Upgrade
|
| Interest & Investment Income | 32.17 | 72.84 | 57.03 | 9.44 | 10.92 | 17.98 | Upgrade
|
| Currency Exchange Gain (Loss) | -2.88 | -2.88 | -2.9 | 6.42 | -2.38 | -3.23 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.24 | -2.32 | -8.9 | -4.99 | -15.22 | -5.88 | Upgrade
|
| EBT Excluding Unusual Items | 726.95 | 969.46 | 1,026 | 665.4 | 547 | 360.35 | Upgrade
|
| Gain (Loss) on Sale of Investments | 67.5 | -6.59 | 0.62 | -10.75 | 5.87 | 4.21 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.32 | 0.93 | -6.57 | 0.57 | 0.1 | 0.48 | Upgrade
|
| Asset Writedown | -32.87 | -0.46 | -0.35 | -0.04 | -0.01 | -0.14 | Upgrade
|
| Other Unusual Items | -7.9 | 3.29 | 8.26 | 13.38 | 12.46 | 5.98 | Upgrade
|
| Pretax Income | 754 | 966.63 | 1,028 | 668.55 | 565.42 | 370.89 | Upgrade
|
| Income Tax Expense | 116.93 | 199.6 | 257.26 | 183.15 | 150.4 | 93.66 | Upgrade
|
| Earnings From Continuing Operations | 637.07 | 767.03 | 770.73 | 485.4 | 415.02 | 277.22 | Upgrade
|
| Minority Interest in Earnings | -110.04 | -75.44 | -58.67 | 16.68 | 6.63 | -4.51 | Upgrade
|
| Net Income | 527.03 | 691.59 | 712.06 | 502.09 | 421.64 | 272.71 | Upgrade
|
| Net Income to Common | 527.03 | 691.59 | 712.06 | 502.09 | 421.64 | 272.71 | Upgrade
|
| Net Income Growth | -34.71% | -2.87% | 41.82% | 19.08% | 54.61% | 29.94% | Upgrade
|
| Shares Outstanding (Basic) | 523 | 524 | 524 | 523 | 496 | 470 | Upgrade
|
| Shares Outstanding (Diluted) | 544 | 540 | 535 | 523 | 496 | 470 | Upgrade
|
| Shares Change (YoY) | -0.31% | 0.92% | 2.37% | 5.44% | 5.50% | -0.49% | Upgrade
|
| EPS (Basic) | 1.01 | 1.32 | 1.36 | 0.96 | 0.85 | 0.58 | Upgrade
|
| EPS (Diluted) | 0.97 | 1.28 | 1.33 | 0.96 | 0.85 | 0.58 | Upgrade
|
| EPS Growth | -34.50% | -3.76% | 38.54% | 12.94% | 46.55% | 30.58% | Upgrade
|
| Free Cash Flow | 568.3 | 509.86 | 614.01 | 200.43 | 153.81 | -133.19 | Upgrade
|
| Free Cash Flow Per Share | 1.04 | 0.94 | 1.15 | 0.38 | 0.31 | -0.28 | Upgrade
|
| Dividend Per Share | 0.762 | 0.762 | - | 0.762 | 0.667 | - | Upgrade
|
| Dividend Growth | - | - | - | 14.24% | - | - | Upgrade
|
| Gross Margin | 36.62% | 35.41% | 33.32% | 27.75% | 25.16% | 24.90% | Upgrade
|
| Operating Margin | 10.49% | 12.13% | 12.75% | 9.49% | 8.72% | 7.04% | Upgrade
|
| Profit Margin | 6.96% | 8.54% | 8.63% | 6.69% | 5.98% | 4.64% | Upgrade
|
| Free Cash Flow Margin | 7.50% | 6.30% | 7.44% | 2.67% | 2.18% | -2.27% | Upgrade
|
| EBITDA | 841.78 | 1,033 | 1,110 | 735.93 | 636.6 | 433.31 | Upgrade
|
| EBITDA Margin | 11.11% | 12.77% | 13.45% | 9.80% | 9.03% | 7.37% | Upgrade
|
| D&A For EBITDA | 46.64 | 51.36 | 57.65 | 23.33 | 21.85 | 19.59 | Upgrade
|
| EBIT | 795.15 | 981.91 | 1,053 | 712.6 | 614.75 | 413.73 | Upgrade
|
| EBIT Margin | 10.49% | 12.13% | 12.75% | 9.49% | 8.72% | 7.04% | Upgrade
|
| Effective Tax Rate | 15.51% | 20.65% | 25.03% | 27.39% | 26.60% | 25.25% | Upgrade
|
| Revenue as Reported | 7,578 | 8,094 | 8,256 | 7,510 | 7,052 | 5,879 | Upgrade
|
| Advertising Expenses | - | 0.26 | - | 1.01 | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.