Beijing Energy International Holding Co., Ltd. (00686.HK) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	15.3B	7.7B	7.0B	5.6B	4.1B
Cost of Revenue	1.2B	478.0M	360.0M	188.0M	123.0M
Gross Profit	14.1B	7.3B	6.7B	5.4B	4.0B
Operating Expenses
R&D Expense	—	—	—	—	—
SG&A Expense	1.8B	921.0M	853.0M	666.0M	404.0M
General & Admin Expense	323.0M	172.0M	145.0M	95.0M	35.0M
Selling & Marketing Expense	1.5B	749.0M	708.0M	571.0M	369.0M
Other Expenses	—	—	2.9B	—	—
Total Operating Expenses	1.8B	921.0M	3.7B	666.0M	404.0M
Cost and Expenses	3.0B	1.4B	4.1B	854.0M	527.0M
Operating Income (EBIT)	12.3B	6.3B	2.9B	4.7B	2.1B
Non-Operating
Interest Income	109.3M	75.0M	185.0M	289.0M	38.0M
Interest Expense	4.3B	2.2B	2.3B	1.9B	1.5B
Net Interest Income	(4.2B)	(2.1B)	(2.2B)	(1.6B)	(1.5B)
Other Non-Op Income/Expense	(11.5B)	(5.9B)	(2.2B)	(4.1B)	(1.5B)
Non-Operating Income (excl Interest)	8.0B	4.1B	197.0M	2.1B	69.0M
EBT (Pre-Tax Income)	780.0M	432.0M	714.0M	654.0M	623.0M
Income Tax Expense	552.0M	400.0M	157.0M	182.0M	151.0M
Bottom Line
Net Income	(224.3M)	(159.0M)	86.0M	42.0M	269.0M
Earnings from Cont. Ops	228.0M	32.0M	557.0M	472.0M	472.0M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	(592.3M)	(154.9M)	86.0M	42.0M	269.0M
Per Share
Basic EPS	(HK$0.27)	(HK$0.24)	HK$0.04	HK$0.00	HK$0.01
Diluted EPS	(HK$0.10)	(HK$0.07)	HK$0.04	HK$0.00	HK$0.01
Revenue Per Share	HK$6.94	HK$11.67	HK$0.32	HK$0.25	HK$0.18
Shares
Basic Shares Outstanding	2.2B	663.2M	22.2B	22.4B	22.4B
Diluted Shares Outstanding	2.2B	2.2B	22.2B	22.4B	22.4B
Profitability Metrics
EBITDA	10.2B	5.7B	4.5B	4.5B	3.3B
D&A	5.9B	3.5B	1.8B	1.9B	1.2B
EBIT	4.3B	2.2B	2.7B	2.6B	2.1B

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026