Jiumaojiu International Holdings Limited (FRA:3YU)
Germany
· Delayed Price · Currency is EUR 0.191
-0.003 (-1.55%)
Last updated: Dec 4, 2025, 8:02 AM CET
FRA:3YU 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 - 2016 |
|---|---|---|---|---|---|---|---|
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 - 2016 |
| Operating Revenue | 5,763 | 6,074 | 5,986 | 4,006 | 4,180 | 2,715 | Upgrade
|
| Other Revenue | 1.71 | 0.98 | 1.68 | - | - | - | Upgrade
|
| Revenue | 5,765 | 6,075 | 5,988 | 4,006 | 4,180 | 2,715 | Upgrade
|
| Revenue Growth (YoY) | -6.61% | 1.46% | 49.47% | -4.16% | 53.96% | 1.03% | Upgrade
|
| Cost of Revenue | 4,208 | 4,427 | 4,158 | 2,883 | 2,881 | 1,992 | Upgrade
|
| Gross Profit | 1,557 | 1,648 | 1,830 | 1,123 | 1,299 | 722.74 | Upgrade
|
| Selling, General & Admin | 26.03 | 31.02 | 41.75 | 31.32 | 28.95 | 20.78 | Upgrade
|
| Other Operating Expenses | 404.9 | 430.05 | 345.9 | 251.5 | 194.6 | 130.42 | Upgrade
|
| Operating Expenses | 1,287 | 1,330 | 1,109 | 876.11 | 725.23 | 504.83 | Upgrade
|
| Operating Income | 269.04 | 318.4 | 721.17 | 246.61 | 573.46 | 217.91 | Upgrade
|
| Interest Expense | -112.77 | -110.96 | -92.87 | -81.11 | -75.31 | -67.2 | Upgrade
|
| Interest & Investment Income | 49.94 | 56.73 | 64.38 | 27.06 | 14.16 | 69.14 | Upgrade
|
| Earnings From Equity Investments | -5.28 | -3.92 | -2.2 | -3.26 | 0.98 | -8.24 | Upgrade
|
| Currency Exchange Gain (Loss) | 7.01 | -33.03 | -22.9 | -78.86 | 17.89 | -0.2 | Upgrade
|
| Other Non Operating Income (Expenses) | -3.51 | -10.67 | -3.5 | 1.82 | -1.47 | -2.14 | Upgrade
|
| EBT Excluding Unusual Items | 204.44 | 216.55 | 664.08 | 112.26 | 529.73 | 209.26 | Upgrade
|
| Gain (Loss) on Sale of Investments | 0.21 | -4.35 | -7.21 | -7.69 | -1.79 | -0.07 | Upgrade
|
| Gain (Loss) on Sale of Assets | -29.66 | -23.06 | 2.73 | -2.73 | -2.47 | -13.03 | Upgrade
|
| Asset Writedown | -107.49 | -111.56 | -21.82 | -7.17 | -18.8 | -21.69 | Upgrade
|
| Other Unusual Items | -3.57 | -3.57 | -1.39 | -0.36 | -0.75 | 2.13 | Upgrade
|
| Pretax Income | 63.95 | 74.01 | 636.38 | 94.33 | 505.92 | 176.61 | Upgrade
|
| Income Tax Expense | 28.4 | 29.21 | 156.39 | 38.72 | 133.77 | 38.6 | Upgrade
|
| Earnings From Continuing Operations | 35.54 | 44.8 | 480 | 55.61 | 372.15 | 138.01 | Upgrade
|
| Minority Interest in Earnings | 8.66 | 11.01 | -26.54 | -6.33 | -32.22 | -13.94 | Upgrade
|
| Net Income | 44.21 | 55.81 | 453.46 | 49.28 | 339.94 | 124.06 | Upgrade
|
| Net Income to Common | 44.21 | 55.81 | 453.46 | 49.28 | 339.94 | 124.06 | Upgrade
|
| Net Income Growth | -85.44% | -87.69% | 820.18% | -85.50% | 174.00% | -24.54% | Upgrade
|
| Shares Outstanding (Basic) | 1,400 | 1,419 | 1,453 | 1,454 | 1,453 | 1,393 | Upgrade
|
| Shares Outstanding (Diluted) | 1,400 | 1,419 | 1,453 | 1,454 | 1,454 | 1,393 | Upgrade
|
| Shares Change (YoY) | -2.96% | -2.32% | -0.07% | -0.02% | 4.35% | 39.33% | Upgrade
|
| EPS (Basic) | 0.03 | 0.04 | 0.31 | 0.03 | 0.23 | 0.09 | Upgrade
|
| EPS (Diluted) | 0.03 | 0.04 | 0.31 | 0.03 | 0.23 | 0.09 | Upgrade
|
| EPS Growth | -86.11% | -87.31% | 933.37% | -86.96% | 158.31% | -44.35% | Upgrade
|
| Free Cash Flow | 622.76 | 448.03 | 436.21 | 314.18 | 519.91 | 290.49 | Upgrade
|
| Free Cash Flow Per Share | 0.45 | 0.32 | 0.30 | 0.22 | 0.36 | 0.21 | Upgrade
|
| Dividend Per Share | 0.019 | 0.019 | 0.136 | 0.009 | 0.049 | 0.017 | Upgrade
|
| Dividend Growth | -86.20% | -86.20% | 1439.19% | -81.90% | 190.24% | - | Upgrade
|
| Gross Margin | 27.00% | 27.13% | 30.56% | 28.03% | 31.07% | 26.62% | Upgrade
|
| Operating Margin | 4.67% | 5.24% | 12.04% | 6.16% | 13.72% | 8.03% | Upgrade
|
| Profit Margin | 0.77% | 0.92% | 7.57% | 1.23% | 8.13% | 4.57% | Upgrade
|
| Free Cash Flow Margin | 10.80% | 7.38% | 7.29% | 7.84% | 12.44% | 10.70% | Upgrade
|
| EBITDA | 555.69 | 598.35 | 948.7 | 432.25 | 730.48 | 326.71 | Upgrade
|
| EBITDA Margin | 9.64% | 9.85% | 15.85% | 10.79% | 17.48% | 12.03% | Upgrade
|
| D&A For EBITDA | 286.64 | 279.95 | 227.54 | 185.64 | 157.02 | 108.8 | Upgrade
|
| EBIT | 269.04 | 318.4 | 721.17 | 246.61 | 573.46 | 217.91 | Upgrade
|
| EBIT Margin | 4.67% | 5.24% | 12.04% | 6.16% | 13.72% | 8.03% | Upgrade
|
| Effective Tax Rate | 44.42% | 39.47% | 24.57% | 41.05% | 26.44% | 21.86% | Upgrade
|
| Advertising Expenses | - | 104.06 | 84.52 | 55.55 | 47.72 | 21.4 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.