Xiaomi Corporation (HKG:1810)
Hong Kong
· Delayed Price · Currency is HKD 30.14
+0.22 (0.74%)
Apr 29, 2026, 4:08 PM HKT
Xiaomi Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 457,287 | 365,906 | 270,970 | 280,044 | 328,309 | Upgrade
|
| Revenue Growth (YoY) | 24.97% | 35.04% | -3.24% | -14.70% | 33.53% | Upgrade
|
| Cost of Revenue | 355,481 | 289,346 | 213,494 | 232,467 | 270,048 | Upgrade
|
| Gross Profit | 101,806 | 76,560 | 57,476 | 47,577 | 58,261 | Upgrade
|
| Selling, General & Admin | 39,867 | 30,991 | 24,353 | 26,437 | 25,720 | Upgrade
|
| Research & Development | 33,132 | 24,050 | 19,098 | 16,028 | 13,167 | Upgrade
|
| Other Operating Expenses | -5,457 | -1,502 | -739.41 | -963.69 | -648.53 | Upgrade
|
| Operating Expenses | 67,543 | 53,539 | 42,712 | 41,502 | 38,238 | Upgrade
|
| Operating Income | 34,263 | 23,021 | 14,765 | 6,076 | 20,023 | Upgrade
|
| Interest Expense | -3,635 | -1,332 | -1,150 | -1,130 | -2,841 | Upgrade
|
| Interest & Investment Income | 5,381 | 3,836 | 3,558 | 1,789 | 1,400 | Upgrade
|
| Earnings From Equity Investments | 326.13 | 276.85 | 45.62 | -400.1 | 275.01 | Upgrade
|
| Currency Exchange Gain (Loss) | - | -319.63 | 124.41 | -998.6 | -483.29 | Upgrade
|
| Other Non Operating Income (Expenses) | -509.93 | 1,244 | -410.95 | 583.86 | - | Upgrade
|
| EBT Excluding Unusual Items | 35,825 | 26,726 | 16,932 | 5,920 | 18,372 | Upgrade
|
| Gain (Loss) on Sale of Investments | 13,822 | 1,401 | 5,079 | -1,986 | 6,045 | Upgrade
|
| Pretax Income | 49,647 | 28,127 | 22,011 | 3,934 | 24,417 | Upgrade
|
| Income Tax Expense | 8,080 | 4,548 | 4,537 | 1,431 | 5,134 | Upgrade
|
| Earnings From Continuing Operations | 41,566 | 23,578 | 17,474 | 2,503 | 19,283 | Upgrade
|
| Minority Interest in Earnings | 76.95 | 79.68 | 0.98 | -28.54 | 56.09 | Upgrade
|
| Net Income | 41,643 | 23,658 | 17,475 | 2,474 | 19,339 | Upgrade
|
| Net Income to Common | 41,643 | 23,658 | 17,475 | 2,474 | 19,339 | Upgrade
|
| Net Income Growth | 76.02% | 35.38% | 606.34% | -87.21% | -4.99% | Upgrade
|
| Shares Outstanding (Basic) | 25,657 | 24,825 | 24,885 | 24,828 | 24,927 | Upgrade
|
| Shares Outstanding (Diluted) | 26,695 | 25,501 | 25,325 | 25,297 | 25,509 | Upgrade
|
| Shares Change (YoY) | 4.69% | 0.69% | 0.11% | -0.83% | 3.41% | Upgrade
|
| EPS (Basic) | 1.62 | 0.95 | 0.70 | 0.10 | 0.78 | Upgrade
|
| EPS (Diluted) | 1.56 | 0.93 | 0.69 | 0.10 | 0.76 | Upgrade
|
| EPS Growth | 67.74% | 34.78% | 592.46% | -86.89% | -8.43% | Upgrade
|
| Free Cash Flow | 15,985 | 31,998 | 35,032 | -10,189 | 2,616 | Upgrade
|
| Free Cash Flow Per Share | 0.60 | 1.25 | 1.38 | -0.40 | 0.10 | Upgrade
|
| Gross Margin | 22.26% | 20.92% | 21.21% | 16.99% | 17.75% | Upgrade
|
| Operating Margin | 7.49% | 6.29% | 5.45% | 2.17% | 6.10% | Upgrade
|
| Profit Margin | 9.11% | 6.47% | 6.45% | 0.88% | 5.89% | Upgrade
|
| Free Cash Flow Margin | 3.50% | 8.74% | 12.93% | -3.64% | 0.80% | Upgrade
|
| EBITDA | 43,020 | 27,410 | 18,451 | 8,534 | 22,029 | Upgrade
|
| EBITDA Margin | 9.41% | 7.49% | 6.81% | 3.05% | 6.71% | Upgrade
|
| D&A For EBITDA | 8,757 | 4,389 | 3,687 | 2,459 | 2,006 | Upgrade
|
| EBIT | 34,263 | 23,021 | 14,765 | 6,076 | 20,023 | Upgrade
|
| EBIT Margin | 7.49% | 6.29% | 5.45% | 2.17% | 6.10% | Upgrade
|
| Effective Tax Rate | 16.28% | 16.17% | 20.61% | 36.38% | 21.02% | Upgrade
|
| Advertising Expenses | 9,085 | 8,011 | 6,996 | 7,234 | 7,246 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.