Linmon Media Limited (HKG:9857)
Hong Kong
· Delayed Price · Currency is HKD 2.750
-0.110 (-3.85%)
At close: Apr 28, 2026
Linmon Media 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 - 2019 |
|---|---|---|---|---|---|---|
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 - 2019 |
| Revenue | 862.51 | 657.01 | 1,222 | 951.47 | 1,249 | Upgrade
|
| Revenue Growth (YoY) | 31.28% | -46.22% | 28.41% | -23.82% | -12.43% | Upgrade
|
| Cost of Revenue | 632.86 | 548.49 | 740.15 | 577.48 | 689.93 | Upgrade
|
| Gross Profit | 229.64 | 108.52 | 481.6 | 373.99 | 559.03 | Upgrade
|
| Selling, General & Admin | 234.21 | 373.49 | 299.2 | 386.57 | 265.44 | Upgrade
|
| Operating Expenses | 234.21 | 373.49 | 299.2 | 386.57 | 265.44 | Upgrade
|
| Operating Income | -4.57 | -264.96 | 182.4 | -12.59 | 293.59 | Upgrade
|
| Interest Expense | -5.41 | -2.88 | -2.44 | -4.1 | -4.84 | Upgrade
|
| Interest & Investment Income | 19.84 | 22.05 | 47.27 | 35.16 | 41.75 | Upgrade
|
| Earnings From Equity Investments | -2.86 | 1.79 | 0.2 | -1.77 | 2.2 | Upgrade
|
| Currency Exchange Gain (Loss) | -23.85 | 16.24 | 13.55 | 68.07 | - | Upgrade
|
| Other Non Operating Income (Expenses) | 30.63 | 2.74 | 48.53 | 29.73 | 14.03 | Upgrade
|
| EBT Excluding Unusual Items | 13.77 | -225.02 | 289.5 | 114.51 | 346.73 | Upgrade
|
| Gain (Loss) on Sale of Investments | 19.72 | 11.61 | -4 | -15.38 | 2.91 | Upgrade
|
| Gain (Loss) on Sale of Assets | -1.3 | - | - | - | - | Upgrade
|
| Other Unusual Items | 1.67 | - | - | -789.06 | -225.85 | Upgrade
|
| Pretax Income | 33.86 | -213.42 | 285.5 | -689.93 | 123.79 | Upgrade
|
| Income Tax Expense | 3.62 | -23.36 | 71.87 | 42.11 | 62.88 | Upgrade
|
| Earnings From Continuing Operations | 30.24 | -190.05 | 213.63 | -732.03 | 60.91 | Upgrade
|
| Minority Interest in Earnings | 0.99 | 0.91 | - | - | - | Upgrade
|
| Net Income | 31.23 | -189.14 | 213.63 | -732.03 | 60.91 | Upgrade
|
| Net Income to Common | 31.23 | -189.14 | 213.63 | -732.03 | 60.91 | Upgrade
|
| Net Income Growth | - | - | - | - | 21.51% | Upgrade
|
| Shares Outstanding (Basic) | 361 | 360 | 360 | 248 | 99 | Upgrade
|
| Shares Outstanding (Diluted) | 366 | 360 | 363 | 248 | 101 | Upgrade
|
| Shares Change (YoY) | 1.41% | -0.77% | 46.60% | 146.14% | - | Upgrade
|
| EPS (Basic) | 0.09 | -0.52 | 0.59 | -2.95 | 0.61 | Upgrade
|
| EPS (Diluted) | 0.09 | -0.52 | 0.59 | -2.95 | 0.60 | Upgrade
|
| Free Cash Flow | -303 | -261.03 | 354.87 | -210.71 | 430.45 | Upgrade
|
| Free Cash Flow Per Share | -0.83 | -0.72 | 0.98 | -0.85 | 4.28 | Upgrade
|
| Dividend Per Share | - | - | 0.218 | - | - | Upgrade
|
| Gross Margin | 26.63% | 16.52% | 39.42% | 39.31% | 44.76% | Upgrade
|
| Operating Margin | -0.53% | -40.33% | 14.93% | -1.32% | 23.51% | Upgrade
|
| Profit Margin | 3.62% | -28.79% | 17.48% | -76.94% | 4.88% | Upgrade
|
| Free Cash Flow Margin | -35.13% | -39.73% | 29.05% | -22.15% | 34.47% | Upgrade
|
| EBITDA | 2.27 | -257.68 | 188.26 | -9.45 | 295.14 | Upgrade
|
| EBITDA Margin | 0.26% | -39.22% | 15.41% | -0.99% | 23.63% | Upgrade
|
| D&A For EBITDA | 6.84 | 7.28 | 5.86 | 3.14 | 1.55 | Upgrade
|
| EBIT | -4.57 | -264.96 | 182.4 | -12.59 | 293.59 | Upgrade
|
| EBIT Margin | -0.53% | -40.33% | 14.93% | -1.32% | 23.51% | Upgrade
|
| Effective Tax Rate | 10.69% | - | 25.17% | - | 50.79% | Upgrade
|
| Advertising Expenses | 60.24 | - | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.