Yizumi Holdings Co., Ltd. (SHE:300415)
China
· Delayed Price · Currency is CNY 23.90
+0.65 (2.80%)
Apr 29, 2026, 3:04 PM CST
Yizumi Holdings Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Operating Revenue | 5,921 | 5,811 | 4,748 | 3,826 | 3,436 | 3,355 | Upgrade
|
| Other Revenue | 237.02 | 237.02 | 314.5 | 270.28 | 243.95 | 177.43 | Upgrade
|
| Revenue | 6,158 | 6,048 | 5,063 | 4,096 | 3,680 | 3,533 | Upgrade
|
| Revenue Growth (YoY) | 16.29% | 19.46% | 23.61% | 11.30% | 4.16% | 29.97% | Upgrade
|
| Cost of Revenue | 4,192 | 4,142 | 3,468 | 2,813 | 2,542 | 2,322 | Upgrade
|
| Gross Profit | 1,965 | 1,907 | 1,595 | 1,282 | 1,138 | 1,211 | Upgrade
|
| Selling, General & Admin | 849.91 | 825.74 | 696.05 | 552.56 | 562.37 | 531.9 | Upgrade
|
| Research & Development | 280.07 | 275.16 | 245.86 | 212.36 | 180.56 | 155.47 | Upgrade
|
| Other Operating Expenses | -50.98 | -57.11 | -56.11 | -28.04 | -7.02 | -33.58 | Upgrade
|
| Operating Expenses | 1,123 | 1,089 | 905.02 | 761.17 | 749.22 | 654.72 | Upgrade
|
| Operating Income | 841.88 | 817.63 | 689.91 | 521.25 | 389.06 | 556.42 | Upgrade
|
| Interest Expense | -57.27 | -49.04 | -44.23 | -38.64 | -32.24 | -19.25 | Upgrade
|
| Interest & Investment Income | 62.01 | 59.71 | 54.92 | 62.13 | 47.04 | 37.13 | Upgrade
|
| Currency Exchange Gain (Loss) | -4.51 | -4.51 | 4.29 | 20.54 | 16.93 | -14.11 | Upgrade
|
| Other Non Operating Income (Expenses) | -24.68 | -3.19 | -2.28 | -0.77 | -0.02 | 1.03 | Upgrade
|
| EBT Excluding Unusual Items | 817.44 | 820.61 | 702.6 | 564.5 | 420.77 | 561.22 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.52 | -0.3 | -1.22 | 0.33 | 0.28 | 1.62 | Upgrade
|
| Asset Writedown | -0.48 | -0.6 | 0.97 | -22.37 | -0.4 | -1.03 | Upgrade
|
| Legal Settlements | - | - | - | - | - | 6 | Upgrade
|
| Other Unusual Items | 15.22 | 15.61 | 18.48 | 24.75 | 51.31 | 39.97 | Upgrade
|
| Pretax Income | 831.66 | 835.32 | 720.84 | 567.21 | 471.96 | 607.78 | Upgrade
|
| Income Tax Expense | 123.44 | 124.49 | 92.59 | 75.87 | 50.1 | 81.93 | Upgrade
|
| Earnings From Continuing Operations | 708.22 | 710.83 | 628.25 | 491.34 | 421.86 | 525.84 | Upgrade
|
| Minority Interest in Earnings | 3.11 | -2.17 | -20.35 | -14.25 | -16.4 | -9.82 | Upgrade
|
| Net Income | 711.34 | 708.66 | 607.9 | 477.09 | 405.47 | 516.03 | Upgrade
|
| Net Income to Common | 711.34 | 708.66 | 607.9 | 477.09 | 405.47 | 516.03 | Upgrade
|
| Net Income Growth | 13.91% | 16.57% | 27.42% | 17.66% | -21.43% | 64.24% | Upgrade
|
| Shares Outstanding (Basic) | 458 | 460 | 461 | 468 | 471 | 437 | Upgrade
|
| Shares Outstanding (Diluted) | 458 | 460 | 461 | 468 | 471 | 445 | Upgrade
|
| Shares Change (YoY) | -0.97% | -0.08% | -1.54% | -0.79% | 5.99% | 3.36% | Upgrade
|
| EPS (Basic) | 1.55 | 1.54 | 1.32 | 1.02 | 0.86 | 1.18 | Upgrade
|
| EPS (Diluted) | 1.55 | 1.54 | 1.32 | 1.02 | 0.86 | 1.16 | Upgrade
|
| EPS Growth | 15.03% | 16.67% | 29.41% | 18.61% | -25.86% | 58.90% | Upgrade
|
| Free Cash Flow | -94.28 | 32.49 | 70.63 | -49.85 | -104.27 | 19.31 | Upgrade
|
| Free Cash Flow Per Share | -0.21 | 0.07 | 0.15 | -0.11 | -0.22 | 0.04 | Upgrade
|
| Dividend Per Share | 0.600 | 0.600 | 0.500 | 0.400 | 0.350 | 0.500 | Upgrade
|
| Dividend Growth | 20.00% | 20.00% | 25.00% | 14.29% | -30.00% | 150.00% | Upgrade
|
| Gross Margin | 31.91% | 31.52% | 31.50% | 31.31% | 30.93% | 34.28% | Upgrade
|
| Operating Margin | 13.67% | 13.52% | 13.63% | 12.73% | 10.57% | 15.75% | Upgrade
|
| Profit Margin | 11.55% | 11.72% | 12.01% | 11.65% | 11.02% | 14.61% | Upgrade
|
| Free Cash Flow Margin | -1.53% | 0.54% | 1.40% | -1.22% | -2.83% | 0.55% | Upgrade
|
| EBITDA | 999.69 | 969.95 | 820.26 | 648.81 | 483.06 | 643.53 | Upgrade
|
| EBITDA Margin | 16.23% | 16.04% | 16.20% | 15.84% | 13.13% | 18.22% | Upgrade
|
| D&A For EBITDA | 157.81 | 152.32 | 130.36 | 127.56 | 94 | 87.12 | Upgrade
|
| EBIT | 841.88 | 817.63 | 689.91 | 521.25 | 389.06 | 556.42 | Upgrade
|
| EBIT Margin | 13.67% | 13.52% | 13.63% | 12.73% | 10.57% | 15.75% | Upgrade
|
| Effective Tax Rate | 14.84% | 14.90% | 12.85% | 13.38% | 10.61% | 13.48% | Upgrade
|
| Revenue as Reported | 6,158 | 6,048 | 5,063 | 4,096 | 3,680 | 3,533 | Upgrade
|
| Advertising Expenses | - | 36.18 | 42.83 | 39.03 | 19.73 | 16.82 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.