Xiaomi Corporation (HKG:1810)
Hong Kong · Delayed Price · Currency is HKD 26.00
-1.20 (-4.41%)
Jun 10, 2026, 10:40 AM HKT
Xiaomi 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 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 445,135 | 457,287 | 365,906 | 270,970 | 280,044 | 328,309 | |
Revenue Growth (YoY) | 10.81% | 24.97% | 35.04% | -3.24% | -14.70% | 33.53% |
Cost of Revenue | 346,925 | 355,481 | 289,346 | 213,494 | 232,467 | 270,048 |
Gross Profit | 98,210 | 101,806 | 76,560 | 57,476 | 47,577 | 58,261 |
Selling, General & Admin | 41,044 | 39,867 | 30,991 | 24,353 | 26,437 | 25,720 |
Research & Development | 35,375 | 33,132 | 24,050 | 19,098 | 16,028 | 13,167 |
Other Operating Expenses | -4,864 | -3,663 | -1,183 | -739.41 | -963.69 | -648.53 |
Operating Expenses | 71,555 | 69,337 | 53,859 | 42,712 | 41,502 | 38,238 |
Operating Income | 26,655 | 32,469 | 22,701 | 14,765 | 6,076 | 20,023 |
Interest Expense | -1,166 | -1,266 | -1,332 | -1,150 | -1,130 | -2,841 |
Interest & Investment Income | 5,655 | 5,381 | 3,836 | 3,558 | 1,789 | 1,400 |
Earnings From Equity Investments | 306.36 | 326.13 | 276.85 | 45.62 | -400.1 | 275.01 |
Currency Exchange Gain (Loss) | - | - | - | 124.41 | -998.6 | -483.29 |
Other Non Operating Income (Expenses) | -2,977 | -2,879 | 1,244 | -410.95 | 583.86 | - |
EBT Excluding Unusual Items | 28,473 | 34,031 | 26,726 | 16,932 | 5,920 | 18,372 |
Gain (Loss) on Sale of Investments | 13,735 | 15,616 | 1,401 | 5,079 | -1,986 | 6,045 |
Pretax Income | 42,208 | 49,647 | 28,127 | 22,011 | 3,934 | 24,417 |
Income Tax Expense | 6,799 | 8,080 | 4,548 | 4,537 | 1,431 | 5,134 |
Earnings From Continuing Operations | 35,408 | 41,566 | 23,578 | 17,474 | 2,503 | 19,283 |
Minority Interest in Earnings | 33.92 | 76.95 | 79.68 | 0.98 | -28.54 | 56.09 |
Net Income | 35,442 | 41,643 | 23,658 | 17,475 | 2,474 | 19,339 |
Net Income to Common | 35,442 | 41,643 | 23,658 | 17,475 | 2,474 | 19,339 |
Net Income Growth | 16.59% | 76.02% | 35.38% | 606.34% | -87.21% | -4.99% |
Shares Outstanding (Basic) | 25,860 | 25,657 | 24,825 | 24,885 | 24,828 | 24,927 |
Shares Outstanding (Diluted) | 26,806 | 26,695 | 25,501 | 25,325 | 25,297 | 25,509 |
Shares Change (YoY) | 4.58% | 4.69% | 0.69% | 0.11% | -0.83% | 3.41% |
EPS (Basic) | 1.37 | 1.62 | 0.95 | 0.70 | 0.10 | 0.78 |
EPS (Diluted) | 1.32 | 1.56 | 0.93 | 0.69 | 0.10 | 0.76 |
EPS Growth | 10.60% | 68.08% | 34.78% | 592.46% | -86.89% | -8.43% |
Free Cash Flow | 12,972 | 21,373 | 31,998 | 35,032 | -10,189 | 2,616 |
Free Cash Flow Per Share | 0.48 | 0.80 | 1.25 | 1.38 | -0.40 | 0.10 |
Gross Margin | 22.06% | 22.26% | 20.92% | 21.21% | 16.99% | 17.75% |
Operating Margin | 5.99% | 7.10% | 6.20% | 5.45% | 2.17% | 6.10% |
Profit Margin | 7.96% | 9.11% | 6.47% | 6.45% | 0.88% | 5.89% |
Free Cash Flow Margin | 2.91% | 4.67% | 8.74% | 12.93% | -3.64% | 0.80% |
EBITDA | 33,688 | 38,874 | 27,091 | 18,451 | 8,534 | 22,029 |
EBITDA Margin | 7.57% | 8.50% | 7.40% | 6.81% | 3.05% | 6.71% |
D&A For EBITDA | 7,033 | 6,405 | 4,389 | 3,687 | 2,459 | 2,006 |
EBIT | 26,655 | 32,469 | 22,701 | 14,765 | 6,076 | 20,023 |
EBIT Margin | 5.99% | 7.10% | 6.20% | 5.45% | 2.17% | 6.10% |
Effective Tax Rate | 16.11% | 16.28% | 16.17% | 20.61% | 36.38% | 21.02% |
Advertising Expenses | - | 9,085 | 8,011 | 6,996 | 7,234 | 7,246 |