Raily Aesthetic Medicine International Holdings Limited (HKG:2135)
Hong Kong · Delayed Price · Currency is HKD 0.1030
0.00 (0.00%)
Aug 13, 2026, 10:43 AM HKT
HKG:2135 Financials Overview
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 | Dec '25 Dec 31, 2025 | 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 |
Revenue Revenue Growth | 189.41 | 189.41 | 199.34 | 189.38 | 164.52 | 188.37 |
Revenue Growth | 13.78% | -4.98% | 5.26% | 15.11% | -12.66% | 14.48% |
Gross Profit Gross Profit Growth | 77.71 | 77.71 | 71.41 | 71.49 | 66.78 | 69.69 |
Operating Income Operating Income Growth | 5.18 | 5.18 | -18.87 | -22.52 | -20.39 | -19.57 |
Net Income Net Income Growth | 1.87 | 1.87 | -59.21 | -32.46 | -15.91 | -17.69 |
Earnings Per Share EPS Growth | 0.00 | 0.00 | -0.11 | -0.08 | -0.04 | -0.04 |
EPS Growth | - | - | - | - | - | - |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Dec '25 Dec 31, 2025 | 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 |
Aesthetic Medical Services Aesthetic Medical Services Growth | 152.91 | 152.91 | 142.1 | 174.91 | 151.66 | 183.71 |
Aesthetic Medical Equipment Products Aesthetic Medical Equipment Products Growth | 39.26 | 39.26 | 59.08 | 15.22 | 14.21 | 1.65 |
Consulting Services Consulting Services Growth | 3.67 | 3.67 | 0.03 | - | 0.03 | 3.17 |
Elimination of Intersegment Sales Elimination of Intersegment Sales Growth | -6.43 | -6.43 | -1.87 | -0.75 | -1.38 | -0.17 |
Total Total Growth | 189.41 | 189.41 | 199.34 | 189.38 | 164.52 | 188.37 |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Dec '25 Dec 31, 2025 | 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 |
Cash & Investments Cash & Investments Growth | 57.79 | 57.79 | 28.87 | 39.79 | 78.78 | 124.89 |
Total Debt Total Debt Growth | 59.15 | 59.15 | 56.37 | 51.78 | 48.22 | 67.45 |
Net Cash (Debt) Net Cash Growth | -1.36 | -1.36 | -27.5 | -11.99 | 30.56 | 57.44 |
Net Cash Growth | - | - | - | - | -46.80% | -56.88% |
Net Cash Per Share Net Cash Per Share Growth | -0.00 | -0.00 | -0.05 | -0.03 | 0.07 | 0.14 |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Dec '25 Dec 31, 2025 | 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 |
Operating Cash Flow Operating Cash Flow Growth | 36.71 | 36.71 | 6.01 | 8.02 | -2.28 | -2.47 |
Capital Expenditures CapEx Growth | -2.73 | -2.73 | -8.64 | -18 | -18.85 | -15.77 |
Free Cash Flow Free Cash Flow Growth | 33.98 | 33.98 | -2.64 | -9.98 | -21.13 | -18.23 |
Free Cash Flow Growth | 650.79% | - | - | - | - | - |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Dec '25 Dec 31, 2025 | 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 |
Gross Margin | 41.03% | 41.03% | 35.82% | 37.75% | 40.59% | 37.00% |
Operating Margin | 2.73% | 2.73% | -9.47% | -11.89% | -12.39% | -10.39% |
Pretax Margin | 0.01% | 0.01% | -32.74% | -18.49% | -13.43% | -12.18% |
Profit Margin | 0.99% | 0.99% | -29.70% | -17.14% | -9.67% | -9.39% |
FCF Margin | 17.94% | 17.94% | -1.32% | -5.27% | -12.84% | -9.68% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Aug '26 Aug 13, 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 |
PE Ratio | 27.53 | 40.09 | - | - | - | - |
P/FCF Ratio | 1.52 | 2.21 | - | - | - | - |
PS Ratio | 0.27 | 0.40 | 0.28 | 0.96 | 1.76 | 2.67 |