Shanghai Chicmax Cosmetic Co., Ltd. (HKG:2145)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
96.05
-0.05 (-0.05%)
Sep 10, 2025, 1:44 PM HKT

Shanghai Chicmax Cosmetic Income Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2020
7,3986,7934,1912,6753,6193,382
Upgrade
Revenue Growth (YoY)
21.16%62.08%56.64%-26.07%7.02%17.65%
Upgrade
Cost of Revenue
1,9051,7221,1981,0091,3251,253
Upgrade
Gross Profit
5,4935,0712,9931,6662,2942,129
Upgrade
Selling, General & Admin
4,5494,1902,4501,4811,8341,800
Upgrade
Research & Development
204.68179.87125.81110.28104.7577.38
Upgrade
Other Operating Expenses
8.3910.267.294.955.794.01
Upgrade
Operating Expenses
4,7684,3872,5681,6081,9511,881
Upgrade
Operating Income
725.6683.49424.9557.72342.94247.93
Upgrade
Interest Expense
-5.72-6.07-16.23-20.47-20.93-40.5
Upgrade
Interest & Investment Income
6.136.139.370.810.462.13
Upgrade
Earnings From Equity Investments
2.18-1.61-6.01-1.23-0.151.86
Upgrade
Currency Exchange Gain (Loss)
1.621.6212.8-4.55-5.15-5.11
Upgrade
Other Non Operating Income (Expenses)
341.65224.12118.21121.8388.6472.39
Upgrade
EBT Excluding Unusual Items
1,071907.67543.09154.11405.8278.71
Upgrade
Gain (Loss) on Sale of Investments
52.1419.316.120.08--
Upgrade
Gain (Loss) on Sale of Assets
---0.042.330.92
Upgrade
Pretax Income
1,124926.97559.21154.23408.12279.63
Upgrade
Income Tax Expense
177.14123.6797.5517.1569.3576.44
Upgrade
Earnings From Continuing Operations
946.47803.3461.66137.08338.77203.18
Upgrade
Minority Interest in Earnings
-42.31-22.09-0.5610.020.120.28
Upgrade
Net Income
904.16781.21461.1147.1338.89203.46
Upgrade
Net Income to Common
904.16781.21461.1147.1338.89203.46
Upgrade
Net Income Growth
18.76%69.42%213.45%-56.59%66.56%225.16%
Upgrade
Shares Outstanding (Basic)
398398398361360360
Upgrade
Shares Outstanding (Diluted)
398398398361360360
Upgrade
Shares Change (YoY)
0.02%0.02%10.22%0.28%--
Upgrade
EPS (Basic)
2.271.961.160.410.940.57
Upgrade
EPS (Diluted)
2.271.961.160.410.940.57
Upgrade
EPS Growth
18.73%69.39%184.39%-56.71%66.56%225.16%
Upgrade
Free Cash Flow
-313.58658.33-17.77272.07126.17
Upgrade
Free Cash Flow Per Share
-0.791.65-0.050.760.35
Upgrade
Dividend Per Share
1.2501.5000.9500.2500.560-
Upgrade
Dividend Growth
-16.67%57.89%280.00%-55.36%--
Upgrade
Gross Margin
74.25%74.65%71.41%62.28%63.38%62.95%
Upgrade
Operating Margin
9.81%10.06%10.14%2.16%9.48%7.33%
Upgrade
Profit Margin
12.22%11.50%11.00%5.50%9.36%6.02%
Upgrade
Free Cash Flow Margin
-4.62%15.71%-0.66%7.52%3.73%
Upgrade
EBITDA
786.81748.47493.54123.36404.7296.51
Upgrade
EBITDA Margin
10.63%11.02%11.78%4.61%11.18%8.77%
Upgrade
D&A For EBITDA
61.2164.9868.5965.6461.7648.58
Upgrade
EBIT
725.6683.49424.9557.72342.94247.93
Upgrade
EBIT Margin
9.81%10.06%10.14%2.16%9.48%7.33%
Upgrade
Effective Tax Rate
15.77%13.34%17.44%11.12%16.99%27.34%
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.