Jiangxi Rimag Group Co., Ltd. (HKG:2522)
Hong Kong · Delayed Price · Currency is HKD 5.20
-0.11 (-1.98%)
Sep 2, 2026, 4:08 PM HKT
Jiangxi Rimag Group 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 | Jun '26 Jun 30, 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 |
| 919.11 | 873.12 | 760.59 | 928.91 | 784.44 | 592.01 | |
Revenue Growth | 12.92% | 14.79% | -18.12% | 18.42% | 32.51% | - |
Cost of Revenue | 638.21 | 577.88 | 483.26 | 596.32 | 547.49 | 416.83 |
Gross Profit | 280.9 | 295.24 | 277.33 | 332.6 | 236.95 | 175.19 |
Selling, General & Admin | 302.28 | 235.6 | 290.06 | 247.24 | 193.44 | 465.7 |
Research & Development | 24.76 | 15.71 | 11.54 | 12.84 | 11.48 | 11.87 |
Other Operating Expenses | -51.76 | -7.04 | -9.93 | -7.34 | -4.36 | -5.99 |
Operating Expenses | 306.58 | 275.56 | 313.64 | 269.46 | 204.08 | 482.46 |
Operating Income | -25.68 | 19.68 | -36.31 | 63.14 | 32.87 | -307.27 |
Interest Expense | -29.94 | -28.66 | -25.27 | -24.79 | -37.34 | -62.17 |
Interest & Investment Income | 10.77 | 9.4 | 6.75 | 6.04 | 6.88 | 2.93 |
Earnings From Equity Investments | -11.29 | -7.56 | -3.01 | -5.8 | -5.41 | -3.67 |
Currency Exchange Gain (Loss) | -8.02 | -8.02 | 3.35 | - | - | - |
Other Non Operating Income (Expenses) | 0.25 | 0.25 | -0.16 | -0.16 | - | - |
EBT Excluding Unusual Items | -63.91 | -14.91 | -54.64 | 38.43 | -2.99 | -370.18 |
Impairment of Goodwill | -4.14 | -4.14 | - | - | - | - |
Gain (Loss) on Sale of Investments | 11.77 | 11.77 | 2.47 | 3.13 | - | - |
Gain (Loss) on Sale of Assets | -0.26 | -0.26 | -0.29 | 1.82 | 3.93 | 8.36 |
Other Unusual Items | 3.36 | 3.36 | 1.13 | - | - | -0.83 |
Pretax Income | -53.18 | -4.18 | -51.33 | 43.38 | 0.94 | -362.66 |
Income Tax Expense | 1.04 | 6.33 | 7.53 | 6.81 | 15.99 | 19.3 |
Earnings From Continuing Operations | -54.22 | -10.51 | -58.86 | 36.57 | -15.06 | -381.96 |
Minority Interest in Earnings | 27.63 | 14.25 | 12.94 | 7.84 | 15.42 | 21.23 |
Net Income | -26.59 | 3.75 | -45.92 | 44.42 | 0.36 | -360.73 |
Net Income to Common | -26.59 | 3.75 | -45.92 | 44.42 | 0.36 | -360.73 |
Net Income Growth | - | - | - | 12101.92% | - | - |
Shares Outstanding (Basic) | 389 | 373 | 349 | 338 | 338 | 308 |
Shares Outstanding (Diluted) | 389 | 373 | 349 | 338 | 338 | 308 |
Shares Change | 8.79% | 6.91% | 3.00% | - | 9.99% | - |
EPS (Basic) | -0.07 | 0.01 | -0.13 | 0.13 | 0.00 | -1.17 |
EPS (Diluted) | -0.07 | 0.01 | -0.13 | 0.13 | 0.00 | -1.17 |
EPS Growth | - | - | - | 13021.20% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | - | 61.92 | -287.72 | 109.12 | -69.02 | -119.98 |
Free Cash Flow Per Share | - | 0.17 | -0.82 | 0.32 | -0.20 | -0.39 |
Gross Margin | 30.56% | 33.81% | 36.46% | 35.80% | 30.21% | 29.59% |
Operating Margin | -2.79% | 2.25% | -4.77% | 6.80% | 4.19% | -51.90% |
Profit Margin | -2.89% | 0.43% | -6.04% | 4.78% | 0.05% | -60.93% |
Free Cash Flow Margin | - | 7.09% | -37.83% | 11.75% | -8.80% | -20.27% |
EBITDA | 145.35 | 185.58 | 119.32 | 215.82 | 175.65 | -180.16 |
EBITDA Margin | 15.82% | 21.25% | 15.69% | 23.23% | 22.39% | -30.43% |
D&A For EBITDA | 171.03 | 165.9 | 155.63 | 152.68 | 142.78 | 127.12 |
EBIT | -25.68 | 19.68 | -36.31 | 63.14 | 32.87 | -307.27 |
EBIT Margin | -2.79% | 2.25% | -4.77% | 6.80% | 4.19% | -51.90% |
Effective Tax Rate | - | - | - | 15.69% | 1710.48% | - |