Pop Mart International Group Limited (HKG:9992)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
320.40
+0.60 (0.19%)
Aug 22, 2025, 4:08 PM HKT

HKG:9992 Income Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202018 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2018 - 2020
22,35613,0386,3014,6174,4912,513
Upgrade
Revenue Growth (YoY)
177.89%106.92%36.46%2.82%78.66%49.31%
Upgrade
Cost of Revenue
6,8064,3302,4371,9631,732919.36
Upgrade
Gross Profit
15,5508,7083,8642,6552,7591,594
Upgrade
Selling, General & Admin
6,7734,5982,7122,1571,664910.04
Upgrade
Other Operating Expenses
-106.36-84.78-71.89-41.64-44.25-35.33
Upgrade
Operating Expenses
6,6684,5142,6402,1191,620874.71
Upgrade
Operating Income
8,8824,1931,224535.061,138719.4
Upgrade
Interest Expense
-48.77-42.63-30.75-38.58-21.25-10.95
Upgrade
Interest & Investment Income
200.21212.34184.2267.6828.611.95
Upgrade
Earnings From Equity Investments
77.5748.1933.2327.0514.023.87
Upgrade
Currency Exchange Gain (Loss)
113.95-16.051.5-0.56-3.3-1.66
Upgrade
Other Non Operating Income (Expenses)
-8.21-8.21-2.3-0.4-0.51-
Upgrade
EBT Excluding Unusual Items
9,2164,3871,410590.251,156712.63
Upgrade
Gain (Loss) on Sale of Investments
33.62-23.386.1149.4815.26-5.11
Upgrade
Gain (Loss) on Sale of Assets
41.51-0.66-2.54-0.2-0-0.12
Upgrade
Other Unusual Items
2.822.822.36---
Upgrade
Pretax Income
9,2944,3661,416639.531,171707.4
Upgrade
Income Tax Expense
2,2681,057326.98163.73316.62184.09
Upgrade
Earnings From Continuing Operations
7,0263,3081,089475.8854.57523.31
Upgrade
Minority Interest in Earnings
-247.41-182.87-6.43-0.14-0.230.19
Upgrade
Net Income
6,7793,1251,082475.66854.34523.51
Upgrade
Net Income to Common
6,7793,1251,082475.66854.34523.51
Upgrade
Net Income Growth
343.88%188.77%127.55%-44.32%63.20%16.05%
Upgrade
Shares Outstanding (Basic)
1,3281,3271,3381,3661,3781,195
Upgrade
Shares Outstanding (Diluted)
1,3331,3321,3411,3671,3791,211
Upgrade
Shares Change (YoY)
0.01%-0.63%-1.91%-0.89%13.84%4.91%
Upgrade
EPS (Basic)
5.102.360.810.350.620.44
Upgrade
EPS (Diluted)
5.092.350.810.350.620.44
Upgrade
EPS Growth
343.13%190.52%132.30%-43.84%41.75%12.15%
Upgrade
Free Cash Flow
-4,5821,666624.89491.6527.37
Upgrade
Free Cash Flow Per Share
-3.441.240.460.360.43
Upgrade
Dividend Per Share
0.8150.8150.2820.0870.1520.149
Upgrade
Dividend Growth
188.76%188.76%224.25%-42.91%2.01%-
Upgrade
Gross Margin
69.55%66.79%61.32%57.49%61.43%63.42%
Upgrade
Operating Margin
39.73%32.16%19.42%11.59%25.35%28.62%
Upgrade
Profit Margin
30.32%23.97%17.18%10.30%19.02%20.83%
Upgrade
Free Cash Flow Margin
-35.14%26.45%13.53%10.95%20.98%
Upgrade
EBITDA
9,2864,5931,537804.671,350821.64
Upgrade
EBITDA Margin
41.54%35.23%24.39%17.43%30.07%32.69%
Upgrade
D&A For EBITDA
404.32399.79312.98269.61211.8102.23
Upgrade
EBIT
8,8824,1931,224535.061,138719.4
Upgrade
EBIT Margin
39.73%32.16%19.42%11.59%25.35%28.62%
Upgrade
Effective Tax Rate
24.41%24.22%23.10%25.60%27.03%26.02%
Upgrade
Updated Sep 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.