Zhuhai Zhumian Group Co., Ltd. (SHA:600185)
China · Delayed Price · Currency is CNY 7.40
-0.10 (-1.33%)
At close: Feb 13, 2026
Zhuhai Zhumian Group Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,327 | 5,201 | 6,915 | 3,994 | 7,094 | 6,369 |
Other Revenue | 75.44 | 75.44 | 82 | 52.65 | 39.53 | 20.35 |
| 3,403 | 5,277 | 6,997 | 4,047 | 7,133 | 6,389 | |
Revenue Growth (YoY) | -60.67% | -24.59% | 72.91% | -43.27% | 11.65% | 52.38% |
Cost of Revenue | 2,541 | 4,078 | 4,987 | 4,160 | 5,398 | 4,471 |
Gross Profit | 862.24 | 1,198 | 2,011 | -113.6 | 1,736 | 1,918 |
Selling, General & Admin | 576.42 | 594.51 | 569.49 | 313.68 | 358.91 | 364.86 |
Research & Development | 3.68 | 4.16 | 3.67 | 3.82 | 2.92 | - |
Other Operating Expenses | 417.68 | 541.61 | 497.54 | 515.78 | 457.26 | 458.16 |
Operating Expenses | 990.39 | 1,142 | 1,073 | 836.64 | 819.33 | 823.26 |
Operating Income | -128.15 | 56.88 | 937.83 | -950.24 | 916.28 | 1,094 |
Interest Expense | -600.15 | -642.13 | -537.88 | -495.84 | -483.31 | -488.95 |
Interest & Investment Income | 15.48 | 103.29 | 97.5 | 210.95 | 187.67 | 140.07 |
Currency Exchange Gain (Loss) | -33.37 | -33.37 | -9.89 | -9.54 | -0.13 | -1.83 |
Other Non Operating Income (Expenses) | 24.17 | -20.63 | -24.75 | -20.04 | -6.56 | -5.7 |
EBT Excluding Unusual Items | -722.02 | -535.97 | 462.82 | -1,265 | 613.95 | 737.93 |
Impairment of Goodwill | - | - | - | -11.8 | - | - |
Gain (Loss) on Sale of Investments | -350.28 | -333.34 | -376.84 | -548.48 | -21.93 | -17.91 |
Gain (Loss) on Sale of Assets | 0.23 | 1.62 | 33.94 | 0.07 | -0.04 | -0.09 |
Asset Writedown | 186.03 | -5.21 | -0.3 | -36.86 | - | - |
Legal Settlements | - | - | - | -10.05 | - | - |
Other Unusual Items | -28.91 | -22.78 | 22.99 | -22.1 | 8.73 | 0.5 |
Pretax Income | -914.95 | -895.68 | 142.61 | -1,894 | 600.7 | 720.43 |
Income Tax Expense | 239.61 | 233.66 | 210.07 | 169.61 | 146.16 | 162.77 |
Earnings From Continuing Operations | -1,155 | -1,129 | -67.46 | -2,064 | 454.55 | 557.66 |
Minority Interest in Earnings | -334.41 | -385.18 | -322.07 | 6.21 | 5.91 | 1.07 |
Net Income | -1,489 | -1,515 | -389.53 | -2,057 | 460.46 | 558.73 |
Net Income to Common | -1,489 | -1,515 | -389.53 | -2,057 | 460.46 | 558.73 |
Net Income Growth | - | - | - | - | -17.59% | 6.17% |
Shares Outstanding (Basic) | 1,877 | 1,893 | 1,855 | 1,870 | 1,842 | 1,862 |
Shares Outstanding (Diluted) | 1,877 | 1,893 | 1,855 | 1,870 | 1,842 | 1,862 |
Shares Change (YoY) | -1.45% | 2.06% | -0.82% | 1.54% | -1.10% | -4.45% |
EPS (Basic) | -0.79 | -0.80 | -0.21 | -1.10 | 0.25 | 0.30 |
EPS (Diluted) | -0.79 | -0.80 | -0.21 | -1.10 | 0.25 | 0.30 |
EPS Growth | - | - | - | - | -16.67% | 11.11% |
Free Cash Flow | 198.87 | 695.88 | 5,389 | 1,635 | 3,408 | 1,623 |
Free Cash Flow Per Share | 0.11 | 0.37 | 2.90 | 0.87 | 1.85 | 0.87 |
Dividend Per Share | - | - | - | 0.100 | 0.100 | - |
Gross Margin | 25.34% | 22.71% | 28.73% | -2.81% | 24.33% | 30.01% |
Operating Margin | -3.77% | 1.08% | 13.40% | -23.48% | 12.85% | 17.13% |
Profit Margin | -43.76% | -28.70% | -5.57% | -50.84% | 6.46% | 8.74% |
Free Cash Flow Margin | 5.84% | 13.19% | 77.02% | 40.39% | 47.78% | 25.40% |
EBITDA | -88.02 | 99.6 | 984.01 | -908.98 | 949.11 | 1,113 |
EBITDA Margin | -2.59% | 1.89% | 14.06% | -22.46% | 13.31% | 17.41% |
D&A For EBITDA | 40.13 | 42.72 | 46.18 | 41.26 | 32.83 | 18.28 |
EBIT | -128.15 | 56.88 | 937.83 | -950.24 | 916.28 | 1,094 |
EBIT Margin | -3.77% | 1.08% | 13.40% | -23.48% | 12.85% | 17.13% |
Effective Tax Rate | - | - | 147.31% | - | 24.33% | 22.59% |
Revenue as Reported | 3,403 | 5,277 | 6,997 | 4,047 | 7,133 | 6,389 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.