Inly Media Co., Ltd. (SHA:603598)
China
· Delayed Price · Currency is CNY 16.55
+0.17 (1.04%)
Jun 6, 2025, 3:00 PM CST
Inly Media 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
Operating Revenue | 7,011 | 6,289 | 4,738 | 4,333 | 5,497 | 5,596 | Upgrade
|
Other Revenue | 0 | 0 | - | - | 0.13 | 0.2 | Upgrade
|
| Revenue | 7,011 | 6,289 | 4,738 | 4,333 | 5,497 | 5,596 | Upgrade
|
Revenue Growth (YoY) | 38.87% | 32.73% | 9.34% | -21.17% | -1.78% | 86.55% | Upgrade
|
Cost of Revenue | 6,763 | 6,055 | 4,469 | 4,136 | 5,256 | 5,284 | Upgrade
|
Gross Profit | 247.68 | 233.29 | 269.36 | 196.86 | 240.55 | 312.2 | Upgrade
|
Selling, General & Admin | 196.3 | 193.04 | 201.73 | 244.84 | 253.97 | 157.18 | Upgrade
|
Research & Development | 8.47 | 9.88 | 7.62 | 0.65 | 8.82 | 8.6 | Upgrade
|
Other Operating Expenses | 11.73 | 9.32 | 5.84 | 6.38 | 6.1 | 7.02 | Upgrade
|
Operating Expenses | 251.72 | 235.92 | 212.26 | 252.58 | 254.51 | 213.43 | Upgrade
|
Operating Income | -4.05 | -2.64 | 57.09 | -55.73 | -13.97 | 98.76 | Upgrade
|
Interest Expense | -11.39 | -9.76 | -10.17 | -10.05 | -10.56 | -10.86 | Upgrade
|
Interest & Investment Income | 1.37 | 1.39 | 1.43 | 1.6 | 3.64 | 5.16 | Upgrade
|
Earnings From Equity Investments | 1.66 | 0.68 | -0.1 | -2.7 | - | - | Upgrade
|
Currency Exchange Gain (Loss) | -0.09 | -0.09 | -0.01 | -0.01 | -0 | -0.02 | Upgrade
|
Other Non Operating Income (Expenses) | -1.22 | -0.24 | -3.12 | -5.02 | -5.07 | -2.25 | Upgrade
|
EBT Excluding Unusual Items | -13.71 | -10.65 | 45.13 | -71.91 | -25.96 | 90.8 | Upgrade
|
Impairment of Goodwill | - | - | - | -28.32 | -198.38 | -46.11 | Upgrade
|
Gain (Loss) on Sale of Investments | - | - | - | -21.02 | - | - | Upgrade
|
Gain (Loss) on Sale of Assets | 0.29 | 0.28 | 0.1 | -0.57 | -0.14 | -0.01 | Upgrade
|
Legal Settlements | -4.04 | -4.04 | -0.35 | - | - | - | Upgrade
|
Other Unusual Items | 1.64 | 1.54 | 18.42 | 23.73 | 32.67 | 96.89 | Upgrade
|
Pretax Income | -15.82 | -12.87 | 63.3 | -98.07 | -191.81 | 141.57 | Upgrade
|
Income Tax Expense | 2.79 | 5.23 | 15.26 | 1.86 | 15.58 | 39.47 | Upgrade
|
Earnings From Continuing Operations | -18.61 | -18.11 | 48.04 | -99.93 | -207.39 | 102.09 | Upgrade
|
Minority Interest in Earnings | - | - | - | 0.02 | 0.05 | 0.04 | Upgrade
|
Net Income | -18.61 | -18.11 | 48.04 | -99.91 | -207.34 | 102.14 | Upgrade
|
Net Income to Common | -18.61 | -18.11 | 48.04 | -99.91 | -207.34 | 102.14 | Upgrade
|
Shares Outstanding (Basic) | 259 | 259 | 267 | 270 | 269 | 269 | Upgrade
|
Shares Outstanding (Diluted) | 259 | 259 | 267 | 270 | 269 | 269 | Upgrade
|
Shares Change (YoY) | -3.09% | -3.09% | -1.16% | 0.28% | 0.18% | -0.63% | Upgrade
|
EPS (Basic) | -0.07 | -0.07 | 0.18 | -0.37 | -0.77 | 0.38 | Upgrade
|
EPS (Diluted) | -0.07 | -0.07 | 0.18 | -0.37 | -0.77 | 0.38 | Upgrade
|
Free Cash Flow | -210.24 | -292.94 | 18.87 | 120.03 | 174.02 | -30.47 | Upgrade
|
Free Cash Flow Per Share | -0.81 | -1.13 | 0.07 | 0.45 | 0.65 | -0.11 | Upgrade
|
Gross Margin | 3.53% | 3.71% | 5.68% | 4.54% | 4.38% | 5.58% | Upgrade
|
Operating Margin | -0.06% | -0.04% | 1.21% | -1.29% | -0.25% | 1.76% | Upgrade
|
Profit Margin | -0.27% | -0.29% | 1.01% | -2.31% | -3.77% | 1.82% | Upgrade
|
Free Cash Flow Margin | -3.00% | -4.66% | 0.40% | 2.77% | 3.17% | -0.55% | Upgrade
|
EBITDA | -2.58 | -0.89 | 59.93 | -52.27 | -10.96 | 101.11 | Upgrade
|
EBITDA Margin | -0.04% | -0.01% | 1.26% | -1.21% | -0.20% | 1.81% | Upgrade
|
D&A For EBITDA | 1.47 | 1.74 | 2.83 | 3.46 | 3 | 2.35 | Upgrade
|
EBIT | -4.05 | -2.64 | 57.09 | -55.73 | -13.97 | 98.76 | Upgrade
|
EBIT Margin | -0.06% | -0.04% | 1.21% | -1.29% | -0.25% | 1.76% | Upgrade
|
Effective Tax Rate | - | - | 24.11% | - | - | 27.88% | Upgrade
|
Revenue as Reported | 7,011 | 6,289 | 4,738 | 4,333 | 5,497 | 5,596 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.