Ciwen Media Co.,Ltd. (SHE:002343)
China · Delayed Price · Currency is CNY 8.71
-0.11 (-1.25%)
Oct 28, 2026, 3:04 PM CST
Ciwen Media 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 | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 224.61 | 397.29 | 365.34 | 460.3 | 466.33 | 405.25 |
Other Revenue | 0.57 | 0.57 | 0.71 | 0.89 | 0.1 | 0.04 |
| 225.18 | 397.86 | 366.05 | 461.19 | 466.43 | 405.29 | |
Revenue Growth | -55.50% | 8.69% | -20.63% | -1.12% | 15.09% | -39.88% |
Cost of Revenue | 225.94 | 386.91 | 300.84 | 445.17 | 431.07 | 453.94 |
Gross Profit | -0.76 | 10.95 | 65.21 | 16.02 | 35.36 | -48.65 |
Selling, General & Admin | 26.36 | 28.02 | 30.34 | 33.06 | 37.74 | 89.6 |
Research & Development | - | - | - | - | 0.04 | 0.7 |
Other Operating Expenses | -1.14 | 0.34 | 0.59 | 1.03 | 1.7 | -1.93 |
Operating Expenses | 47.46 | 80.33 | 44.79 | 14.79 | -23.78 | 176.14 |
Operating Income | -48.22 | -69.38 | 20.42 | 1.22 | 59.14 | -224.79 |
Interest Expense | -2.43 | -10.59 | -3.96 | -1.2 | -9.53 | -20.14 |
Interest & Investment Income | 6.86 | 0.99 | 33.65 | 12 | 6.1 | 5.12 |
Currency Exchange Gain (Loss) | -0.02 | -0.02 | 0 | 0.01 | 1.93 | -0.53 |
Other Non Operating Income (Expenses) | -35.77 | -1.55 | 0.88 | -1.1 | -7.46 | -30.51 |
EBT Excluding Unusual Items | -79.58 | -80.54 | 51 | 10.93 | 50.18 | -270.85 |
Impairment of Goodwill | - | - | - | - | - | -17.11 |
Gain (Loss) on Sale of Investments | 29.58 | 50.13 | -18.69 | 11.32 | -0.17 | -8.46 |
Gain (Loss) on Sale of Assets | 0.1 | - | 0.25 | 5.11 | -0.32 | - |
Other Unusual Items | 13.75 | 14.97 | 6.42 | 11.59 | 23.62 | -2.15 |
Pretax Income | -36.16 | -15.43 | 38.97 | 38.96 | 73.31 | -298.57 |
Income Tax Expense | 2.74 | 3.08 | 5.73 | 11.59 | 18.67 | -49.64 |
Earnings From Continuing Operations | -38.9 | -18.52 | 33.24 | 27.37 | 54.64 | -248.93 |
Minority Interest in Earnings | 0.81 | 0.44 | -2.89 | 0.26 | -5.41 | 14.96 |
Net Income | -38.09 | -18.08 | 30.35 | 27.63 | 49.24 | -233.97 |
Net Income to Common | -38.09 | -18.08 | 30.35 | 27.63 | 49.24 | -233.97 |
Net Income Growth | - | - | 9.84% | -43.89% | - | - |
Shares Outstanding (Basic) | 451 | 452 | 506 | 460 | 492 | 477 |
Shares Outstanding (Diluted) | 451 | 452 | 506 | 460 | 492 | 477 |
Shares Change | -10.78% | -10.65% | 9.84% | -6.48% | 3.12% | 0.48% |
EPS (Basic) | -0.08 | -0.04 | 0.06 | 0.06 | 0.10 | -0.49 |
EPS (Diluted) | -0.08 | -0.04 | 0.06 | 0.06 | 0.10 | -0.49 |
EPS Growth | - | - | 0% | -40.00% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 40.51 | -53.01 | -235.29 | 12.26 | 242.89 | 90.71 |
Free Cash Flow Per Share | 0.09 | -0.12 | -0.47 | 0.03 | 0.49 | 0.19 |
Gross Margin | -0.34% | 2.75% | 17.82% | 3.47% | 7.58% | -12.00% |
Operating Margin | -21.41% | -17.44% | 5.58% | 0.27% | 12.68% | -55.46% |
Profit Margin | -16.91% | -4.54% | 8.29% | 5.99% | 10.56% | -57.73% |
Free Cash Flow Margin | 17.99% | -13.32% | -64.28% | 2.66% | 52.07% | 22.38% |
EBITDA | -46.37 | -67.53 | 22.27 | 3.29 | 61.42 | -222.42 |
EBITDA Margin | -20.59% | -16.97% | 6.08% | 0.71% | 13.17% | -54.88% |
D&A For EBITDA | 1.85 | 1.85 | 1.85 | 2.06 | 2.28 | 2.38 |
EBIT | -48.22 | -69.38 | 20.42 | 1.22 | 59.14 | -224.79 |
EBIT Margin | -21.41% | -17.44% | 5.58% | 0.27% | 12.68% | -55.46% |
Effective Tax Rate | - | - | 14.72% | 29.76% | 25.46% | - |
Revenue as Reported | 205.28 | 397.86 | 366.05 | 461.19 | 466.43 | 405.29 |