Kaiser (China) Culture Co., LTD (SHE:002425)
China · Delayed Price · Currency is CNY 3.230
-0.100 (-3.00%)
Sep 11, 2026, 3:04 PM CST
SHE:002425 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 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Operating Revenue | 582.65 | 536.52 | 441.68 | 419.17 | 609.59 | 919.94 |
Other Revenue | 6.53 | 12.93 | 12.35 | 11.68 | 11.68 | 12.89 |
| 589.18 | 549.45 | 454.04 | 430.85 | 621.26 | 932.83 | |
Revenue Growth | 20.64% | 21.02% | 5.38% | -30.65% | -33.40% | 58.16% |
Cost of Revenue | 599.76 | 635.56 | 479.51 | 419.54 | 633.1 | 410.99 |
Gross Profit | -10.58 | -86.11 | -25.47 | 11.32 | -11.83 | 521.85 |
Selling, General & Admin | 133.51 | 137.02 | 120.94 | 154.25 | 156.81 | 180.73 |
Research & Development | 90.82 | 99.97 | 69.83 | 187.91 | 100.46 | 82.85 |
Other Operating Expenses | 1.81 | 1.89 | 2.1 | 1.03 | -3.26 | 4.69 |
Operating Expenses | 235 | 244.97 | 213.59 | 383.98 | 307.48 | 270.41 |
Operating Income | -245.58 | -331.08 | -239.07 | -372.67 | -319.31 | 251.44 |
Interest Expense | -1.63 | -3.55 | -5.9 | -6.81 | -10.54 | -13.04 |
Interest & Investment Income | 0.26 | 1.42 | 1.45 | 3.23 | 7.53 | 17.02 |
Currency Exchange Gain (Loss) | -1.54 | -1.72 | -0.61 | -0.17 | 1.86 | -3.26 |
Other Non Operating Income (Expenses) | -7.78 | 16.21 | -13.56 | -19.82 | -17.27 | -22.24 |
EBT Excluding Unusual Items | -256.28 | -318.72 | -257.69 | -396.24 | -337.73 | 229.92 |
Impairment of Goodwill | -117.01 | -117.01 | -148.44 | -338.02 | -256.76 | -15.08 |
Gain (Loss) on Sale of Investments | -115.11 | -116.69 | -117.11 | -154.64 | -135.47 | -98.05 |
Gain (Loss) on Sale of Assets | 0.23 | 0.42 | 0.57 | 0.27 | -0 | 0.02 |
Asset Writedown | -22.68 | -22.81 | -7.7 | -7 | -1.4 | -40.62 |
Other Unusual Items | -8.7 | -12.63 | -3.72 | -5.09 | 3.31 | 6.59 |
Pretax Income | -519.54 | -587.45 | -534.09 | -900.72 | -728.06 | 82.77 |
Income Tax Expense | -12.1 | -14.61 | 8.86 | -31.82 | 7.62 | 16.76 |
Earnings From Continuing Operations | -507.45 | -572.85 | -542.95 | -868.9 | -735.68 | 66.02 |
Minority Interest in Earnings | 13.31 | 14.98 | 15.29 | 74.25 | 80.03 | 1.74 |
Net Income | -494.13 | -557.86 | -527.66 | -794.65 | -655.66 | 67.76 |
Net Income to Common | -494.13 | -557.86 | -527.66 | -794.65 | -655.66 | 67.76 |
Net Income Growth | - | - | - | - | - | -45.06% |
Shares Outstanding (Basic) | 958 | 953 | 948 | 948 | 951 | 919 |
Shares Outstanding (Diluted) | 958 | 953 | 948 | 948 | 951 | 919 |
Shares Change | 1.09% | 0.54% | -0.00% | -0.30% | 3.43% | 13.01% |
EPS (Basic) | -0.52 | -0.59 | -0.56 | -0.84 | -0.69 | 0.07 |
EPS (Diluted) | -0.52 | -0.59 | -0.56 | -0.84 | -0.69 | 0.07 |
EPS Growth | - | - | - | - | - | -51.39% |
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 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -30.49 | -39.68 | -62.38 | -172.25 | -111.9 | -91.06 |
Free Cash Flow Per Share | -0.03 | -0.04 | -0.07 | -0.18 | -0.12 | -0.10 |
Gross Margin | -1.80% | -15.67% | -5.61% | 2.63% | -1.91% | 55.94% |
Operating Margin | -41.68% | -60.26% | -52.65% | -86.50% | -51.40% | 26.95% |
Profit Margin | -83.87% | -101.53% | -116.22% | -184.44% | -105.54% | 7.26% |
Free Cash Flow Margin | -5.17% | -7.22% | -13.74% | -39.98% | -18.01% | -9.76% |
EBITDA | -64.25 | -170.9 | -53.09 | -238.3 | -155.31 | 413.11 |
EBITDA Margin | -10.90% | -31.10% | -11.69% | -55.31% | -25.00% | 44.29% |
D&A For EBITDA | 181.33 | 160.18 | 185.98 | 134.36 | 164 | 161.67 |
EBIT | -245.58 | -331.08 | -239.07 | -372.67 | -319.31 | 251.44 |
EBIT Margin | -41.68% | -60.26% | -52.65% | -86.50% | -51.40% | 26.95% |
Effective Tax Rate | - | - | - | - | - | 20.24% |
Revenue as Reported | 276.14 | 549.45 | 454.04 | 430.85 | 621.26 | 932.83 |