Xiamen Jihong Co., Ltd (SHE:002803)
China · Delayed Price · Currency is CNY 18.53
-0.12 (-0.64%)
At close: Feb 13, 2026
Xiamen Jihong 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 |
Operating Revenue | 6,590 | 5,448 | 6,605 | 5,283 | 5,082 | 4,338 |
Other Revenue | 81.24 | 81.24 | 89.74 | 92.53 | 96.1 | 72.58 |
| 6,671 | 5,529 | 6,695 | 5,376 | 5,178 | 4,410 | |
Revenue Growth (YoY) | 17.84% | -17.41% | 24.53% | 3.83% | 17.40% | 46.55% |
Cost of Revenue | 3,579 | 3,110 | 3,590 | 3,197 | 3,193 | 2,514 |
Gross Profit | 3,092 | 2,419 | 3,104 | 2,179 | 1,985 | 1,896 |
Selling, General & Admin | 2,615 | 2,097 | 2,567 | 1,729 | 1,583 | 1,176 |
Research & Development | 129.95 | 124.43 | 141.98 | 148.51 | 126 | 80.3 |
Other Operating Expenses | 3.34 | -1.92 | 2.95 | 13.61 | 14.06 | 13 |
Operating Expenses | 2,752 | 2,226 | 2,721 | 1,904 | 1,722 | 1,274 |
Operating Income | 340.25 | 192.85 | 383.78 | 274.75 | 263.09 | 622.11 |
Interest Expense | -13.43 | -12.25 | -13.41 | -21.63 | -23.23 | -25.37 |
Interest & Investment Income | 22.54 | 22.16 | 14.06 | 6.03 | 7.94 | 30.72 |
Currency Exchange Gain (Loss) | -3.51 | -3.51 | 0.97 | 10.74 | -17.37 | -11.96 |
Other Non Operating Income (Expenses) | -9.97 | -3.22 | -18.24 | -66.92 | -11.39 | -4.34 |
EBT Excluding Unusual Items | 335.89 | 196.03 | 367.16 | 202.96 | 219.04 | 611.16 |
Gain (Loss) on Sale of Investments | 0.33 | 0.09 | -1.03 | -14.62 | -0.21 | 2.1 |
Gain (Loss) on Sale of Assets | -1.38 | -0.33 | -3.55 | 1.49 | 0.22 | 0.9 |
Asset Writedown | 1.87 | -0.38 | - | -2.29 | -0.47 | -0.33 |
Other Unusual Items | 22.73 | 22.73 | 23.88 | 26.35 | 28.62 | 38.95 |
Pretax Income | 359.44 | 218.14 | 386.47 | 213.89 | 247.21 | 652.78 |
Income Tax Expense | 48.07 | 33.69 | 54.34 | 42.31 | 38.32 | 75.95 |
Earnings From Continuing Operations | 311.36 | 184.45 | 332.12 | 171.58 | 208.89 | 576.83 |
Minority Interest in Earnings | -48.48 | -2.52 | 12.98 | 12.4 | 18.39 | -18.12 |
Net Income | 262.88 | 181.93 | 345.1 | 183.98 | 227.28 | 558.71 |
Net Income to Common | 262.88 | 181.93 | 345.1 | 183.98 | 227.28 | 558.71 |
Net Income Growth | 65.27% | -47.28% | 87.57% | -19.05% | -59.32% | 71.25% |
Shares Outstanding (Basic) | 396 | 371 | 375 | 372 | 379 | 378 |
Shares Outstanding (Diluted) | 396 | 371 | 375 | 372 | 379 | 378 |
Shares Change (YoY) | 6.21% | -1.02% | 0.72% | -1.69% | 0.34% | 3.45% |
EPS (Basic) | 0.66 | 0.49 | 0.92 | 0.49 | 0.60 | 1.48 |
EPS (Diluted) | 0.66 | 0.49 | 0.92 | 0.48 | 0.60 | 1.48 |
EPS Growth | 55.61% | -46.74% | 91.67% | -20.00% | -59.46% | 65.53% |
Free Cash Flow | 239.91 | 250.51 | 523.13 | 252.53 | 10.22 | 358.74 |
Free Cash Flow Per Share | 0.61 | 0.68 | 1.40 | 0.68 | 0.03 | 0.95 |
Dividend Per Share | 0.338 | 0.338 | 0.560 | 0.263 | - | 0.100 |
Dividend Growth | -37.41% | -39.64% | 112.93% | - | - | 70.07% |
Gross Margin | 46.35% | 43.76% | 46.37% | 40.53% | 38.33% | 43.00% |
Operating Margin | 5.10% | 3.49% | 5.73% | 5.11% | 5.08% | 14.11% |
Profit Margin | 3.94% | 3.29% | 5.16% | 3.42% | 4.39% | 12.67% |
Free Cash Flow Margin | 3.60% | 4.53% | 7.81% | 4.70% | 0.20% | 8.13% |
EBITDA | 454.32 | 296.84 | 474.33 | 364.85 | 353.21 | 687.6 |
EBITDA Margin | 6.81% | 5.37% | 7.08% | 6.79% | 6.82% | 15.59% |
D&A For EBITDA | 114.06 | 103.99 | 90.55 | 90.1 | 90.11 | 65.5 |
EBIT | 340.25 | 192.85 | 383.78 | 274.75 | 263.09 | 622.11 |
EBIT Margin | 5.10% | 3.49% | 5.73% | 5.11% | 5.08% | 14.11% |
Effective Tax Rate | 13.37% | 15.44% | 14.06% | 19.78% | 15.50% | 11.64% |
Revenue as Reported | 6,671 | 5,529 | 6,695 | 5,376 | 5,178 | 4,410 |
Advertising Expenses | - | 1,772 | 2,247 | 1,495 | 1,387 | 1,012 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.