Xiamen Jihong Co., Ltd (SHE:002803)
China · Delayed Price · Currency is CNY 17.50
+0.05 (0.29%)
Jul 31, 2026, 3:04 PM CST
Xiamen Jihong 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 | Mar '26 Mar 31, 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 | 7,048 | 6,722 | 5,529 | 6,605 | 5,283 | 5,082 |
Other Revenue | - | - | - | 89.74 | 92.53 | 96.1 |
| 7,048 | 6,722 | 5,529 | 6,695 | 5,376 | 5,178 | |
Revenue Growth | 24.04% | 21.56% | -17.41% | 24.53% | 3.83% | 17.40% |
Cost of Revenue | 3,734 | 3,579 | 3,110 | 3,590 | 3,197 | 3,193 |
Gross Profit | 3,315 | 3,143 | 2,419 | 3,104 | 2,179 | 1,985 |
Selling, General & Admin | 2,749 | 2,649 | 2,114 | 2,567 | 1,729 | 1,583 |
Research & Development | 139.35 | 136.11 | 124.43 | 141.98 | 148.51 | 126 |
Other Operating Expenses | -48.55 | -47.76 | -54.56 | 2.95 | 13.61 | 14.06 |
Operating Expenses | 2,843 | 2,738 | 2,184 | 2,721 | 1,904 | 1,722 |
Operating Income | 471.34 | 405.1 | 235.24 | 383.78 | 274.75 | 263.09 |
Interest Expense | -14.43 | -12.98 | -10.93 | -13.41 | -21.63 | -23.23 |
Interest & Investment Income | 7.93 | - | - | 14.06 | 6.03 | 7.94 |
Earnings From Equity Investments | 4.06 | 4.06 | 3.58 | - | - | - |
Currency Exchange Gain (Loss) | -27.79 | -27.79 | -3.29 | 0.97 | 10.74 | -17.37 |
Other Non Operating Income (Expenses) | -33.91 | -5 | -2.46 | -18.24 | -66.92 | -11.39 |
EBT Excluding Unusual Items | 407.2 | 363.38 | 222.14 | 367.16 | 202.96 | 219.04 |
Gain (Loss) on Sale of Investments | 8.74 | 8.89 | -3.99 | -1.03 | -14.62 | -0.21 |
Gain (Loss) on Sale of Assets | 0.54 | -0.03 | 0.39 | -3.55 | 1.49 | 0.22 |
Asset Writedown | -0.1 | -0.59 | - | - | -2.29 | -0.47 |
Other Unusual Items | 3.44 | 3.44 | -0.41 | 23.88 | 26.35 | 28.62 |
Pretax Income | 419.82 | 375.09 | 218.14 | 386.47 | 213.89 | 247.21 |
Income Tax Expense | 50.34 | 41.04 | 33.69 | 54.34 | 42.31 | 38.32 |
Earnings From Continuing Operations | 369.48 | 334.05 | 184.45 | 332.12 | 171.58 | 208.89 |
Minority Interest in Earnings | -79.45 | -57.22 | -2.52 | 12.98 | 12.4 | 18.39 |
Net Income | 290.03 | 276.83 | 181.93 | 345.1 | 183.98 | 227.28 |
Preferred Dividends & Other Adjustments | - | - | 1.03 | - | - | - |
Net Income to Common | 290.03 | 276.83 | 180.9 | 345.1 | 183.98 | 227.28 |
Net Income Growth | 47.03% | 53.03% | -47.58% | 87.57% | -19.05% | -59.32% |
Shares Outstanding (Basic) | 427 | 411 | 370 | 375 | 372 | 379 |
Shares Outstanding (Diluted) | 427 | 411 | 370 | 375 | 372 | 379 |
Shares Change | 16.10% | 11.12% | -1.31% | 0.72% | -1.69% | 0.34% |
EPS (Basic) | 0.68 | 0.67 | 0.49 | 0.92 | 0.49 | 0.60 |
EPS (Diluted) | 0.68 | 0.67 | 0.49 | 0.92 | 0.48 | 0.60 |
EPS Growth | 26.11% | 37.11% | -46.88% | 91.67% | -20.00% | -59.46% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 | 40.15 | 104.05 | 253.99 | 523.13 | 252.53 | 10.22 |
Free Cash Flow Per Share | 0.09 | 0.25 | 0.69 | 1.40 | 0.68 | 0.03 |
Dividend Per Share | 0.360 | 0.360 | 0.338 | 0.560 | 0.263 | - |
Dividend Growth | 6.51% | 6.51% | -39.64% | 112.93% | 163.00% | - |
Gross Margin | 47.03% | 46.75% | 43.76% | 46.37% | 40.53% | 38.33% |
Operating Margin | 6.69% | 6.03% | 4.25% | 5.73% | 5.11% | 5.08% |
Profit Margin | 4.12% | 4.12% | 3.27% | 5.16% | 3.42% | 4.39% |
Free Cash Flow Margin | 0.57% | 1.55% | 4.59% | 7.81% | 4.70% | 0.20% |
EBITDA | 574.04 | 508.88 | 343.41 | 474.33 | 364.85 | 353.21 |
EBITDA Margin | 8.14% | 7.57% | 6.21% | 7.08% | 6.79% | 6.82% |
D&A For EBITDA | 102.69 | 103.79 | 108.17 | 90.55 | 90.1 | 90.11 |
EBIT | 471.34 | 405.1 | 235.24 | 383.78 | 274.75 | 263.09 |
EBIT Margin | 6.69% | 6.03% | 4.25% | 5.73% | 5.11% | 5.08% |
Effective Tax Rate | 11.99% | 10.94% | 15.44% | 14.06% | 19.78% | 15.50% |
Revenue as Reported | 326.82 | - | - | 6,695 | 5,376 | 5,178 |
Advertising Expenses | - | 2,262 | 1,761 | 2,247 | 1,495 | 1,387 |