← Yunji Inc.
| Annual Trend | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | — | $6.4b |
$13.0b
+101.97%
|
$1.7b
-87.12%
|
$847.5m
-49.45%
|
$338.2m
-60.09%
|
$167.3m
-50.53%
|
$90.2m
-46.11%
|
$57.2m
-36.55%
|
$45.3m
-20.77%
|
$317.0m
+599.31%
|
|
| Cost of Revenue | — | ($5.2b) |
$10.7b
+306.98%
|
$1.3b
-87.59%
|
$603.8m
-54.55%
|
$210.8m
-65.09%
|
$94.5m
-55.19%
|
$46.9m
-50.39%
|
$28.9m
-38.24%
|
$25.2m
-12.95%
|
$176.2m
+599.32%
|
|
| Cost of revenues | — | ($5.2b) |
($10.7b)
-106.98%
|
($9.2b)
+13.61%
|
($3.9b)
+57.40%
|
($1.3b)
+65.90%
|
($651.6m)
+51.50%
|
($332.8m)
+48.93%
|
($211.3m)
+36.50%
|
($176.2m)
+16.61%
|
$176.2m
+200.00%
|
|
| Net Interest Income | — | — | — | — | — | — | $14.0m |
$20.7m
+48.15%
|
$8.9m
-56.78%
|
$8.1m
-8.94%
|
$8.1m
0.00%
|
|
| Gross Profit | — | $1.3b |
$2.3b
+81.61%
|
$348.0m
-84.93%
|
$243.7m
-29.96%
|
$127.4m
-47.72%
|
$502.5m
+294.41%
|
$307.4m
-38.82%
|
$206.3m
-32.88%
|
$140.8m
-31.77%
|
$140.8m
0.00%
|
|
| Sales and marketing | — | ($707.7m) | ($955.1m) | ($1.2b) | ($806.1m) | ($296.0m) | ($214.8m) | ($121.0m) | ($97.0m) | ($102.7m) | — | |
| Selling and Marketing Expense | — | — | $955.1m | $170.6m | $123.5m | $46.5m | $31.1m | $17.0m | $13.3m | $14.7m | $229.6m | |
| General and administrative | — | ($50.2m) | ($147.2m) | ($277.5m) | ($261.9m) | ($226.1m) | ($145.9m) | ($121.0m) | ($130.5m) | ($126.9m) | $126.9m | |
| General and Administrative Expense | — | — | $147.2m | $39.9m | $40.1m | $35.5m | $21.1m | $17.0m | $17.9m | $18.1m | $126.9m | |
| Amortization of Intangible Assets | — | — | — | — | — | — | — | — | $2.2m | $4.4m | — | |
| Operating expenses: | ||||||||||||
| Operating Costs and Expenses | — | — | $13.1b | $1.7b | $867.6m | $344.0m | $181.9m | $103.6m | $76.8m | $66.9m | — | |
| Other Operating Expenses | — | — | — | — | — | — | $222.8m | $146.6m | $115.4m | $54.7m | — | |
| Other Operating Income | — | — | — | $3.6m | $5.1m | $8.5m | $3.1m | $2.1m | $896k | $1.1m | — | |
| Loss from operations | — | ($114.2m) |
($99.4m)
+12.98%
|
($298.4m)
-200.19%
|
($97.5m)
+67.34%
|
$17.4m
+117.80%
|
($78.6m)
-552.78%
|
($80.6m)
-2.61%
|
($136.3m)
-69.06%
|
($143.4m)
-5.23%
|
— | |
| Other Non Operating Income Expenses | — | — | — | — | — | — | $3.9m | ($2.4m) | $513k | $2.3m | — | |
| Operating Income (Loss) | — | $109.1m |
($99.4m)
-191.14%
|
($42.9m)
+56.88%
|
($14.9m)
+65.16%
|
$2.7m
+118.23%
|
($11.4m)
-518.48%
|
($11.4m)
+0.32%
|
($18.7m)
-64.44%
|
($20.5m)
-9.83%
|
($143.4m)
-599.34%
|
|
| Other Operating Income (Expense), Net | — | — | — | — | ($33.2m) | ($54.4m) | ($21.6m) | $14.9m | $6.5m | $7.6m | — | |
| Interest Expense | — | — | — | — | $6.4m | $4.2m | $2.5m | $631k | $0 | $529k | $529k | |
| Investment Income, Interest | — | — | $46.9m | $52.9m | $46.7m | $15.9m | $1.6m | $13.4m | $3.9m | $2.5m | — | |
| Interest Income | — | — | $46.9m | $52.9m | $46.7m | $15.9m | $1.6m | $13.4m | $3.9m | $2.5m | $2.5m | |
| Net Non Operating Interest Income Expense | — | — | — | — | — | — | $14.0m | $20.7m | $8.9m | $8.1m | $8.1m | |
| Fair Value, Option, Changes in Fair Value, Gain (Loss) | — | — | — | — | — | — | — | — | $8.3m | $1.2m | — | |
| Foreign Currency Transaction Gain (Loss), before Tax | — | — | ($685k) | ($1.8m) | ($141k) | ($204k) | ($2.3m) | ($950k) | $291k | $229k | — | |
| Foreign Currency Transaction Gain (Loss), Realized | — | — | ($190k) | ($2.0m) | $983k | ($1.1m) | $2.3m | ($1.2m) | ($319k) | $545k | — | |
| Gain On Sale Of Security | — | — | — | — | — | — | ($45.8m) | ($87.7m) | $10.8m | ($3.4m) | ($3.4m) | |
| Income (Loss) from Equity Method Investments | — | — | $3.0m | ($463k) | ($586k) | ($2.5m) | ($1.0m) | ($1.0m) | ($693k) | $516k | — | |
| Other Nonoperating Income (Expense) | — | — | $7.0m | $7.5m | ($247k) | $17.7m | $300k | ($339k) | $108k | ($569k) | — | |
| Non-Operating Income (Expense) | — | — | $7.0m | $25.0m | $33.2m | $54.4m | $21.6m | ($2.4m) | $785k | ($4.0m) | — | |
| Other Income Expense | — | — | — | — | — | — | ($42.0m) | ($90.1m) | $11.3m | ($1.2m) | ($1.2m) | |
| Income (Loss) from Continuing Operations before Income Taxes, Domestic | — | — | ($61.8m) | ($204.9m) | ($5.4m) | $244.2m | ($113.8m) | ($83.6m) | ($95.8m) | ($49.8m) | ($136.4m) | |
| Pre-Tax Income | — | — | — | — | — | — | ($106.5m) | ($150.0m) | ($116.1m) | ($136.4m) | ($136.4m) | |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | — | $109.1m | $47.0m | $137.3m | $108.6m | $209.0m | $106.5m | ($150.0m) | ($116.1m) | ($136.4m) | ($136.4m) | |
| Current Income Tax Expense (Benefit) | — | — | $25.4m | $13.3m | $10.5m | $17.8m | $9.9m | $7.9m | $2.0m | $462k | $462k | |
| Income tax expense | — | $3.3m | ($12.3m) | $16.7m | ($39.3m) | ($60.5m) | ($24.8m) | ($7.9m) | ($2.0m) | ($462k) | $462k | |
| Income Tax Expense (Benefit) | — | — | $12.3m | ($2.4m) | $6.0m | $9.5m | $3.6m | $1.1m | $275k | $66k | $462k | |
| Net loss | — | ($105.7m) | ($56.3m) | ($123.8m) | ($151.7m) | $132.3m | ($138.4m) | ($165.1m) | ($123.1m) | ($133.3m) | — | |
| Net loss attributable to YUNJI INC. | — | ($105.7m) | ($59.7m) | ($125.8m) | ($146.3m) | $132.0m | ($138.2m) | ($165.1m) | ($123.1m) | ($133.3m) | — | |
| Net Income From Continuing And Discontinued Operation | — | ($105.7m) | ($59.7m) | ($125.8m) | ($146.3m) | $132.0m | ($138.2m) | ($165.1m) | ($123.1m) | ($133.3m) | ($133.3m) | |
| Net Income Continuous Operations | — | ($105.7m) | ($56.3m) | ($123.8m) | ($151.7m) | $132.3m | ($138.4m) | ($165.1m) | ($123.1m) | ($133.3m) | ($133.3m) | |
| Net Income (Loss) Attributable to Parent | — | ($1.7b) |
($59.7m)
+96.56%
|
($18.1m)
+69.73%
|
($22.4m)
-24.13%
|
$20.7m
+192.33%
|
($20.0m)
-196.75%
|
($23.3m)
-16.10%
|
($16.9m)
+27.49%
|
($19.1m)
-13.02%
|
($133.3m)
-599.32%
|
|
| Net Income (Loss) Available to Common Stockholders, Basic | — | ($1.7b) |
($2.3b)
-33.07%
|
($238.1m)
+89.68%
|
($22.4m)
+90.58%
|
$20.7m
+192.33%
|
($20.0m)
-196.75%
|
($23.3m)
-16.10%
|
($16.9m)
+27.49%
|
($19.1m)
-13.02%
|
($133.3m)
-599.32%
|
|
| Net Income (Loss) Attributable to Noncontrolling Interest | — | — | $3.4m | $277k | ($819k) | $50k | ($31k) | $1k | ($2k) | ($1k) | ($133.3m) | |
| Net Income Attributable to Noncontrolling Interest | — | — | $3.4m | $277k | ($5.3m) | $318k | ($217k) | $9k | ($11k) | — | — | |
| Earnings Per Share, Basic | — | ($1.37) | ($1.98) | ($0.13) | ($0.01) | $0.01 | ($0.01) | ($0.01) | ($0.01) | ($0.01) | ($28.00) | |
| Earnings Per Share, Diluted | — | ($1.37) | ($1.98) | ($0.13) | ($0.01) | $0.01 | ($0.01) | ($0.01) | ($0.01) | ($0.01) | ($28.00) | |
| Weighted Average Number of Shares Outstanding, Basic | — | — | — | — | 2.1b | 2.1b | 2.1b | 2.0b | 2.0b | 2.0b | 4.9m | |
| Weighted Average Shares Outstanding | — | — | — | — | 2.1b | 2.1b | 2.1b | 2.0b | 2.0b | 2.0b | — | |
| Basic Average Shares | — | — | — | — | — | $535k | $522k | $493k | $4.9m | — | $4.9m | |
| Diluted Average Shares | — | — | — | — | — | $535k | $522k | $493k | $4.9m | — | $4.9m | |
| Weighted Average Number of Shares Outstanding, Diluted | — | — | — | — | 2.1b | 2.1b | 2.1b | 2.0b | 2.0b | 2.0b | 4.9m | |
| Additional Financial Items | ||||||||||||
| Fulfilment | — | ($569.4m) | ($1.2b) | ($965.9m) | ($450.1m) | ($202.0m) | ($160.7m) | ($107.5m) | ($76.1m) | ($33.9m) | — | |
| Technology and content | — | ($58.2m) | ($143.6m) | ($315.2m) | ($202.8m) | ($124.9m) | ($81.4m) | ($53.5m) | ($45.6m) | ($28.3m) | — | |
| Foreign exchange gain/(loss) | — | ($7.4m) | ($685k) | ($12.4m) | ($919k) | ($1.3m) | ($15.7m) | ($6.7m) | $2.1m | $1.6m | — | |
| Share of loss of subsidiaries and VIE | — | $7k | $3.0m | ($463k) | ($3.8m) | ($16.2m) | ($7.1m) | ($7.3m) | ($5.1m) | $3.6m | — | |
| Other comprehensive income | — | — | $55.6m | $4.8m | ($79.4m) | ($25.1m) | $78.8m | $22.2m | $7.9m | ($9.1m) | — | |
| Diluted EPS | — | — | — | — | — | $240.00 | ($280.00) | ($320.00) | ($24.00) | — | ($28.00) | |
| Diluted NI Availto Com Stockholders | — | ($105.7m) | ($59.7m) | ($125.8m) | ($146.3m) | $132.0m | ($138.2m) | ($165.1m) | ($123.1m) | ($133.3m) | ($133.3m) | |
| Earnings From Equity Interest Net Of Tax | — | $7k | $3.0m | ($463k) | ($3.8m) | ($16.2m) | ($7.1m) | ($7.3m) | ($5.1m) | $3.6m | $3.6m | |
| Minority Interests | — | — | — | — | — | — | $217k | ($9k) | $11k | $1k | $1k | |
| Normalized EBITDA | — | — | — | — | — | — | ($47.8m) | ($53.4m) | ($114.3m) | ($119.1m) | ($122.5m) | |
| Normalized Income | — | — | — | — | — | — | ($103.8m) | ($99.4m) | ($131.2m) | ($129.9m) | ($129.9m) | |
| Other Gand A | — | — | — | — | — | — | $145.9m | $121.0m | $130.5m | $126.9m | — | |
| Other Taxes | — | — | — | — | — | — | ($2.4m) | ($518k) | ($170k) | ($112k) | ($112k) | |
| Reconciled Depreciation | — | — | — | — | — | — | $10.5m | $8.3m | $12.5m | $13.4m | $13.4m | |
| Selling General And Administration | — | — | — | — | — | — | $360.6m | $242.0m | $227.4m | $229.6m | — | |
| Tax Effect Of Unusual Items | — | — | — | — | — | — | ($11.5m) | ($21.9m) | $2.7m | $0 | $0 | |
| Tax Provision | — | — | — | — | — | — | $24.8m | $7.9m | $2.0m | $462k | $462k | |
| Tax Rate For Calcs | — | — | — | — | — | — | $0 | $0 | $0 | $0 | $0 | |
| Financial (expense)/income, net | — | — | — | — | ($8.6m) | $80.1m | ($14.4m) | ($60.2m) | $17.3m | $9.4m | — | |
| Operating Expense | — | — | — | — | — | — | $581.1m | $388.1m | $342.6m | $284.2m | $284.2m | |
| Total comprehensive loss | — | ($105.7m) | ($761k) | ($90.5m) | ($231.1m) | $107.2m | ($59.6m) | ($142.9m) | ($115.3m) | ($142.4m) | — | |
| Total comprehensive loss attributable to YUNJI INC. | — | ($105.7m) | ($4.1m) | ($92.5m) | ($225.8m) | $106.8m | ($59.4m) | ($143.0m) | ($115.3m) | ($142.4m) | — | |
| Total Unusual Items | — | — | — | — | — | — | ($45.8m) | ($87.7m) | $10.8m | ($3.4m) | ($3.4m) | |
| Total operating cost and expenses | — | ($6.6b) | ($13.1b) | ($12.0b) | ($5.7b) | ($2.2b) | ($1.3b) | ($735.7m) | ($560.5m) | ($468.0m) | — | |
| Total Expenses | — | — | — | — | — | — | $1.2b | $720.8m | $553.9m | $460.4m | $460.4m | |
| Total Other Finance Cost | — | — | — | — | — | — | ($14.8m) | ($7.9m) | ($5.1m) | ($6.2m) | ($6.2m) |
Values abbreviated: b = billions, m = millions, k = thousands. Per share data in USD.