NASDAQ : SY
So-Young International Inc. — Financial statements
Healthcare · Health Information Services · China
Last price 2 USD (Oct 30, 2026, 4:00 PM EDT) · Market cap 200.76M
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
So-Young International Inc. (SY) reported revenue of 1.66B CNY (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year January - December; amounts in CNY.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | 1.66B | 1.52B | 1.47B | 1.50B | 1.26B | 1.69B |
| Cost of Revenue | 895.31M | 795.72M | 567.59M | 544.34M | 393.29M | 327.89M |
| Gross Profit | 763.61M | 727.69M | 899.11M | 953.69M | 864.58M | 1.36B |
| Selling, General & Admin | 915.28M | 857.11M | 818.57M | 811.22M | 732.30M | 1.04B |
| Research & Development | 129.27M | 137.04M | 165.03M | 203.52M | 235.09M | 286.57M |
| Operating Expenses | 1.04B | 994.15M | 983.60M | 1.01B | 967.39M | 1.33B |
| Operating Income | -280.94M | -266.47M | -84.48M | -61.05M | -102.81M | 33.31M |
| Interest & Investment Income | 22.21M | 25.29M | 57.53M | 60.85M | 33.15M | 28.26M |
| Earnings From Equity Investments | -1.82M | -4.08M | -15.02M | -12.72M | -17.22M | -1.52M |
| Currency Exchange Gain (Loss) | 10.83M | 5.95M | 112.00K | -662.00K | -492.00K | -4.77M |
| Other Non Operating Income (Expenses) | 6.34M | 12.90M | 1.13M | 21.90M | 8.25M | 12.04M |
| EBT Excluding Unusual Items | -243.38M | -226.40M | -40.73M | 8.31M | -79.13M | 67.32M |
| Impairment of Goodwill | -19.71M | -19.71M | -540.01M | -48.50M | ||
| Gain (Loss) on Sale of Investments | 785.00K | -7.35M | -444.00K | -7.95M | -17.85M | |
| Asset Writedown | -17.38M | |||||
| Pretax Income | -262.31M | -246.11M | -588.09M | 7.87M | -87.07M | -16.41M |
| Income Tax Expense | 1.65M | 796.00K | -905.00K | -18.07M | -20.96M | 21.23M |
| Earnings From Continuing Operations | -263.96M | -246.91M | -587.18M | 25.94M | -66.11M | -37.64M |
| Minority Interest in Earnings | 5.62M | 4.60M | -2.35M | -4.66M | 553.00K | 29.27M |
| Net Income | -258.34M | -242.30M | -589.53M | 21.28M | -65.55M | -8.37M |
| Net Income to Common | -258.34M | -242.30M | -589.53M | 21.28M | -65.55M | -8.37M |
| Shares Outstanding (Basic) | 100.93M | 101.22M | 103.20M | 100.94M | 107.46M | 106.18M |
| Shares Outstanding (Diluted) | 100.93M | 101.22M | 103.20M | 100.94M | 107.46M | 106.18M |
| EPS (Basic) | -2.56 | -2.39 | -5.71 | 0.21 | -0.61 | -0.08 |
| EPS (Diluted) | -2.56 | -2.39 | -5.72 | 0.21 | -0.61 | -0.08 |
| Free Cash Flow | -302.01M | -88.18M | -28.68M | -128.58M | 39.23M | |
| Free Cash Flow Per Share | -2.98 | -0.85 | -0.28 | -1.20 | 0.37 | |
| Gross Margin | 46.03% | 47.77% | 61.30% | 63.66% | 68.73% | 80.63% |
| Operating Margin | -16.93% | -17.49% | -5.76% | -4.08% | -8.17% | 1.97% |
| Profit Margin | -15.57% | -15.90% | -40.19% | 1.42% | -5.21% | -0.50% |
| Free Cash Flow Margin | -19.82% | -6.01% | -1.91% | -10.22% | 2.32% | |
| EBITDA | -220.91M | -209.25M | -38.56M | -14.96M | -55.72M | 63.39M |
| EBITDA Margin | -13.32% | -13.74% | -2.63% | -1.00% | -4.43% | 3.74% |
| D&A For EBITDA | 60.04M | 57.21M | 45.92M | 46.09M | 47.09M | 30.08M |
| EBIT | -280.94M | -266.47M | -84.48M | -61.05M | -102.81M | 33.31M |
| EBIT Margin | -16.93% | -17.49% | -5.76% | -4.08% | -8.17% | 1.97% |
| Revenue as Reported | 1.66B | 1.52B | 1.47B | 1.50B | 1.26B | 1.69B |
| Advertising Expenses | 220.25M | 188.22M | 270.30M | 254.89M | 570.35M |
Balance sheet
Fiscal year January - December; amounts in CNY.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 386.81M | 418.21M | 587.75M | 426.12M | 694.42M | 1.33B |
| Short-Term Investments | 410.65M | 453.47M | 599.04M | 900.82M | 875.96M | 408.95M |
| Cash & Short-Term Investments | 797.46M | 871.68M | 1.19B | 1.33B | 1.57B | 1.74B |
| Accounts Receivable | 60.59M | 67.83M | 123.03M | 80.38M | 50.79M | 73.69M |
| Other Receivables | 1.69M | 61.50M | 30.87M | 32.19M | 20.58M | 7.64M |
| Receivables | 62.28M | 209.90M | 226.25M | 200.78M | 170.29M | 110.45M |
| Inventory | 262.56M | 233.39M | 151.75M | 118.92M | 120.48M | 91.81M |
| Prepaid Expenses | 59.48M | 40.75M | 48.23M | 32.45M | 50.23M | |
| Restricted Cash | 82.51M | 64.68M | 66.37M | 14.70M | 14.91M | 15.12M |
| Other Current Assets | 283.83M | 45.45M | 52.45M | 12.36M | 8.33M | 18.90M |
| Total Current Assets | 1.49B | 1.48B | 1.72B | 1.72B | 1.92B | 2.03B |
| Property, Plant & Equipment | 560.61M | 545.20M | 318.12M | 235.19M | 179.08M | 220.19M |
| Long-Term Investments | 274.18M | 274.75M | 280.28M | 261.02M | 227.96M | 252.50M |
| Goodwill | 684.00K | 684.00K | 684.00K | 540.69M | 540.69M | 540.69M |
| Other Intangible Assets | 139.81M | 144.10M | 126.61M | 145.25M | 169.28M | 193.96M |
| Long-Term Deferred Tax Assets | 69.36M | 69.31M | 84.95M | 78.03M | 64.74M | 47.52M |
| Other Long-Term Assets | 131.53M | 63.56M | 128.80M | 174.42M | 99.29M | 48.10M |
| Total Assets | 2.66B | 2.65B | 2.74B | 3.21B | 3.20B | 3.33B |
| Accounts Payable | 26.98M | 20.31M | 10.57M | 13.20M | 18.84M | |
| Accrued Expenses | 561.21M | 264.57M | 211.38M | 181.52M | 175.71M | 203.54M |
| Short-Term Debt | 119.75M | 39.81M | 69.77M | 29.82M | ||
| Current Portion of Leases | 78.37M | 76.54M | 44.91M | 29.74M | 50.28M | 43.53M |
| Current Income Taxes Payable | 36.61M | 6.20M | 18.00M | 17.18M | 30.67M | 26.69M |
| Current Unearned Revenue | 64.56M | 292.64M | 190.37M | 195.21M | 181.67M | 190.26M |
| Other Current Liabilities | 77.30M | 75.48M | 76.38M | 86.51M | 229.54M | |
| Total Current Liabilities | 860.50M | 784.05M | 630.21M | 540.42M | 538.04M | 712.40M |
| Long-Term Leases | 182.30M | 183.36M | 125.20M | 86.21M | 20.97M | 62.36M |
| Long-Term Deferred Tax Liabilities | 9.27M | 10.62M | 19.76M | 25.08M | 30.99M | 38.58M |
| Other Long-Term Liabilities | 3.92M | 2.78M | 1.26M | 1.54M | ||
| Total Liabilities | 1.06B | 980.82M | 776.43M | 653.25M | 590.00M | 813.33M |
| Common Stock | 294.00K | 294.00K | 290.00K | 275.00K | 273.00K | 267.00K |
| Additional Paid-In Capital | 3.06B | 3.06B | 3.07B | 3.08B | 3.04B | 3.00B |
| Retained Earnings | -1.18B | -1.13B | -885.84M | -296.31M | -317.59M | -252.04M |
| Treasury Stock | -391.94M | -391.94M | -376.69M | -358.45M | -232.84M | -217.71M |
| Comprehensive Income & Other | 935.00K | 13.34M | 31.56M | 18.18M | 4.11M | -83.89M |
| Total Common Equity | 1.49B | 1.55B | 1.84B | 2.44B | 2.50B | 2.45B |
| Minority Interest | 114.48M | 115.50M | 119.61M | 117.19M | 109.94M | 70.84M |
| Shareholders' Equity | 1.61B | 1.67B | 1.96B | 2.56B | 2.61B | 2.52B |
| Total Liabilities & Equity | 2.66B | 2.65B | 2.74B | 3.21B | 3.20B | 3.33B |
| Total Debt | 380.42M | 299.71M | 239.88M | 145.77M | 71.26M | 105.89M |
| Net Cash (Debt) | 417.04M | 571.97M | 946.91M | 1.18B | 1.50B | 1.64B |
| Net Cash Per Share | 4.13 | 5.65 | 9.18 | 11.70 | 13.95 | 15.40 |
| Filing Date Shares Outstanding | 100.38M | 100.30M | 100.69M | 102.01M | 101.58M | 106.45M |
| Total Common Shares Outstanding | 100.38M | 100.22M | 100.96M | 98.05M | 105.10M | 105.42M |
| Working Capital | 628.14M | 700.54M | 1.09B | 1.18B | 1.38B | 1.32B |
| Book Value Per Share | 14.89 | 15.50 | 18.22 | 24.93 | 23.77 | 23.20 |
| Tangible Book Value | 1.35B | 1.41B | 1.71B | 1.76B | 1.79B | 1.71B |
| Tangible Book Value Per Share | 13.49 | 14.05 | 16.96 | 17.93 | 17.01 | 16.24 |
| Buildings | 99.17M | 99.17M | 99.17M | 99.17M | 99.17M | |
| Machinery | 197.87M | 75.39M | 57.13M | 37.65M | 24.25M | |
| Leasehold Improvements | 127.45M | 74.28M | 32.80M | 32.69M | 32.72M |
Cash flow statement
Fiscal year January - December; amounts in CNY.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Net Income | -242.30M | -589.53M | 21.28M | -65.55M | -8.37M | |
| Depreciation & Amortization | 57.21M | 45.92M | 46.09M | 47.09M | 30.08M | |
| Loss (Gain) From Sale of Assets | 4.07M | 6.20M | -5.36M | 5.00K | 244.00K | |
| Asset Writedown & Restructuring Costs | 19.71M | 540.01M | 844.00K | 1.35M | 65.88M | |
| Loss (Gain) From Sale of Investments | 842.00K | 864.00K | 1.14M | 7.95M | 17.85M | |
| Loss (Gain) on Equity Investments | 4.08M | 15.02M | 12.72M | 17.22M | 1.52M | |
| Stock-Based Compensation | 8.92M | 32.66M | 36.32M | 43.34M | 106.15M | |
| Provision & Write-off of Bad Debts | 21.29M | 39.75M | 15.63M | 13.22M | 15.50M | |
| Other Operating Activities | 46.90M | 51.34M | 16.28M | 17.51M | 19.97M | |
| Change in Accounts Receivable | 21.77M | -60.38M | -28.95M | 13.56M | 14.58M | |
| Change in Inventory | -115.98M | -36.75M | -2.12M | -27.99M | 7.87M | |
| Change in Unearned Revenue | -10.63M | -26.80M | -6.01M | -29.00M | -28.31M | |
| Change in Income Taxes | 1.90M | 12.81M | -1.63M | 27.24M | -13.01M | |
| Change in Other Net Operating Assets | 76.83M | -56.73M | -83.73M | -178.82M | -145.67M | |
| Operating Cash Flow | -105.39M | -25.63M | 22.50M | -112.87M | 84.29M | |
| Capital Expenditures | -196.62M | -62.55M | -51.18M | -15.71M | -45.06M | |
| Sale of Property, Plant & Equipment | 77.00K | 299.00K | 102.00K | 180.00K | ||
| Cash Acquisitions | -97.49M | -636.87M | ||||
| Divestitures | 3.40M | 6.57M | ||||
| Investment in Securities | 153.31M | 308.73M | -168.59M | -440.99M | 1.03B | |
| Other Investing Activities | 500.00K | 7.38M | 10.29M | -18.13M | -8.55M | |
| Investing Cash Flow | -42.81M | 257.04M | -202.61M | -572.21M | 339.82M | |
| Short-Term Debt Issued | 100.00M | 110.00M | 29.82M | |||
| Total Debt Issued | 100.00M | 110.00M | 29.82M | |||
| Short-Term Debt Repaid | -130.00M | -70.00M | ||||
| Total Debt Repaid | -130.00M | -70.00M | ||||
| Net Debt Issued (Repaid) | -30.00M | 40.00M | 29.82M | |||
| Issuance of Common Stock | 579.00K | 298.00K | 242.00K | 1.54M | 969.00K | |
| Repurchase of Common Stock | -15.25M | -18.24M | -125.62M | -15.12M | -217.71M | |
| Common Dividends Paid | -19.03M | -43.57M | ||||
| Other Financing Activities | -4.46M | |||||
| Financing Cash Flow | -63.70M | -21.51M | -100.02M | -13.59M | -216.74M | |
| Foreign Exchange Rate Adjustments | -1.48M | 3.33M | 11.87M | 55.86M | -9.24M | |
| Net Cash Flow | -213.38M | 213.23M | -268.26M | -642.81M | 198.12M | |
| Free Cash Flow | -302.01M | -88.18M | -28.68M | -128.58M | 39.23M | |
| Free Cash Flow Margin | -19.82% | -6.01% | -1.91% | -10.22% | 2.32% | |
| Free Cash Flow Per Share | -2.98 | -0.85 | -0.28 | -1.20 | 0.37 | |
| Levered Free Cash Flow | -220.20M | -144.69M | -62.35M | -230.60M | 104.83M | |
| Unlevered Free Cash Flow | -220.20M | -144.69M | -62.35M | -230.60M | 104.83M | |
| Cash Income Tax Paid | 9.77M | 11.60M | 16.26M | 11.36M | 31.17M | |
| Change in Working Capital | -26.11M | -167.85M | -122.44M | -195.00M | -164.54M |
Ratios
Fiscal year January - December; amounts in CNY.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 208.79M | 255.07M | 84.35M | 127.02M | 136.65M | 334.49M |
| Enterprise Value | 148.33M | 186.40M | -25.96M | -42.30M | -69.89M | 86.16M |
| Last Close Price | 2.00 | 2.56 | 0.81 | 1.20 | 1.20 | 2.97 |
| PE Ratio | 42.33 | |||||
| Forward PE | 49.68 | 6.00 | 9.03 | 65.37 | 10.14 | |
| PS Ratio | 0.83 | 1.17 | 0.42 | 0.60 | 0.75 | 1.26 |
| PB Ratio | 0.93 | 1.07 | 0.31 | 0.35 | 0.36 | 0.84 |
| P/TBV Ratio | 1.02 | 1.27 | 0.36 | 0.51 | 0.53 | 1.24 |
| P/FCF Ratio | 54.16 | |||||
| P/OCF Ratio | 40.03 | 25.21 | ||||
| PEG Ratio | 0.06 | 0.06 | 0.06 | 0.06 | 0.16 | |
| EV/Sales Ratio | 0.58 | 0.86 | 0.32 | |||
| EV/EBITDA Ratio | 8.63 | |||||
| EV/EBIT Ratio | 16.43 | |||||
| EV/FCF Ratio | 13.95 | |||||
| Debt / Equity Ratio | 0.24 | 0.18 | 0.12 | 0.06 | 0.03 | 0.04 |
| Debt / EBITDA Ratio | 10.70 | 3.83 | 0.93 | |||
| Debt / FCF Ratio | 2.70 | |||||
| Net Debt / Equity Ratio | -0.26 | -0.34 | -0.48 | -0.46 | -0.57 | -0.65 |
| Net Debt / EBITDA Ratio | 1.89 | 2.73 | 24.55 | 78.97 | 26.91 | -25.79 |
| Net Debt / FCF Ratio | 1.89 | 10.74 | 41.19 | 11.66 | -41.68 | |
| Asset Turnover | 0.62 | 0.57 | 0.49 | 0.47 | 0.39 | 0.51 |
| Inventory Turnover | 4.09 | 4.13 | 4.19 | 4.55 | 3.71 | |
| Quick Ratio | 1.00 | 1.28 | 2.13 | 2.66 | 3.05 | 2.56 |
| Current Ratio | 1.73 | 1.89 | 2.74 | 3.19 | 3.56 | 2.85 |
| Return on Equity (ROE) | -15.04% | -13.61% | -25.98% | 1.00% | -2.58% | -1.47% |
| Return on Assets (ROA) | -6.61% | -6.19% | -1.77% | -1.19% | -1.97% | 0.63% |
| Return on Invested Capital (ROIC) | -24.55% | -25.27% | -7.06% | -4.91% | -10.33% | 3.78% |
| Return on Capital Employed (ROCE) | -15.60% | -14.30% | -4.00% | -2.30% | -3.90% | 1.30% |
| Earnings Yield | -17.84% | -13.58% | -95.76% | 2.36% | -6.96% | -0.39% |
| FCF Yield | -22.62% | -16.93% | -14.32% | -3.18% | -13.64% | 1.85% |
| Buyback Yield / Dilution | 1.89% | 1.92% | -2.24% | 6.07% | -1.21% | 2.51% |