PAIYY
Aesthetic Medical International Holdings Group Limited
Price Chart
Latest Quote
$0.01
| Previous Close | $0.01 |
| Open | $0.01 |
| Day High | $0.01 |
| Day Low | $0.01 |
| Volume | 5,439 |
Stock Information
| Shares Outstanding | 48.69M |
| Total Debt | $41.46M |
| Cash Equivalents | $13.32M |
| Revenue | $106.80M |
| Net Income | $-8.53M |
| Sector | Healthcare |
| Industry | Medical Care Facilities |
| Market Cap | $730K |
| EPS (TTM) | $-0.18 |
| Exchange | PNK |
đ Comprehensive Analysis
Company Data
| Enterprise Value | $168.51M |
| Sales | $106.80M |
| Income | $-8.53M |
| Book/sh | $-0.06 |
| Cash/sh | $1.85 |
| Employees | 1K |
Financial Ratios
| Quick Ratio | 0.25 |
| Current Ratio | 0.31 |
Returns & Margins
| ROA | 0.66% |
| Gross Margin | 46.24% |
| Operating Margin | 0.30% |
| Profit Margin | -7.38% |
Ownership
| Insider & Institutional transactions data not available |
Valuation Ratios
| P/S | 0.00 |
| P/B | -0.24 |
Analyst Data
| Recommendation | none |
Technical Indicators
| SMA20 | $0.02 |
| SMA50 | $0.04 |
| SMA200 | $0.11 |
| RSI | nan |
| ATR | 0.0013 |
| Shares Float | 6.00M |
| Short Float | 1.07% |
| Short Ratio | 0.48 |
| Volatility | -0.66 |
Performance History
| Week | +0.00% |
| Month | +0.00% |
| Quarter | -80.52% |
| 6 Months | -88.46% |
| YTD | -90.96% |
| Year | -93.48% |
| 3 Years | -98.70% |
| 5 Years | -99.83% |
| 10 Years | -99.85% |
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-06-18 | $0.01 | 0 |
| 2026-06-17 | $0.01 | 0 |
| 2026-06-16 | $0.01 | 6,200 |
| 2026-06-15 | $0.01 | 0 |
| 2026-06-12 | $0.01 | 4,700 |
| 2026-06-11 | $0.01 | 0 |
| 2026-06-10 | $0.01 | 1,000 |
| 2026-06-09 | $0.01 | 0 |
| 2026-06-08 | $0.01 | 0 |
| 2026-06-05 | $0.01 | 500 |
| 2026-06-04 | $0.01 | 0 |
| 2026-06-03 | $0.01 | 0 |
| 2026-06-02 | $0.01 | 0 |
| 2026-06-01 | $0.01 | 0 |
| 2026-05-29 | $0.01 | 0 |
| 2026-05-28 | $0.01 | 200 |
| 2026-05-27 | $0.04 | 1,300 |
| 2026-05-26 | $0.01 | 100 |
| 2026-05-22 | $0.01 | 800 |
| 2026-05-21 | $0.01 | 0 |
| 2026-05-20 | $0.01 | 0 |
| 2026-05-19 | $0.01 | 1,000 |
About Aesthetic Medical International Holdings Group Limited
Aesthetic Medical International Holdings Group Limited provides aesthetic medical services in the People's Republic of China. The company offers surgical aesthetic treatments, such as eye lid surgery, rhinoplasty, breast augmentation, liposuction, facelifts; and non-surgical aesthetic treatments, including minimally invasive and energy-based treatments, which include laser, ultrasound, and radiofrequency treatments. It also provides general healthcare and other aesthetic medical services, such as internal medicine, urology, gynecology, and obstetrics treatment services, as well as dentistry, dermatology, and hair loss treatment services. The company was founded in 1997 and is headquartered in Shenzhen, the People's Republic of China.
đ° Latest News
Income Statement (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $417,885,000 | $360,540,000 | $314,505,000 | $376,092,000 |
| Cost Of Revenue | $417,885,000 | $360,540,000 | $314,505,000 | $376,092,000 |
| Total Revenue | $755,671,000 | $682,587,000 | $670,091,000 | $645,593,000 |
| Operating Revenue | $755,671,000 | $682,587,000 | $670,091,000 | $645,593,000 |
| Expenses | ||||
| Interest Expense | $8,717,000 | $14,474,000 | $21,635,000 | $27,230,000 |
| Total Expenses | $759,713,000 | $731,399,000 | $691,358,000 | $987,746,000 |
| Other Income Expense | $11,008,000 | $8,150,000 | $-51,426,000 | $-312,044,000 |
| Other Non Operating Income Expenses | $-1,139,000 | $8,304,000 | $-51,426,000 | $1,834,000 |
| Net Non Operating Interest Income Expense | $-8,313,000 | $-14,396,000 | $-21,480,000 | $-27,117,000 |
| Interest Expense Non Operating | $8,717,000 | $14,474,000 | $21,635,000 | $27,230,000 |
| Operating Expense | $341,828,000 | $370,859,000 | $376,853,000 | $611,654,000 |
| Selling And Marketing Expense | $241,043,000 | $232,254,000 | $226,474,000 | $404,683,000 |
| General And Administrative Expense | $100,785,000 | $138,605,000 | $150,379,000 | $206,971,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $-19,945,000 | $-37,432,000 | $-76,247,000 | $-586,619,000 |
| Net Interest Income | $-8,313,000 | $-14,396,000 | $-21,480,000 | $-27,117,000 |
| Interest Income | $404,000 | $78,000 | $155,000 | $113,000 |
| Normalized Income | $-29,055,250 | $-37,320,350 | $-76,247,000 | $-277,997,303 |
| Net Income From Continuing And Discontinued Operation | $-19,945,000 | $-37,432,000 | $-76,247,000 | $-586,619,000 |
| Total Operating Income As Reported | $-4,042,000 | $-48,812,000 | $-21,267,000 | $-342,153,000 |
| Net Income Common Stockholders | $-19,945,000 | $-37,432,000 | $-76,247,000 | $-586,619,000 |
| Net Income | $-19,945,000 | $-37,432,000 | $-76,247,000 | $-586,619,000 |
| Net Income Including Noncontrolling Interests | $-25,073,000 | $-39,922,000 | $-76,106,000 | $-669,516,000 |
| Net Income Continuous Operations | $-25,073,000 | $-39,922,000 | $-76,106,000 | $-669,516,000 |
| Pretax Income | $-1,347,000 | $-55,058,000 | $-94,173,000 | $-681,314,000 |
| Interest Income Non Operating | $404,000 | $78,000 | $155,000 | $113,000 |
| Operating Income | $-4,042,000 | $-48,812,000 | $-21,267,000 | $-342,153,000 |
| Gross Profit | $337,786,000 | $322,047,000 | $355,586,000 | $269,501,000 |
| Special Income Charges | - | $0 | $0 | $-313,959,000 |
| Earnings From Equity Interest | - | $0 | $0 | $81,000 |
| Average Dilution Earnings | - | - | - | $0 |
| Per Share | ||||
| Diluted EPS | $-0.42 | $-0.84 | $-2.79 | $-26.67 |
| Basic EPS | $-0.42 | $-0.84 | $-2.79 | $-26.67 |
| Other | ||||
| Tax Effect Of Unusual Items | $3,036,750 | $-42,350 | $0 | $-5,337,303 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $61,187,000 | $25,467,000 | $-11,052,000 | $-240,990,000 |
| Total Unusual Items | $12,147,000 | $-154,000 | $0 | $-313,959,000 |
| Total Unusual Items Excluding Goodwill | $12,147,000 | $-154,000 | $0 | $-313,959,000 |
| Reconciled Depreciation | $65,964,000 | $65,897,000 | $61,486,000 | $99,135,000 |
| EBITDA (Bullshit earnings) | $73,334,000 | $25,313,000 | $-11,052,000 | $-554,949,000 |
| EBIT | $7,370,000 | $-40,584,000 | $-72,538,000 | $-654,084,000 |
| Diluted Average Shares | $47,834,791 | $43,886,198 | $27,303,859 | $21,986,745 |
| Basic Average Shares | $47,834,791 | $43,886,198 | $27,303,859 | $21,986,745 |
| Diluted NI Availto Com Stockholders | $-19,945,000 | $-37,432,000 | $-76,247,000 | $-586,619,000 |
| Minority Interests | $5,128,000 | $2,490,000 | $-141,000 | $82,897,000 |
| Tax Provision | $23,726,000 | $-15,136,000 | $-18,067,000 | $-11,798,000 |
| Gain On Sale Of Security | $12,147,000 | $-154,000 | - | - |
| Selling General And Administration | $341,828,000 | $370,859,000 | $376,853,000 | $611,654,000 |
| Other Gand A | $100,785,000 | $138,605,000 | $150,379,000 | $206,971,000 |
| Write Off | - | $0 | $0 | $313,959,000 |
Balance Sheet (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $-6,127,000 | $12,006,000 | $-150,928,000 | $-193,905,000 |
| Total Assets | $486,224,000 | $560,664,000 | $546,370,000 | $576,940,000 |
| Total Non Current Assets | $398,141,000 | $449,095,000 | $468,773,000 | $463,230,000 |
| Non Current Prepaid Assets | $6,704,000 | $8,146,000 | $25,299,000 | $16,574,000 |
| Non Current Deferred Assets | $53,560,000 | $76,938,000 | $61,163,000 | $45,765,000 |
| Non Current Deferred Taxes Assets | $53,560,000 | $76,938,000 | $61,163,000 | $45,765,000 |
| Goodwill And Other Intangible Assets | $36,584,000 | $36,881,000 | $37,270,000 | $37,238,000 |
| Other Intangible Assets | $3,585,000 | $3,882,000 | $4,271,000 | $4,063,000 |
| Current Assets | $88,083,000 | $111,569,000 | $77,597,000 | $113,710,000 |
| Restricted Cash | $1,012,000 | $0 | $1,547,000 | $0 |
| Prepaid Assets | $17,855,000 | $20,732,000 | $24,427,000 | $30,142,000 |
| Inventory | $14,907,000 | $15,581,000 | $27,853,000 | $30,566,000 |
| Receivables | $11,473,000 | $12,920,000 | $10,526,000 | $13,713,000 |
| Other Receivables | $524,000 | $923,000 | $1,460,000 | $1,550,000 |
| Accounts Receivable | $8,793,000 | $9,841,000 | $6,193,000 | $7,772,000 |
| Cash Cash Equivalents And Short Term Investments | $42,836,000 | $62,336,000 | $12,161,000 | $39,289,000 |
| Cash And Cash Equivalents | $42,836,000 | $62,336,000 | $12,161,000 | $39,289,000 |
| Cash Financial | $42,836,000 | $62,336,000 | $12,161,000 | $36,289,000 |
| Assets Held For Sale Current | - | $0 | $1,083,000 | $0 |
| Cash Equivalents | - | - | $0 | $3,000,000 |
| Debt | ||||
| Net Debt | $43,102,000 | $62,513,000 | $254,280,000 | $232,585,000 |
| Total Debt | $179,304,000 | $244,550,000 | $393,097,000 | $405,906,000 |
| Long Term Debt And Capital Lease Obligation | $74,838,000 | $115,646,000 | $128,414,000 | $221,420,000 |
| Long Term Debt | $13,723,000 | $31,410,000 | $29,110,000 | $115,666,000 |
| Current Debt And Capital Lease Obligation | $104,466,000 | $128,904,000 | $264,683,000 | $184,486,000 |
| Current Debt | $72,215,000 | $93,439,000 | $237,331,000 | $156,208,000 |
| Other Current Borrowings | $72,215,000 | $93,439,000 | $237,331,000 | $156,208,000 |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $476,878,000 | $527,035,000 | $672,250,000 | $763,362,000 |
| Total Non Current Liabilities Net Minority Interest | $74,838,000 | $115,655,000 | $128,414,000 | $221,705,000 |
| Non Current Deferred Liabilities | $0 | $9,000 | $0 | $285,000 |
| Non Current Deferred Taxes Liabilities | $0 | $9,000 | $0 | $285,000 |
| Current Liabilities | $402,040,000 | $411,380,000 | $543,836,000 | $541,657,000 |
| Current Deferred Liabilities | $193,931,000 | $193,042,000 | $169,725,000 | $236,476,000 |
| Payables And Accrued Expenses | $85,258,000 | $72,913,000 | $94,424,000 | $94,237,000 |
| Payables | $61,754,000 | $59,501,000 | $70,242,000 | $50,798,000 |
| Other Payable | $208,000 | $158,000 | $6,377,000 | $7,879,000 |
| Total Tax Payable | $13,173,000 | $16,941,000 | $17,113,000 | $11,190,000 |
| Income Tax Payable | $12,123,000 | $12,157,000 | $12,738,000 | $9,018,000 |
| Accounts Payable | $48,373,000 | $42,402,000 | $46,752,000 | $31,256,000 |
| Tradeand Other Payables Non Current | - | - | - | $0 |
| Equity | ||||
| Common Stock Equity | $30,457,000 | $48,887,000 | $-113,658,000 | $-156,667,000 |
| Total Equity Gross Minority Interest | $9,346,000 | $33,629,000 | $-125,880,000 | $-186,422,000 |
| Stockholders Equity | $30,457,000 | $48,887,000 | $-113,658,000 | $-156,667,000 |
| Gains Losses Not Affecting Retained Earnings | $1,229,630,000 | $1,228,135,000 | $1,028,510,000 | $909,411,000 |
| Other Equity Adjustments | $1,229,630,000 | $1,228,135,000 | $1,028,510,000 | $909,411,000 |
| Retained Earnings | $-1,198,148,000 | $-1,178,203,000 | $-1,140,771,000 | $-1,064,524,000 |
| Long Term Equity Investment | - | $0 | $1,160,000 | $4,904,000 |
| Investments In Other Ventures Under Equity Method | - | $0 | $1,160,000 | $4,904,000 |
| Other | ||||
| Treasury Shares Number | $1,263,750 | $1,263,750 | $135,002 | - |
| Ordinary Shares Number | $146,062,754 | $143,363,884 | $94,044,740 | $70,703,671 |
| Share Issued | $147,326,504 | $144,627,634 | $94,179,742 | $70,703,671 |
| Tangible Book Value | $-6,127,000 | $12,006,000 | $-150,928,000 | $-193,905,000 |
| Invested Capital | $116,395,000 | $173,736,000 | $152,783,000 | $115,207,000 |
| Working Capital | $-313,957,000 | $-299,811,000 | $-466,239,000 | $-427,947,000 |
| Capital Lease Obligations | $93,366,000 | $119,701,000 | $126,656,000 | $134,032,000 |
| Total Capitalization | $44,180,000 | $80,297,000 | $-84,548,000 | $-41,001,000 |
| Minority Interest | $-21,111,000 | $-15,258,000 | $-12,222,000 | $-29,755,000 |
| Treasury Stock | $2,023,000 | $2,023,000 | $2,023,000 | $2,023,000 |
| Capital Stock | $998,000 | $978,000 | $626,000 | $469,000 |
| Common Stock | $998,000 | $978,000 | $626,000 | $469,000 |
| Long Term Capital Lease Obligation | $61,115,000 | $84,236,000 | $99,304,000 | $105,754,000 |
| Current Deferred Revenue | $193,931,000 | $193,042,000 | $169,725,000 | $236,476,000 |
| Current Capital Lease Obligation | $32,251,000 | $35,465,000 | $27,352,000 | $28,278,000 |
| Pensionand Other Post Retirement Benefit Plans Current | $18,385,000 | $16,521,000 | $15,004,000 | $26,458,000 |
| Current Accrued Expenses | $23,504,000 | $13,412,000 | $24,182,000 | $43,439,000 |
| Investment Properties | $35,058,000 | $22,911,000 | $23,065,000 | $0 |
| Goodwill | $32,999,000 | $32,999,000 | $32,999,000 | $33,175,000 |
| Net PPE | $266,235,000 | $304,219,000 | $320,816,000 | $358,749,000 |
| Accumulated Depreciation | $-469,260,000 | $-415,801,000 | $-377,530,000 | $-376,960,000 |
| Gross PPE | $735,495,000 | $720,020,000 | $698,346,000 | $735,709,000 |
| Leases | $311,569,000 | $304,053,000 | $289,207,000 | $302,000,000 |
| Other Properties | $233,280,000 | $223,076,000 | $214,787,000 | $208,559,000 |
| Machinery Furniture Equipment | $152,086,000 | $154,331,000 | $157,331,000 | $160,411,000 |
| Buildings And Improvements | $38,560,000 | $38,560,000 | $37,021,000 | $64,739,000 |
| Properties | $0 | $0 | $0 | $0 |
| Finished Goods | $592,000 | $789,000 | $1,304,000 | $914,000 |
| Raw Materials | $14,315,000 | $14,792,000 | $26,549,000 | $29,652,000 |
| Duefrom Related Parties Current | $2,156,000 | $2,156,000 | $2,873,000 | $4,391,000 |
| Investments And Advances | - | $0 | $1,160,000 | $4,904,000 |
| Dueto Related Parties Current | - | - | $0 | $473,000 |
Cash Flow Statement (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $48,883,000 | $18,827,000 | $-76,804,000 | $17,649,000 |
| Operating Activities | ||||
| Operating Cash Flow | $79,669,000 | $74,286,000 | $-75,126,000 | $51,091,000 |
| Cash Flow From Continuing Operating Activities | $79,669,000 | $74,286,000 | $-75,126,000 | $51,091,000 |
| Operating Gains Losses | $-5,981,000 | $8,401,000 | $34,717,000 | $36,803,000 |
| Investing Activities | ||||
| Capital Expenditure | $-30,786,000 | $-55,459,000 | $-1,678,000 | $-33,442,000 |
| Investing Cash Flow | $-30,317,000 | $-52,246,000 | $3,111,000 | $-11,525,000 |
| Cash Flow From Continuing Investing Activities | $-30,317,000 | $-52,246,000 | $3,111,000 | $-11,525,000 |
| Net Other Investing Changes | - | $2,264,000 | $-4,237,000 | $30,262,000 |
| Financing Activities | ||||
| Issuance Of Capital Stock | $0 | $170,001,000 | $94,153,000 | $0 |
| Financing Cash Flow | $-68,550,000 | $29,062,000 | $45,552,000 | $-45,235,000 |
| Cash Flow From Continuing Financing Activities | $-68,550,000 | $29,062,000 | $45,552,000 | $-45,235,000 |
| Net Other Financing Charges | $-725,000 | $-546,000 | $-250,000 | $-1,115,000 |
| Cash Dividends Paid | $0 | $0 | $0 | $0 |
| Net Common Stock Issuance | $0 | $170,001,000 | $94,153,000 | $0 |
| Common Stock Issuance | $0 | $170,001,000 | $94,153,000 | $0 |
| Repurchase Of Capital Stock | - | - | $0 | $0 |
| Dividends Received Cfi | - | - | - | $0 |
| Other | ||||
| Repayment Of Debt | $-218,201,000 | $-228,960,000 | $-310,059,000 | $-272,190,000 |
| Issuance Of Debt | $159,093,000 | $98,713,000 | $276,314,000 | $240,898,000 |
| End Cash Position | $42,836,000 | $62,336,000 | $12,161,000 | $39,289,000 |
| Beginning Cash Position | $62,336,000 | $12,161,000 | $39,289,000 | $44,384,000 |
| Effect Of Exchange Rate Changes | $-302,000 | $-927,000 | $-665,000 | $574,000 |
| Changes In Cash | $-19,198,000 | $51,102,000 | $-26,463,000 | $-5,669,000 |
| Interest Paid Cff | $-8,717,000 | $-10,146,000 | $-14,606,000 | $-12,828,000 |
| Net Issuance Payments Of Debt | $-59,108,000 | $-130,247,000 | $-33,745,000 | $-31,292,000 |
| Net Long Term Debt Issuance | $-59,108,000 | $-130,247,000 | $-33,745,000 | $-31,292,000 |
| Long Term Debt Payments | $-218,201,000 | $-228,960,000 | $-310,059,000 | $-272,190,000 |
| Long Term Debt Issuance | $159,093,000 | $98,713,000 | $276,314,000 | $240,898,000 |
| Interest Received Cfi | $404,000 | $78,000 | $155,000 | $113,000 |
| Net Business Purchase And Sale | $-1,000 | $860,000 | $8,871,000 | $-8,624,000 |
| Sale Of Business | $0 | $904,000 | $9,536,000 | $0 |
| Purchase Of Business | $-1,000 | $-44,000 | $-665,000 | $-8,624,000 |
| Net Intangibles Purchase And Sale | $-187,000 | $-215,000 | $-81,000 | $-205,000 |
| Purchase Of Intangibles | $-187,000 | $-215,000 | $-81,000 | $-205,000 |
| Net PPE Purchase And Sale | $-30,533,000 | $-55,233,000 | $-1,597,000 | $-33,071,000 |
| Sale Of PPE | $66,000 | $11,000 | $0 | $166,000 |
| Purchase Of PPE | $-30,599,000 | $-55,244,000 | $-1,597,000 | $-33,237,000 |
| Taxes Refund Paid | $-523,000 | $-20,000 | $-627,000 | $-624,000 |
| Change In Working Capital | $11,426,000 | $53,460,000 | $-152,043,000 | $217,835,000 |
| Change In Other Working Capital | $-123,000 | $23,330,000 | $-66,728,000 | $228,153,000 |
| Change In Payables And Accrued Expense | $11,011,000 | $18,736,000 | $-88,041,000 | $-47,475,000 |
| Change In Accrued Expense | $5,040,000 | $-9,283,000 | $-104,435,000 | $-52,018,000 |
| Change In Payable | $5,971,000 | $28,019,000 | $16,394,000 | $4,543,000 |
| Change In Account Payable | $5,971,000 | $28,019,000 | $16,394,000 | $4,543,000 |
| Change In Inventory | $674,000 | $12,272,000 | $-294,000 | $-800,000 |
| Change In Receivables | $-136,000 | $-878,000 | $3,020,000 | $37,957,000 |
| Changes In Account Receivables | $1,115,000 | $-3,966,000 | $1,302,000 | $3,849,000 |
| Other Non Cash Items | $10,130,000 | $-5,908,000 | $47,986,000 | $29,834,000 |
| Stock Based Compensation | $0 | $7,514,000 | $27,528,000 | $35,463,000 |
| Depreciation Amortization Depletion | $65,964,000 | $65,897,000 | $61,486,000 | $99,135,000 |
| Depreciation And Amortization | $65,964,000 | $65,897,000 | $61,486,000 | $99,135,000 |
| Amortization Cash Flow | $627,000 | $574,000 | $395,000 | $5,970,000 |
| Amortization Of Intangibles | $627,000 | $574,000 | $395,000 | $5,970,000 |
| Depreciation | $65,337,000 | $65,323,000 | $61,091,000 | $93,165,000 |
| Gain Loss On Investment Securities | $-12,147,000 | $154,000 | - | - |
| Gain Loss On Sale Of PPE | $4,060,000 | $1,981,000 | $20,468,000 | $15,699,000 |
| Gain Loss On Sale Of Business | $2,106,000 | $6,266,000 | $14,249,000 | $21,558,000 |
| Net Income From Continuing Operations | $-1,347,000 | $-55,058,000 | $-94,173,000 | $-681,314,000 |
| Asset Impairment Charge | - | $0 | $0 | $313,959,000 |
| Earnings Losses From Equity Investments | - | $0 | $0 | $-81,000 |
| Net Foreign Currency Exchange Gain Loss | - | $0 | $0 | $-373,000 |
| Common Stock Payments | - | - | $0 | $0 |
| Net Investment Purchase And Sale | - | - | $0 | $0 |
| Purchase Of Investment | - | - | $0 | $0 |
| Sale Of Investment | - | - | - | $0 |
| Net Investment Properties Purchase And Sale | - | - | - | $0 |
| Purchase Of Investment Properties | - | - | - | $0 |