Saturday 17 October 2026 Export PAIYY’s income statement to Excel — free account

Aesthetic Medical International Hldngs Group Ltd Sponsored ADR

PAIYY Healthcare Medical Care Facilities

In the quarter to June 2025, revenue grew 25,427.4% and EPS grew 76.8%, each against the same quarter a year earlier.

0.01 0.00 0.00%

Follow PAIYY

Alert me

Market cap: $15.9M
P/E: 0.0×
Fwd P/E: 8.3×
Dividend yield: —
F-score: 5/9
Altman Z: n/a
Beneish M: −2.30
Dividend safety: 12/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	Dec '25
Piotroski F-Score Full definition →	—	—	—	—	1	2	5	5	5	5
P/E ratio Full definition →	13.37	13.37	13.37	17.35	0.00	0.00	0.00	0.00	0.00	0.00
P/S ratio Full definition →	0.00	0.00	0.00	0.00	0.88	0.50	0.38	0.32	0.13	0.05
P/FCF ratio Full definition →	0.00	0.00	0.00	5.64	9.95	15.61	0.00	0.00	0.00	0.00
Beneish M-Score Full definition →	—	—	—	(2.58)	(3.29)	(9.56)	(2.48)	(3.39)	(3.56)	(2.30)
P/Operating CF Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
P/B ratio Full definition →	0.00	0.00	0.00	1.16	1.86	5.16	0.00	6.54	10.59	31.46
Dividend Safety Score Full definition →	—	—	—	—	—	—	—	—	—	12
Price to Tangible BV Full definition →	0.00	0.00	0.00	1.71	3.64	12.96	0.00	0.00	0.00	0.00
EV/Sales Full definition →	0.00	0.00	0.00	0.00	1.09	0.68	0.66	0.40	0.21	0.09
EV/EBITDA Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
EV/Operating CF Full definition →	0.00	0.00	0.00	7.31	12.37	21.08	(29.00)	(15.77)	(10.71)	(6.87)
EV/FCF Full definition →	0.00	0.00	0.00	7.31	12.37	21.08	(2.41)	(1.31)	(0.89)	(0.57)
Quick Ratio Full definition →	—	1.12	1.50	0.90	0.57	0.15	0.09	0.23	0.18	0.27
Current Ratio Full definition →	—	1.71	1.65	1.00	0.68	0.21	0.14	0.27	0.22	0.31
Net Debt/EBITDA Full definition →	0.00	4.03	0.67	(0.16)	(2.21)	(0.98)	12.06	1.68	0.68	1.81
Debt/Assets Full definition →	—	0.00%	24.77%	13.41%	23.69%	47.12%	36.95%	18.79%	17.67%	28.24%
Debt/Equity Full definition →	—	(10.37)	(0.67)	0.24	0.58	(1.46)	(1.60)	3.13	9.20	(3.34)
Asset Turnover Full definition →	0.00	1.10	2.25	0.99	0.87	0.83	1.17	1.20	1.43	1.45
Operating CF/Net income Full definition →	0.98	(0.93)	(0.12)	0.64	0.00	(0.09)	0.99	(1.98)	(3.99)	0.23
Capex/Depreciation Full definition →	0.00	0.00	(2.42)	(0.91)	(0.42)	(0.34)	(0.03)	(0.84)	(0.47)	(0.01)
Interest Coverage Full definition →	9.00	18.86	7.19	0.13	(6.63)	(12.33)	(2.12)	(2.78)	(0.50)	(1.75)
ROE Full definition →	0.00%	47.52%	170.03%	82.56%	(46.38%)	(554.53%)	47.61%	75.81%	(91.69%)	314.85%
ROA Full definition →	0.00%	(12.11%)	(74.64%)	15.55%	(22.60%)	(75.82%)	(13.28%)	(6.59%)	(3.78%)	(10.70%)
ROIC Full definition →	—	0.00%	0.00%	(2.33%)	(22.62%)	(491.74%)	(67.90%)	(44.68%)	(16.40%)	(42.40%)
Return on Tangible Assets Full definition →	0.00%	(24.26%)	(72.82%)	26.28%	(53.96%)	847.75%	52.43%	(849.11%)	41.79%	364.52%
Average Days of Receivables Full definition →	0.00	24.27	74.60	35.32	48.47	24.79	19.04	17.99	14.17	25.37
Research and Development Expense of Revenue Full definition →	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Selling, General and Administrative Expense of Revenue Full definition →	60.36%	56.30%	58.98%	70.12%	82.22%	94.74%	56.24%	54.33%	45.24%	45.52%
Intangible Assets out of Total Assets Full definition →	—	0.00	0.10	0.17	0.20	0.06	0.07	0.07	0.08	0.06
Share Based Compensation of Revenue Full definition →	0.00%	0.00%	0.00%	5.50%	8.76%	5.49%	4.11%	1.10%	0.00%	0.00%
Graham Net Nets Full definition →	(0.75)	(0.75)	(0.75)	(0.30)	(0.51)	(0.80)	(2.33)	(1.98)	(3.81)	(6.60)
Graham Number Full definition →	0.00	0.00	0.00	0.00	0.00	9.44	2.51	0.00	0.00	—
Earnings Yield Full definition →	7.48%	7.48%	7.48%	5.76%	(29.60%)	(69.83%)	(29.51%)	(63.11%)	(68.16%)	(69.53%)
Free Cash Flow Yield Full definition →	0.00%	0.00%	0.00%	17.73%	10.05%	6.41%	(72.04%)	(95.18%)	(182.61%)	(333.00%)
Revenue per Share Full definition →	3.67	4.30	8.40	8.18	6.00	4.55	3.65	2.20	2.20	2.10
Operating CF per Share Full definition →	0.31	0.44	0.33	0.82	(0.01)	0.36	(0.41)	0.24	0.23	(0.04)
Capex per Share Full definition →	0.00	0.00	(0.86)	(0.72)	(0.30)	(0.23)	(0.01)	(0.18)	(0.09)	0.00
Free Cash Flow per Share Full definition →	0.31	0.44	(0.53)	0.10	(0.31)	0.13	(0.42)	0.06	0.14	(0.04)
Cash per Share Full definition →	0.00	0.67	1.12	1.45	0.35	0.28	0.07	0.20	0.13	0.19
Shareholders Equity per Share Full definition →	0.00	(0.30)	(2.75)	5.56	2.83	(1.31)	(0.69)	0.11	0.03	(0.13)
Interest Debt per Share Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	0.00	(0.30)	(2.75)	5.56	2.83	(1.31)	(0.69)	0.11	0.03	(0.13)
Free Cash Flow Full definition →	7.45	10.55	(7.22)	1.56	(6.66)	2.76	(11.41)	2.66	6.81	(1.76)
Working Capital Full definition →	—	14.47	16.87	(0.09)	(13.84)	(66.33)	(69.28)	(42.36)	(43.67)	(40.92)
Capital Expenditures Full definition →	(5.90)	(7.05)	(11.74)	(11.00)	(6.54)	(5.16)	(0.25)	(7.83)	(4.27)	(0.06)
Net Current Asset Value Full definition →	—	(57.21)	(97.15)	(27.76)	(58.86)	(100.70)	(88.37)	(58.71)	(54.08)	(58.38)
EV/EBIT Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Capex to Sales Full definition →	0.00	0.00	0.10	0.09	0.05	0.05	0.00	0.08	0.04	0.00
Price to Operating Income Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other line items
Depreciation/Fixed assets Full definition →	0.00	0.13	0.14	0.16	0.20	0.28	0.19	0.22	0.25	0.21
Cash ROIC Full definition →	0.00%	12.61%	(237.48%)	1.22%	(6.35%)	14.28%	(85.62%)	9.36%	35.18%	(7.60%)
Accounts Receivable Turnover Full definition →	0.00	12.51	7.58	7.05	8.85	8.29	16.61	19.39	23.80	18.17
Accounts Payable Turnover Full definition →	20.69	21.94	16.45	17.24	14.09	11.99	7.93	7.87	9.14	9.35
Inventory Turnover Full definition →	17.09	18.13	11.10	11.45	12.01	12.19	10.53	16.07	27.19	23.06
Average Days of Payables Full definition →	6.49	27.15	20.27	22.51	34.43	30.33	54.26	42.93	42.25	32.64
Days of Inventory on Hand Full definition →	(0.19)	40.45	29.85	34.55	34.10	29.66	32.33	15.77	13.02	17.66
Average Receivables Full definition →	—	8.25	15.19	17.84	14.76	12.07	6.00	4.97	4.42	5.53
Average Payables Full definition →	1.58	1.58	2.38	2.32	3.67	4.86	5.90	6.47	6.36	5.78
Average Inventory Full definition →	1.91	1.91	3.52	3.49	4.31	4.78	4.44	3.17	2.14	2.34
Average Assets Full definition →	—	93.65	51.11	126.87	150.97	119.92	85.31	80.21	73.43	69.35
Average Common Equity Full definition →	—	(23.87)	(22.44)	23.89	73.57	16.40	(23.80)	(6.98)	3.03	(2.36)

Fold the line items

Columns are period end dates

Stockrow Weekly