Pharmesis Intl BFK

SGD 0.10 +0.00% +0.00 Updated 2 Nov 2026, 17:16 SGT

Financials

Annual Report 2025

Open annual report

Explore the statements

8 tables

Consolidated Statement of Comprehensive Income (Group)

15 metrics

Units appear below each metric. Scroll to compare years

Consolidated Statement of Comprehensive Income (Group) from Annual Report 2025
Metric / unit 2025Group2024Group Source
Income
RevenueRMB'000 43,75367,650 PDF p. 51
Cost of salesRMB'000 (27,915)(43,501) PDF p. 51
Gross profitRMB'000 15,83824,149 PDF p. 51
Other incomeRMB'000 1,9747,115 PDF p. 51
Selling and distribution costsRMB'000 (9,087)(10,896) PDF p. 51
Administrative costsRMB'000 (12,059)(11,231) PDF p. 51
Finance incomeRMB'000 262 PDF p. 51
Finance costsRMB'000 (687)(704) PDF p. 51
(Loss)/profit before taxationRMB'000 (3,995)8,435 PDF p. 51
Income tax expenseRMB'000 (306)(827) PDF p. 51
(Loss)/profit for the year, representing total comprehensive incomeRMB'000 (4,301)7,608 PDF p. 51
Attributable to
Equity holders of the CompanyRMB'000 (4,301)8,278 PDF p. 51
Non-controlling interestRMB'000 –(670) PDF p. 51
SubtotalRMB'000 (4,301)7,608 PDF p. 51
(Loss)/profit per share (cents)
Basic and dilutedcents per share (13.6)27.7 PDF p. 51
Definitions & sources

Profit for the year label wraps: '(Loss)/profit for the year, representing total comprehensive income for the year'. Total comprehensive income equals profit. No separate Company income statement is presented.

Statements of Financial Position (Group and Company)

28 metrics

Units appear below each metric. Scroll to compare years

Statements of Financial Position (Group and Company) from Annual Report 2025
Metric / unit 2025Group2024Group2025Company2024Company Source
Non-current assets
Property, plant and equipmentRMB'000 13,83749,408–– PDF p. 52
Investment propertyRMB'000 39,233––– PDF p. 52
Right-of-use assetsRMB'000 2,3197,18451120 PDF p. 52
Investments in subsidiariesRMB'000 ––54,99954,999 PDF p. 52
Goodwill on consolidationRMB'000 1,3231,323–– PDF p. 52
Deferred tax assetsRMB'000 57315–– PDF p. 52
Advance payment for acquisition ofRMB'000 7101,095–– PDF p. 52
SubtotalRMB'000 57,47959,32555,05055,119 PDF p. 52
Current assets
InventoriesRMB'000 16,29814,154–– PDF p. 52
Trade receivablesRMB'000 16,09836,011–– PDF p. 52
Prepaid expensesRMB'000 3463–– PDF p. 52
Other receivablesRMB'000 1,5111,6882121 PDF p. 52
Cash and cash equivalentsRMB'000 4,3124,6042,718800 PDF p. 52
SubtotalRMB'000 38,25356,5202,739821 PDF p. 52
Assets
Total assetsRMB'000 95,732115,84557,78955,940 PDF p. 52
Current liabilities
Bank borrowingsRMB'000 15,00015,000–– PDF p. 52
Trade payablesRMB'000 11,48025,056–– PDF p. 52
Other payables and accrued liabilitiesRMB'000 12,87612,8122,571959 PDF p. 52
Lease liabilitiesRMB'000 3965715372 PDF p. 52
Income tax payableRMB'000 1361421320 PDF p. 52
SubtotalRMB'000 39,88853,5812,6371,051 PDF p. 52
Net current (liabilities)/assetsRMB'000 (1,635)2,939102(230) PDF p. 52
Non-current liabilities
Lease liabilitiesRMB'000 299692–50 PDF p. 52
Liabilities
Total liabilitiesRMB'000 40,18754,2732,6371,101 PDF p. 52
Net assetsRMB'000 55,54561,57255,15254,838 PDF p. 52
Equity attributable to equity holders of the Company
Share capitalRMB'000 54,83888,44654,83888,446 PDF p. 52
ReservesRMB'000 707(26,874)314(33,608) PDF p. 52
Total equityRMB'000 55,54561,57255,15254,838 PDF p. 52
Definitions & sources

Currency Renminbi, as at 31 December 2025.

Consolidated Statement of Comprehensive Income (Group)

14 metrics

Units appear below each metric. Scroll to compare years

Consolidated Statement of Comprehensive Income (Group) from Annual Report 2025
Metric / unit 2025Group, FY ended 31 Dec 20252024Group, FY ended 31 Dec 2024 Source
Income statement
RevenueRMB’000 43,75367,650 PDF p. 51
Cost of salesRMB’000 (27,915)(43,501) PDF p. 51
Gross profitRMB’000 15,83824,149 PDF p. 51
Other incomeRMB’000 1,9747,115 PDF p. 51
Selling and distribution costsRMB’000 (9,087)(10,896) PDF p. 51
Administrative costsRMB’000 (12,059)(11,231) PDF p. 51
Finance incomeRMB’000 262 PDF p. 51
Finance costsRMB’000 (687)(704) PDF p. 51
(Loss)/profit before taxationRMB’000 (3,995)8,435 PDF p. 51
Income tax expenseRMB’000 (306)(827) PDF p. 51
(Loss)/profit for the year, representing total comprehensive income for the yearRMB’000 (4,301)7,608 PDF p. 51
Attributable to
Equity holders of the CompanyRMB’000 (4,301)8,278 PDF p. 51
Non-controlling interestRMB’000 –(670) PDF p. 51
(Loss)/profit per share (cents)
Basic and dilutedcents (13.6)27.7 PDF p. 51
Definitions & sources

(In Renminbi). Values in RMB’000. Note column omitted from values. Loss per share in cents.

Statements of Changes in Equity - Group

10 metrics

Units appear below each metric. Scroll to compare years

Statements of Changes in Equity - Group from Annual Report 2025
Metric / unit 2025Group: Share capital2025Group: Premium paid on acquisition of non-controlling interest2025Group: Statutory reserve2025Group: Accumulated losses2025Group: Total attributable to equity holders of the Company2025Group: Non-controlling interest2025Group: Total equity Source
Group
Balances as at 1 January 2024RMB’000 85,842(10,471)11,979(36,277)51,0733,11754,190 PDF p. 53
Issuance of new sharesRMB’000 2,604–––2,604–2,604 PDF p. 53
Acquisition of non-controlling interestRMB’000 –(383)––(383)(2,447)(2,830) PDF p. 53
Transfer of reserveRMB’000 ––(2,472)2,472––– PDF p. 53
Profit for the year, representing total comprehensive income for the yearRMB’000 –––8,2788,278(670)7,608 PDF p. 53
Balances as at 31 December 2024 and 1 January 2025RMB’000 88,446(10,854)9,507(25,527)61,572–61,572 PDF p. 53
Capital reductionRMB’000 (33,608)––33,608––– PDF p. 53
Dividends declared (Note 28)RMB’000 –––(1,726)(1,726)–(1,726) PDF p. 53
Loss for the year, representing total comprehensive income for the yearRMB’000 –––(4,301)(4,301)–(4,301) PDF p. 53
Balances as at 31 December 2025RMB’000 54,838(10,854)9,5072,05455,545–55,545 PDF p. 53
Definitions & sources

(In Renminbi). All columns RMB’000. Rows cover movements for FY2024 and FY2025 as labelled.

@ In accordance with Foreign Enterprise Law applicable to the subsidiaries in the People’s Republic of China (“PRC”), the subsidiaries are required to make appropriation to a Statutory Reserve Fund (“SRF”). At least 10% of the profit after taxation as determined in accordance with the applicable PRC accounting standards and regulations must be allocated to the SRF until the cumulative total of the SRF reaches 50% of the subsidiaries’ registered capital of RMB86,816,480 (2024: RMB86,816,480). Subject to approval from the relevant PRC authorities, the SRF may be used to offset any accumulated losses or increase the capital of the subsidiaries. The SRF is not available for dividend distribution to shareholders.

Statements of Changes in Equity - Company

8 metrics

Units appear below each metric. Scroll to compare years

Statements of Changes in Equity - Company from Annual Report 2025
Metric / unit 2025Company: Share capital2025Company: Accumulated losses2025Company: Total Source
Company
Balances as at 1 January 2024RMB’000 85,842(30,786)55,056 PDF p. 54
Issuance of new sharesRMB’000 2,604–2,604 PDF p. 54
Loss for the year, representing total comprehensive income for the yearRMB’000 –(2,822)(2,822) PDF p. 54
Balances as at 31 December 2024 and 1 January 2025RMB’000 88,446(33,608)54,838 PDF p. 54
Capital reductionRMB’000 (33,608)33,608– PDF p. 54
Dividends declared (Note 28)RMB’000 –(1,726)(1,726) PDF p. 54
Profit for the year, representing total comprehensive income for the yearRMB’000 –2,0402,040 PDF p. 54
Balances as at 31 December 2025RMB’000 54,83831455,152 PDF p. 54
Definitions & sources

(In Renminbi). All columns RMB’000.

Consolidated Statement of Cash Flows (Group)

38 metrics

Units appear below each metric. Scroll to compare years

Consolidated Statement of Cash Flows (Group) from Annual Report 2025
Metric / unit 2025Group, FY ended 31 Dec 20252024Group, FY ended 31 Dec 2024 Source
Operating activities
(Loss)/profit before taxationRMB’000 (3,995)8,435 PDF p. 55
Depreciation of right-of-use assetsRMB’000 600709 PDF p. 55
(Write back)/allowance for expected credit losses on trade receivablesRMB’000 (621)445 PDF p. 55
Write back for expected credit losses on other receivablesRMB’000 (50)– PDF p. 55
Reversal of impairment loss on property, plant and equipmentRMB’000 –(6,910) PDF p. 55
Impairment loss on property, plant and equipmentRMB’000 –69 PDF p. 55
Depreciation of property, plant and equipmentRMB’000 1,1901,213 PDF p. 55
Depreciation of investment propertyRMB’000 1,105– PDF p. 55
Gain on disposal of property, plant and equipmentRMB’000 –(161) PDF p. 55
Interest incomeRMB’000 (26)(2) PDF p. 55
Interest expenseRMB’000 687704 PDF p. 55
Operating profit before working capital changesRMB’000 (1,110)4,502 PDF p. 55
Decrease/(increase) in trade receivablesRMB’000 20,534(29,695) PDF p. 55
(Increase)/decrease in inventoriesRMB’000 (2,144)1,216 PDF p. 55
Decrease/(increase) in prepaid expenses and other receivablesRMB’000 256(182) PDF p. 55
Decrease in other non-current assetsRMB’000 385– PDF p. 55
(Decrease)/increase in trade payablesRMB’000 (13,576)19,080 PDF p. 55
(Decrease)/increase in other payables and accrued liabilitiesRMB’000 (1,662)3,746 PDF p. 55
Cash flows used in from operationsRMB’000 2,683(1,333) PDF p. 55
Interest receivedRMB’000 262 PDF p. 55
Interest paidRMB’000 (9)(9) PDF p. 55
Income tax paidRMB’000 (54)(1,035) PDF p. 55
Net cash flows generated from/(used in) operating activitiesRMB’000 2,646(2,375) PDF p. 55
Investing activities
Acquisition of property, plant and equipmentRMB’000 (285)(1,167) PDF p. 55
Additions to investment propertyRMB’000 (1,407)– PDF p. 55
Proceeds from disposal of property, plant and equipmentRMB’000 –200 PDF p. 55
Acquisition of non-controlling interestRMB’000 –(2,830) PDF p. 55
Net cash flows used in investing activitiesRMB’000 (1,692)(3,797) PDF p. 55
Financing activities
Proceeds from bank borrowingsRMB’000 15,00015,000 PDF p. 55
Repayment of bank borrowingsRMB’000 (15,000)(15,000) PDF p. 55
Interest paid on bank borrowingsRMB’000 (612)(609) PDF p. 55
Repayment of principal portion of lease liabilitiesRMB’000 (568)(610) PDF p. 55
Lease interest paidRMB’000 (66)(86) PDF p. 55
Net proceeds from issuance of sharesRMB’000 –2,604 PDF p. 55
Net cash flows (used in)/generated from financing activitiesRMB’000 (1,246)1,299 PDF p. 55
Cash and cash equivalents
Net decrease in cash and cash equivalentsRMB’000 (292)(4,873) PDF p. 55
Cash and cash equivalents at the beginning of the yearRMB’000 4,6049,477 PDF p. 55
Cash and cash equivalents at the end of the yearRMB’000 4,3124,604 PDF p. 55
Definitions & sources

(In Renminbi). Values in RMB’000. Note column omitted from values. No Company cash flow statement is presented.

Consolidated statement of comprehensive income – (loss)/profit per share

1 metrics

Units appear below each metric. Scroll to compare years

Consolidated statement of comprehensive income – (loss)/profit per share from Annual Report 2025
Metric / unit 2025Group2024Group Source
(Loss)/profit per share (cents)
Basic and dilutedcents (13.6)27.7 PDF p. 51
Definitions & sources

Note 9 (Loss)/profit per share – earnings and weighted average shares

2 metrics

Units appear below each metric. Scroll to compare years

Note 9 (Loss)/profit per share – earnings and weighted average shares from Annual Report 2025
Metric / unit 2025Group2024Group Source
Share data
Weighted average number of ordinary shares for basic and diluted (loss)/profit per share computationNo. of shares ’000 31,70029,869 PDF p. 75
(Loss)/profit per share
– basic and dilutedRMB cents (13.6)27.7 PDF p. 75
Definitions & sources

Basic EPS = profit attributable to equity holders divided by weighted average ordinary shares outstanding; diluted adds weighted average shares from conversion of all dilutive potential ordinary shares.

Where the money comes from

Segment information

By business

Segment information – business segments (RMB'000) 13 lines
Segment information – business segments (RMB'000)
Item / unit 2025Western drugs/TCH procurement2024Western drugs/TCH procurement2025TCM formulated drugs/IP rental2024TCM formulated drugs/IP rental2025Distribution2024Distribution2025Eliminations2024Eliminations2025Group2024Group Source
Revenue
Inter segment salesRMB'000 13,61410,48911,6575,734––(25,271)(16,223)–– PDF p. 101
Total revenueRMB'000 16,42944,00226,05118,84226,54421,029(25,271)(16,223)43,75367,650 PDF p. 101
Result
Segment resultsRMB'000 9396,841(843)4,445(478)658––(382)11,944 PDF p. 101
Finance incomeRMB'000 11251––––262 PDF p. 101
Finance costsRMB'000 (72)(133)(611)(569)(4)(2)––(687)(704) PDF p. 101
Income tax expenseRMB'000 (306)––(827)––––(306)(827) PDF p. 101
Assets and liabilities
Segment assetsRMB'000 18,91843,94860,07167,80115,5553,156––94,544114,905 PDF p. 101
Segment liabilitiesRMB'000 5,89227,01628,47725,2723,181885––37,55053,173 PDF p. 101
Other segment information
Capital expenditure (Note A)RMB'000 205101,4871,157––––1,6921,167 PDF p. 101
(Reversal of)/allowance for expected credit losses on trade receivablesRMB'000 (569)484(22)(79)(30)40––(621)445 PDF p. 101
Impairment loss on property, plant and equipmentRMB'000 –69–––––––69 PDF p. 101
Reversal of impairment loss on property, plant and equipmentRMB'000 –––(6,910)–––––(6,910) PDF p. 101
Loss on disposal of property, plant and equipmentRMB'000 –161–––––––161 PDF p. 101
Notes

Note A: Capital expenditure consists of purchase of property, plant and equipment and additions to investment property.

Empty-string values denote cells left blank in the printed table; the placement of the single dash in the External sales eliminations cells and the blank Depreciation Distribution 2025 cell is read from the layout.

Geographical segment: No segmental analysis by geographical segment is provided as the principal assets employed by the Group are located in the PRC and the Group's turnover and profits were mainly derived from the sale of medicines and herbs to domestic customers in the PRC.

Information about major customers (revenue from customers >7% of revenue of any Group entity) 5 lines
Information about major customers (revenue from customers >7% of revenue of any Group entity)
Item / unit 2025Western drugs/TCH procurement2024Western drugs/TCH procurement2025TCM formulated2024TCM formulated Source
Major customers
Customer ARMB'000 4,471––2,248 PDF p. 102
Customer BRMB'000 2,702––1,863 PDF p. 102
Customer CRMB'000 –28,85510,664– PDF p. 102
Customer DRMB'000 –4,4314,707– PDF p. 102
Total (unlabelled subtotal row)RMB'000 7,17333,28615,3714,111 PDF p. 102
Notes

The revenue from one major customer accounted for 24% (2024: 42%) of the Group's revenue.

The subtotal row has no printed label.

Debt

Borrowings

Liquidity risk maturity profile - Group, 2025 (contractual undiscounted)

Liquidity risk maturity profile - Group, 2025 (contractual undiscounted) — Group
Item / unit 20251 year or less20252 to 5 years2025Total Source
Financial liabilities
Bank borrowingsRMB'000 15,614–15,614 PDF p. 96
Lease liabilitiesRMB'000 426319745 PDF p. 96
Notes

No amounts after 5 years are presented.

Liquidity risk maturity profile - Group, 2024 (contractual undiscounted)

Liquidity risk maturity profile - Group, 2024 (contractual undiscounted) — Group
Item / unit 20241 year or less20242 to 5 years2024Total Source
Financial liabilities
Bank borrowingsRMB'000 15,695–15,695 PDF p. 96
Lease liabilitiesRMB'000 6347441,378 PDF p. 96
Notes

No amounts after 5 years are presented.

Borrowing notes 2 tables

Bank borrowings

Bank borrowings — Group
Item / unit 2025RMB'0002024RMB'000 Source
Current
Fixed rate RMB bank loan (maturity 31 December 2026)RMB'000 15,000– PDF p. 89
Fixed rate RMB bank loan (maturity 16 December 2025)RMB'000 –15,000 PDF p. 89
Total current bank borrowingsRMB'000 15,00015,000 PDF p. 89
Notes

The effective interest rate for the RMB bank loans ranges from 2.5% to 3.5% (2024: 4.0% to 5.0%) per annum.

The loans are fully repayable upon the maturity date. The loans are secured by a charge over buildings (Note 10) and right-of-use asset (Note 12) of a subsidiary.

No non-current bank borrowings. Denomination: RMB.

Statement of financial position - debt lines

Statement of financial position - debt lines
Item / unit 2025Group, RMB'0002024Group, RMB'0002025Company, RMB'0002024Company, RMB'000 Source
Current liabilities
Bank borrowingsRMB'000 15,00015,000–– PDF p. 52
Lease liabilitiesRMB'000 3965715372 PDF p. 52
Non-current liabilities
Lease liabilitiesRMB'000 299692–50 PDF p. 52

Payout

Dividends & distributions

Dividend policy

ItemValuePeriod / scopeSource
Dividend Policy The Company does not have a specific dividend policy. Nonetheless, the management after reviewing the performance of the Company in the relevant financial year will make appropriate recommendation to the Board. Any dividend declaration will be communicated to shareholders via announcement through SGXNet. An interim special dividend was declared to mark the Group’s 20th Anniversary. Company FY2025 PDF p. 40

Dividends declared and proposed

ItemValuePeriod / scopeSource
Interim dividends for 2025 S$0.01 Interim dividend FY2025; comparative 2024: S$ Nil PDF p. 102
Interim dividends declared 14 August 2025 Interim dividend FY2025 · As at 2025-08-14 PDF p. 102

Extracted from Annual Report 2025 and checked against the cited pages; see the original report for full context.

Auditor’s report

Audit & risk signals

Audit opinion

ItemValuePeriod / scopeSource
Audit firm Ernst & Young LLP Group PDF p. 50
Engagement partner Teo Li Ling Group PDF p. 50

Key audit matters

ItemValuePeriod / scopeSource
Impairment assessment of the Group’s non-financial assets and the Company’s investment in subsidiaries Management has identified indications of impairment on these non-financial assets which are attributed to the following cash-generating units (“CGUs”): Group and Company PDF p. 46
Expected credit losses on third-party receivables We considered management’s assessment of the ECL on third-party receivables to be a key audit matter as the determination as to whether the debt is collectable and the amount to be recognised for the expected ECL involved significant judgement and a heightened degree of estimation uncertainty. Group PDF p. 47

Extracted from Annual Report 2025 and checked against the cited pages; see the original report for full context.

How to read these figures

Group and parent company or bank figures are labelled separately. Parentheses indicate negative amounts; a dash and NA retain the report’s notation.

Comparative figures follow Annual Report 2025, including retrospective adjustments. Adjusted and reported earnings may have different definitions; refer to each statement’s notes.

These tables show the available extracted figures. The original annual report contains the full statements, notes and definitions.