Yiren Digital Ltd. (YRD)
Every figure this model derived for YRD, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 3,681,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 478,776,000 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| equity | 1,325,884,000 | StockholdersEquity |
2025-12-31 |
| interest expense | 27,000 | InterestPaidNet |
2025-12-31 |
| ocf | 100,617,000 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 817,838,000 | Revenues |
2025-12-31 |
| sbc | 4,321,000 | ShareBasedCompensation |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up YRD on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -103.12 |
| dilution pct | -0.02 |
| ev owner earnings | -3.94 |
| ev sales | -0.45 |
| fcf margin | 11.85 |
| growth cv | 2.56 |
| interest cover | -31464.78 |
| operating margin | -103.88 |
| owner earnings margin | 11.32 |
| roic | -79.23 |
| sbc pct revenue | 0.53 |
Everything else this filing tags
400 more elements from YRD's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 13,454,955,000 | 2025-12-31 | 20 | CNY |
LiabilitiesAndStockholdersEquity | 13,454,955,000 | 2025-12-31 | 20 | CNY |
OperatingIncomeLoss | -5,940,978,000 | 2025-12-31 | 6 | CNY |
RevenueFromContractWithCustomerExcludingAssessedTax | 5,719,220,000 | 2025-12-31 | 3 | CNY |
ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities | 5,610,908,000 | 2024-12-31 | 24 | CNY |
SalesRevenueNet | 5,543,350,000 | 2017-12-31 | 6 | CNY |
PaymentsToAcquireAvailableForSaleSecuritiesDebt | 5,480,000,000 | 2024-12-31 | 21 | CNY |
AdditionalPaidInCapital | 5,239,550,000 | 2025-12-31 | 20 | CNY |
UndistributedEarningsOfDomesticSubsidiaries | 5,238,000,000 | 2025-12-31 | 16 | CNY |
RetainedEarningsAccumulatedDeficit | 4,205,557,000 | 2025-12-31 | 21 | CNY |
Liabilities | 4,182,918,000 | 2025-12-31 | 20 | CNY |
CostsAndExpenses | 4,158,837,000 | 2024-12-31 | 27 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 3,870,834,000 | 2025-12-31 | 35 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 3,870,834,000 | 2025-12-31 | 4 | CNY |
CashAndCashEquivalentsFairValueDisclosure | 3,841,284,000 | 2024-12-31 | 8 | CNY |
AmountOfRestrictedNetAssetsForConsolidatedAndUnconsolidatedSubsidiaries | 3,601,028,000 | 2025-12-31 | 20 | CNY |
PaymentsToAcquireAvailableForSaleSecurities | 2,988,777,000 | 2017-12-31 | 3 | CNY |
StockIssuedDuringPeriodValueAcquisitions | 2,521,534,000 | 2019-12-31 | 3 | CNY |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 2,113,435,000 | 2016-12-31 | 3 | CNY |
Assets | 1,924,033,000 | 2025-12-31 | 12 | USD |
LiabilitiesAndStockholdersEquity | 1,924,033,000 | 2025-12-31 | 12 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 1,861,921,000 | 2024-12-31 | 27 | CNY |
PrepaidExpenseAndOtherAssets | 1,776,019,000 | 2025-12-31 | 20 | CNY |
NotesAndLoansReceivableNetCurrent | 1,697,962,000 | 2021-12-31 | 5 | CNY |
NetCashProvidedByUsedInInvestingActivities | -1,576,167,000 | 2025-12-31 | 27 | CNY |
DepositsAssets | 1,495,610,000 | 2025-12-31 | 12 | CNY |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -1,421,663,000 | 2016-12-31 | 3 | CNY |
GuaranteeObligationsCurrentCarryingValue | 1,300,097,000 | 2025-12-31 | 18 | CNY |
NotesReceivableGross | 1,272,504,000 | 2025-12-31 | 6 | CNY |
DueFromRelatedParties | 1,266,232,000 | 2022-12-31 | 14 | CNY |
PaymentsToAcquireLoansHeldForInvestment | 1,246,178,000 | 2024-12-31 | 23 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetSettlements | -1,193,926,000 | 2025-12-31 | 20 | CNY |
ProceedsFromPrincipalRepaymentsOnLoansAndLeasesHeldForInvestment | 1,193,926,000 | 2025-12-31 | 29 | CNY |
ProceedsFromDivestitureOfBusinessesNetOfCashDivested | -1,184,286,000 | 2020-12-31 | 6 | CNY |
FinancingReceivableOriginatedInCurrentFiscalYear | 1,179,666,000 | 2025-12-31 | 2 | CNY |
SellingAndMarketingExpense | 1,159,934,000 | 2025-12-31 | 30 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetPurchases | 1,130,701,000 | 2025-12-31 | 18 | CNY |
PaymentsToAcquireLoansAndLeasesHeldForInvestment | 1,130,701,000 | 2025-12-31 | 3 | CNY |
PaymentsToFundLongtermLoansToRelatedParties | 1,100,000,000 | 2024-12-31 | 13 | CNY |
ProceedsFromCollectionOfFinanceReceivables | 1,077,840,000 | 2025-12-31 | 3 | CNY |
GuarantyLiabilities | 989,701,000 | 2025-12-31 | 4 | CNY |
AvailableForSaleSecurities | 963,253,000 | 2017-12-31 | 3 | CNY |
NotesReceivableNet | 909,182,000 | 2025-12-31 | 8 | CNY |
ProvisionForDoubtfulAccounts | 899,656,000 | 2025-12-31 | 3 | CNY |
SalesRevenueNet | 851,998,000 | 2017-12-31 | 5 | USD |
OperatingIncomeLoss | -849,549,000 | 2025-12-31 | 1 | USD |
AccountsReceivableNet | 826,141,000 | 2025-12-31 | 20 | CNY |
RevenueFromContractWithCustomerIncludingAssessedTax | 795,405,000 | 2024-12-31 | 7 | USD |
ContractWithCustomerAssetGross | 782,674,000 | 2025-12-31 | 16 | CNY |
ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities | 768,691,000 | 2024-12-31 | 9 | USD |
RepaymentsOfDebt | 767,900,000 | 2023-12-31 | 1 | CNY |
PaymentsToAcquireAvailableForSaleSecuritiesDebt | 750,757,000 | 2024-12-31 | 7 | USD |
AdditionalPaidInCapital | 749,246,000 | 2025-12-31 | 12 | USD |
StatutoryAccountingPracticesStatutoryCapitalAndSurplusBalance | 700,408,000 | 2025-12-31 | 20 | CNY |
NetCashProvidedByUsedInFinancingActivities | 662,603,000 | 2025-12-31 | 27 | CNY |
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal | -655,839,000 | 2020-12-31 | 3 | CNY |
ContractWithCustomerAssetNet | 619,291,000 | 2025-12-31 | 15 | CNY |
IncreaseDecreaseInOtherReceivables | 611,381,000 | 2025-12-31 | 3 | CNY |
RetainedEarningsAccumulatedDeficit | 601,387,000 | 2025-12-31 | 12 | USD |
Liabilities | 598,149,000 | 2025-12-31 | 12 | USD |
ExciseAndSalesTaxes | 582,524,000 | 2024-12-31 | 27 | CNY |
CostsAndExpenses | 569,758,000 | 2024-12-31 | 9 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 553,522,000 | 2025-12-31 | 17 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 553,522,000 | 2025-12-31 | 2 | USD |
CashAndCashEquivalentsFairValueDisclosure | 526,254,000 | 2024-12-31 | 6 | USD |
RestrictedCash | 522,708,000 | 2025-12-31 | 3 | CNY |
LoansAndLeasesReceivableNetReportedAmount | 516,079,000 | 2019-12-31 | 1 | CNY |
CommonStockSharesAuthorized | 500,000,000 | 2025-12-31 | 24 | shares |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySales | 499,036,000 | 2019-12-31 | 2 | CNY |
PaymentsToAcquireAvailableForSaleSecurities | 459,367,000 | 2017-12-31 | 2 | USD |
RelatedPartyTransactionPurchasesFromRelatedParty | 450,870,000 | 2025-12-31 | 15 | CNY |
ProceedsFromIssuanceInitialPublicOffering | 441,600,000 | 2015-12-31 | 2 | CNY |
OperatingLeasesFutureMinimumPaymentsDue | 432,656,000 | 2018-12-31 | 1 | CNY |
RevenueFromRelatedParties | 411,010,000 | 2022-12-31 | 12 | CNY |
ResearchAndDevelopmentExpense | 406,567,000 | 2025-12-31 | 9 | CNY |
AccruedLiabilitiesAndOtherLiabilities | 404,680,000 | 2025-12-31 | 20 | CNY |
IncreaseDecreaseInAccountsReceivable | 394,839,000 | 2025-12-31 | 30 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue | 394,792,000 | 2025-12-31 | 26 | CNY |
CryptoAssetFairValue | 391,267,000 | 2025-12-31 | 1 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySettlements | -385,917,000 | 2025-12-31 | 19 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityIssues | 384,750,000 | 2025-12-31 | 15 | CNY |
CryptoAssetCost | 381,124,000 | 2025-12-31 | 1 | CNY |
PaymentForAcquisitionCryptoAsset | 381,124,000 | 2025-12-31 | 1 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 372,591,000 | 2023-12-31 | 8 | USD |
DeferredTaxAssetsNet | 371,302,000 | 2025-12-31 | 14 | CNY |
FinancingReceivableAllowanceForCreditLosses | 363,322,000 | 2025-12-31 | 20 | CNY |
AvailableForSaleSecuritiesDebtSecurities | 353,190,000 | 2024-12-31 | 14 | CNY |
ContractWithCustomerAssetGross | 343,994,000 | 2018-01-31 | 1 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetValue | 342,895,000 | 2025-12-31 | 29 | CNY |
LoansReceivableFairValueDisclosure | 342,895,000 | 2025-12-31 | 20 | CNY |
DeferredIncomeTaxAssetsNet | 325,094,000 | 2025-12-31 | 20 | CNY |
GeneralAndAdministrativeExpense | 322,091,000 | 2025-12-31 | 30 | CNY |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 304,398,000 | 2016-12-31 | 4 | USD |
DeferredTaxAssetsLiabilitiesNet | 295,240,000 | 2025-12-31 | 5 | CNY |
ProceedsFromSaleAndMaturityOfMarketableSecurities | 286,285,000 | 2024-12-31 | 3 | CNY |
ProceedsFromSaleOfOtherInvestments | 284,226,000 | 2025-12-31 | 6 | CNY |
PaymentsToAcquireMarketableSecurities | 279,214,000 | 2024-12-31 | 3 | CNY |
Dividends | 273,135,000 | 2025-12-31 | 8 | CNY |
PaymentsOfDividends | 273,135,000 | 2025-12-31 | 9 | CNY |
DividendsCommonStockCash | 273,135,000 | 2025-03-31 | 3 | CNY |
NotesAndLoansReceivableNetCurrent | 266,449,000 | 2021-12-31 | 3 | USD |
FinancingReceivableAllowanceForCreditLossesRecovery | 265,700,000 | 2025-12-31 | 16 | CNY |
ProvisionForLoanLeaseAndOtherLosses | 265,682,000 | 2025-12-31 | 19 | CNY |
IncomeTaxesPaidNet | 264,377,000 | 2025-12-31 | 29 | CNY |
RestrictedCashAndCashEquivalents | 260,273,000 | 2024-12-31 | 26 | CNY |
PaymentsToAcquireBusinessesNetOfCashAcquired | 258,895,000 | 2019-12-31 | 3 | CNY |
DeferredIncomeTaxExpenseBenefit | -256,685,000 | 2025-12-31 | 29 | CNY |
IncreaseDecreaseInDeferredIncomeTaxes | 256,685,000 | 2025-12-31 | 29 | CNY |
PrepaidExpenseAndOtherAssets | 253,967,000 | 2025-12-31 | 12 | USD |
ContractWithCustomerAssetCreditLossExpense | 246,982,000 | 2025-12-31 | 15 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetSales | 237,270,000 | 2019-12-31 | 2 | CNY |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -230,723,000 | 2025-12-31 | 27 | CNY |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 227,801,000 | 2025-12-31 | 21 | CNY |
NetCashProvidedByUsedInInvestingActivities | -225,389,000 | 2025-12-31 | 9 | USD |
DeferredRevenueAndCredits | 222,906,000 | 2017-12-31 | 4 | CNY |
IncomeTaxReconciliationTaxHolidays | 217,736,000 | 2025-12-31 | 26 | CNY |
OtherLongTermInvestments | 217,636,000 | 2018-12-31 | 1 | CNY |
CommonStockSharesIssued | 204,962,934 | 2025-12-31 | 22 | shares |
PaymentsToAcquireProductiveAssets | 204,900,000 | 2023-07-31 | 5 | CNY |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -204,762,000 | 2016-12-31 | 4 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 202,228,000 | 2025-12-31 | 30 | CNY |
RepaymentsOfRelatedPartyDebt | 195,800,000 | 2023-12-31 | 15 | CNY |
ProceedsFromRepaymentsOfRelatedPartyDebt | -195,800,000 | 2023-12-31 | 12 | CNY |
TaxesPayableCurrentAndNoncurrent | 188,472,000 | 2025-12-31 | 20 | CNY |
GuaranteeObligationsCurrentCarryingValue | 185,911,000 | 2025-12-31 | 7 | USD |
DeferredTaxAssetsGross | 184,136,000 | 2018-12-31 | 6 | CNY |
NonoperatingIncomeExpense | 183,741,000 | 2025-12-31 | 27 | CNY |
DueFromRelatedParties | 183,586,000 | 2022-12-31 | 9 | USD |
ProceedsFromDivestitureOfBusinessesNetOfCashDivested | -181,500,000 | 2020-12-31 | 2 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 174,684,691 | 2025-12-31 | 30 | shares |
CommonStockSharesOutstanding | 174,680,826 | 2025-12-31 | 22 | shares |
RepaymentsOfLongTermDebt | 174,000,000 | 2019-12-31 | 2 | CNY |
WeightedAverageNumberOfSharesOutstandingBasic | 173,575,410 | 2025-12-31 | 30 | shares |
LoansReceivableNet | 172,071,000 | 2018-12-31 | 1 | CNY |
ProceedsFromPrincipalRepaymentsOnLoansAndLeasesHeldForInvestment | 170,729,000 | 2025-12-31 | 11 | USD |
PaymentsToAcquireLoansHeldForInvestment | 170,726,000 | 2024-12-31 | 9 | USD |
TreasuryStockValue | 170,686,000 | 2025-12-31 | 9 | CNY |
TreasuryStockCommonValue | 170,463,000 | 2024-12-31 | 6 | CNY |
SellingAndMarketingExpense | 165,868,000 | 2025-12-31 | 13 | USD |
AssetsFairValueDisclosure | 164,805,000 | 2015-12-31 | 2 | USD |
ContractWithCustomerAssetAccumulatedAllowanceForCreditLoss | 163,383,000 | 2025-12-31 | 23 | CNY |
PaymentsToAcquireLoansAndLeasesHeldForInvestment | 161,688,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 159,903,000 | 2024-12-31 | 27 | CNY |
CurrentIncomeTaxExpenseBenefit | 159,578,000 | 2025-12-31 | 30 | CNY |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 157,120,000 | 2019-12-31 | 1 | CNY |
ProceedsFromCollectionOfFinanceReceivables | 154,129,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities | -152,128,000 | 2025-12-31 | 3 | CNY |
PaymentsToFundLongtermLoansToRelatedParties | 150,699,000 | 2024-12-31 | 4 | USD |
AllowanceForDoubtfulAccountsReceivable | 148,880,000 | 2025-12-31 | 20 | CNY |
AvailableForSaleSecurities | 148,049,000 | 2017-12-31 | 3 | USD |
IncomeTaxReconciliationPriorYearIncomeTaxes | -147,211,000 | 2025-12-31 | 27 | CNY |
OperatingExpenses | 145,567,000 | 2015-12-31 | 3 | USD |
DisposalGroupIncludingDiscontinuedOperationConsideration | 144,389,000 | 2019-12-31 | 2 | CNY |
ProceedsFromSaleOfLongtermInvestments | 144,389,000 | 2019-12-31 | 6 | CNY |
DeferredIncomeTaxLiabilities | 144,179,000 | 2024-12-31 | 15 | CNY |
IncreaseDecreaseInContractWithCustomerAsset | -142,647,000 | 2025-12-31 | 21 | CNY |
GuarantyLiabilities | 141,525,000 | 2025-12-31 | 2 | USD |
PrepaidExpenseCurrentAndNoncurrent | 141,132,000 | 2025-12-31 | 20 | CNY |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 135,298,000 | 2016-12-31 | 3 | CNY |
CashAndCashEquivalentsPeriodIncreaseDecrease | 130,419,000 | 2015-12-31 | 2 | USD |
NotesReceivableNet | 130,011,000 | 2025-12-31 | 1 | USD |
OtherSalesRevenueNet | 129,443,000 | 2017-12-31 | 6 | CNY |
ProvisionForDoubtfulAccounts | 128,649,000 | 2025-12-31 | 1 | USD |
DividendsCommonStock | 122,333,000 | 2024-12-31 | 1 | CNY |
AllowanceForNotesAndLoansReceivableCurrent | 119,185,000 | 2024-12-31 | 12 | CNY |
AccountsReceivableNet | 118,137,000 | 2025-12-31 | 12 | USD |
DebtLongtermAndShorttermCombinedAmount | 111,335,000 | 2022-12-31 | 3 | USD |
FairValueAssetsMeasuredOnRecurringBasisChangeInUnrealizedGainLoss | 107,532,000 | 2024-12-31 | 26 | CNY |
InterestIncomeExpenseNet | 105,477,000 | 2024-12-31 | 12 | CNY |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 100,652,055 | 2015-12-31 | 3 | shares |
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal | -100,512,000 | 2020-12-31 | 1 | USD |
StockIssuedDuringPeriodSharesStockSplits | 99,990,000 | 2015-06-25 | 4 | shares |
PropertyPlantAndEquipmentGross | 98,269,000 | 2025-12-31 | 20 | CNY |
ContractWithCustomerAssetCreditLossExpense | 97,135,000 | 2018-12-31 | 1 | USD |
IncomeTaxExpenseBenefit | -97,107,000 | 2025-12-31 | 30 | CNY |
NetCashProvidedByUsedInFinancingActivities | 94,751,000 | 2025-12-31 | 9 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts | 93,367,000 | 2025-12-31 | 14 | CNY |
ContractWithCustomerLiabilityIncreaseDecreaseForContractAcquiredInBusinessCombination | 92,354,000 | 2018-12-31 | 1 | CNY |
DefinedBenefitPlanContributionsByEmployer | 90,939,000 | 2025-12-31 | 30 | CNY |
ContractWithCustomerAssetNet | 88,557,000 | 2025-12-31 | 8 | USD |
IncreaseDecreaseInOtherReceivables | 87,426,000 | 2025-12-31 | 1 | USD |
ProceedsFromCollectionOfLongtermLoansToRelatedParties | 85,500,000 | 2025-12-31 | 7 | CNY |
ProceedsFromPaymentsForLongTermLoansForRelatedParties | 85,500,000 | 2025-12-31 | 7 | CNY |
LossContingencyAccrualAtCarryingValue | 84,354,000 | 2015-12-31 | 1 | USD |
Deposits | 80,418,000 | 2018-12-31 | 1 | CNY |
AccountsPayableCurrentAndNoncurrent | 79,630,000 | 2025-12-31 | 20 | CNY |
InterestIncomeOther | 78,722,000 | 2025-12-31 | 3 | CNY |
OtherAccruedLiabilitiesCurrentAndNoncurrent | 77,688,000 | 2024-12-31 | 18 | CNY |
MarketableSecurities | 77,426,000 | 2024-12-31 | 3 | CNY |
DeferredTaxLiabilities | 76,062,000 | 2025-12-31 | 11 | CNY |
TreasuryStockValueAcquiredCostMethod | 75,612,000 | 2024-12-31 | 9 | CNY |
RestrictedCash | 74,746,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInRestrictedCashForOperatingActivities | 74,063,000 | 2015-12-31 | 1 | USD |
AccruedAdvertisingCurrentAndNoncurrent | 72,333,000 | 2025-12-31 | 20 | CNY |
ProvisionForLoanLeaseAndOtherLosses | 71,736,000 | 2024-12-31 | 6 | USD |
InvestmentIncomeNet | 71,301,000 | 2018-12-31 | 8 | CNY |
StatutoryAccountingPracticesRetainedEarningsNotAvailableForDividends | 69,983,000 | 2015-12-31 | 2 | USD |
GuaranteeObligationsMaximumExposure | 69,979,000 | 2015-12-31 | 1 | USD |
AssetsFairValueAdjustment | -68,977,000 | 2025-12-31 | 3 | CNY |
ProceedsFromIssuanceInitialPublicOffering | 68,219,000 | 2015-12-31 | 1 | USD |
Supplies | 67,239,000 | 2025-12-31 | 3 | CNY |
StockIssuedDuringPeriodValueNewIssues | 64,850,000 | 2015-12-31 | 1 | USD |
LeaseAndRentalExpense | 63,749,000 | 2020-12-31 | 4 | CNY |
InterestIncomeOperating | 61,623,000 | 2020-12-31 | 8 | CNY |
EmployeeRelatedLiabilitiesCurrentAndNoncurrent | 60,718,000 | 2025-12-31 | 20 | CNY |
ProceedsFromIssuanceOfPrivatePlacement | 58,256,000 | 2015-12-31 | 2 | CNY |
ResearchAndDevelopmentExpense | 58,138,000 | 2025-12-31 | 3 | USD |
AccruedLiabilitiesAndOtherLiabilities | 57,869,000 | 2025-12-31 | 10 | USD |
IncreaseDecreaseInAccountsReceivable | 56,461,000 | 2025-12-31 | 13 | USD |
CryptoAssetFairValue | 55,950,000 | 2025-12-31 | 1 | USD |
NetIncomeLoss | 54,530,000 | 2025-12-31 | 30 | CNY |
PaymentForAcquisitionCryptoAsset | 54,500,000 | 2025-12-31 | 1 | USD |
PrepaidTaxes | 54,298,000 | 2020-12-31 | 10 | CNY |
PropertyPlantAndEquipmentNet | 50,403,000 | 2025-12-31 | 20 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings | 49,702,000 | 2020-12-31 | 10 | CNY |
LoansReceivableFairValueDisclosure | 49,033,000 | 2025-12-31 | 10 | USD |
CurrentIncomeTaxExpenseBenefit | 48,448,000 | 2015-12-31 | 2 | USD |
AvailableForSaleSecuritiesDebtSecurities | 48,387,000 | 2024-12-31 | 7 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 47,866,000 | 2025-12-31 | 20 | CNY |
IncomeTaxReceivable | 47,338,000 | 2016-12-31 | 2 | CNY |
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount | 47,300,000 | 2018-12-31 | 1 | CNY |
DeferredIncomeTaxAssetsNet | 46,488,000 | 2025-12-31 | 11 | USD |
GeneralAndAdministrativeExpense | 46,059,000 | 2025-12-31 | 13 | USD |
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent | 44,506,000 | 2015-12-31 | 2 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInOtherComprehensiveIncome | -42,182,000 | 2020-12-31 | 10 | CNY |
LesseeOperatingLeaseLiabilityPaymentsDue | 41,263,000 | 2025-12-31 | 13 | CNY |
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent | -41,116,000 | 2025-12-31 | 24 | CNY |
UnrealizedGainLossOnInvestments | -41,116,000 | 2025-12-31 | 6 | CNY |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | -40,669,000 | 2025-12-31 | 30 | CNY |
ProceedsFromSaleOfOtherInvestments | 40,644,000 | 2025-12-31 | 2 | USD |
IncreaseDecreaseInAccountsPayable | 40,318,000 | 2025-12-31 | 11 | CNY |
FinancingReceivableOriginatedFourYearsBeforeLatestFiscalYear | 39,967,000 | 2025-12-31 | 4 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityIssues | 39,792,000 | 2015-12-31 | 1 | USD |
OperatingLeaseLiability | 39,758,000 | 2025-12-31 | 13 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetPurchases | 39,383,000 | 2015-12-31 | 1 | USD |
ProceedsFromSaleAndMaturityOfMarketableSecurities | 39,221,000 | 2024-12-31 | 3 | USD |
PaymentsOfDividends | 39,058,000 | 2025-12-31 | 4 | USD |
AccountsPayableFairValueDisclosure | 39,049,000 | 2015-12-31 | 1 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue | 39,049,000 | 2015-12-31 | 1 | USD |
LiabilitiesFairValueDisclosure | 39,049,000 | 2015-12-31 | 1 | USD |
FinancingReceivableOriginatedInFiscalYearBeforeLatestFiscalYear | 38,792,000 | 2025-12-31 | 4 | CNY |
PaymentsToAcquireMarketableSecurities | 38,252,000 | 2024-12-31 | 3 | USD |
OperatingLossCarryforwards | 38,050,000 | 2021-12-31 | 7 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -38,017,000 | 2025-12-31 | 6 | CNY |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | -38,017,000 | 2025-12-31 | 6 | CNY |
IncomeTaxesPaidNet | 37,805,000 | 2025-12-31 | 10 | USD |
OperatingLeaseRightOfUseAsset | 37,329,000 | 2025-12-31 | 13 | CNY |
PaymentsToAcquireBusinessesNetOfCashAcquired | 37,188,000 | 2019-12-31 | 1 | USD |
IncreaseDecreaseInDeferredIncomeTaxes | 36,706,000 | 2025-12-31 | 11 | USD |
RestrictedCashAndCashEquivalents | 35,657,000 | 2024-12-31 | 10 | USD |
DeferredRevenueAndCredits | 34,260,000 | 2017-12-31 | 3 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetValue | 34,164,000 | 2015-12-31 | 1 | USD |
LoansAndLeasesReceivableNetReportedAmount | 34,164,000 | 2015-12-31 | 1 | USD |
LoansHeldForSaleFairValueDisclosure | 34,164,000 | 2015-12-31 | 1 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -32,993,000 | 2025-12-31 | 9 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsLossReserves | 32,683,000 | 2020-12-31 | 5 | CNY |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 30,618,000 | 2019-12-31 | 8 | CNY |
StockIssuedDuringPeriodValueEmployeeBenefitPlan | 30,220,000 | 2025-12-31 | 3 | CNY |
DeferredIncomeTaxLiabilitiesNet | 29,854,000 | 2025-12-31 | 18 | CNY |
TaxesPayableCurrentAndNoncurrent | 29,397,000 | 2015-12-31 | 2 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 28,918,000 | 2025-12-31 | 13 | USD |
OtherNonoperatingIncome | 28,223,000 | 2025-12-31 | 3 | CNY |
DeferredIncomeTaxExpenseBenefit | -27,992,000 | 2015-12-31 | 1 | USD |
RepaymentsOfRelatedPartyDebt | 27,578,000 | 2023-12-31 | 4 | USD |
ComprehensiveIncomeNetOfTax | -27,255,000 | 2025-12-31 | 30 | CNY |
DeferredTaxAssetsValuationAllowance | 27,233,000 | 2025-12-31 | 21 | CNY |
DeferredTaxAssetsGross | 27,153,000 | 2015-12-31 | 1 | USD |
NonoperatingIncomeExpense | 26,275,000 | 2025-12-31 | 10 | USD |
OperatingLeasesRentExpenseNet | 26,040,000 | 2018-12-31 | 9 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetGainLossIncludedInEarnings1 | -24,585,000 | 2024-12-31 | 16 | CNY |
TreasuryStockValue | 24,408,000 | 2025-12-31 | 5 | USD |
TreasuryStockCommonValue | 23,353,000 | 2024-12-31 | 3 | USD |
OtherAccountsPayableAndAccruedLiabilities | 22,385,000 | 2025-12-31 | 2 | CNY |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 21,907,000 | 2024-12-31 | 12 | USD |
PaymentsOfStockIssuanceCosts | 21,824,000 | 2016-12-31 | 3 | CNY |
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities | -21,754,000 | 2025-12-31 | 1 | USD |
FinancingReceivableAllowanceForCreditLossesWriteOffs | 21,545,000 | 2025-12-31 | 12 | CNY |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves | 21,088,000 | 2015-12-31 | 1 | USD |
LossContingencyAccrualCarryingValuePayments | 20,986,000 | 2015-12-31 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -20,782,000 | 2025-12-31 | 12 | CNY |
ProceedsFromSaleOfLongtermInvestments | 20,740,000 | 2019-12-31 | 1 | USD |
IncreaseDecreaseInContractWithCustomerAsset | -20,398,000 | 2025-12-31 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 20,319,000 | 2025-12-31 | 9 | CNY |
IncomeTaxReconciliationTaxCreditsResearch | 19,925,000 | 2024-12-31 | 19 | CNY |
OtherSalesRevenueNet | 19,895,000 | 2017-12-31 | 5 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 19,487,000 | 2016-12-31 | 4 | USD |
DebtSecuritiesHeldToMaturityAmortizedCostAfterAllowanceForCreditLoss | 19,460,000 | 2025-12-31 | 2 | CNY |
FinanceLeaseRightOfUseAssetAmortization | 19,394,000 | 2024-12-31 | 15 | CNY |
ExciseAndSalesTaxes | 18,786,000 | 2015-12-31 | 3 | USD |
LongTermDebt | 18,590,000 | 2019-12-31 | 3 | CNY |
LeaseCost | 18,490,000 | 2025-12-31 | 13 | CNY |
OperatingLeaseExpense | 18,466,000 | 2025-12-31 | 10 | CNY |
OperatingLeaseCost | 18,323,000 | 2025-12-31 | 13 | CNY |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 18,106,000 | 2018-12-31 | 4 | CNY |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 18,087,000 | 2018-12-31 | 4 | CNY |
OperatingLeasePayments | 17,761,000 | 2025-12-31 | 13 | CNY |
OperatingLeaseRightOfUseAssetAmortizationExpense | 17,642,000 | 2025-12-31 | 3 | CNY |
StockIssuedDuringPeriodValueShareBasedCompensation | 16,928,000 | 2024-12-31 | 24 | CNY |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 16,769,000 | 2018-12-31 | 3 | CNY |
IncreaseDecreaseInOperatingLeaseLiability | -16,407,000 | 2025-12-31 | 3 | CNY |
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations | -16,109,000 | 2017-12-31 | 5 | CNY |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 16,071,000 | 2015-12-31 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 16,037,000 | 2025-12-31 | 13 | CNY |
DefinedBenefitPlanContributionsByEmployer | 15,492,000 | 2015-12-31 | 3 | USD |
PaymentsToAcquireFinanceReceivables | 15,453,000 | 2025-12-31 | 3 | CNY |
PaymentsToAcquireInterestInSubsidiariesAndAffiliates | 15,172,000 | 2020-12-31 | 6 | CNY |
FairValueAssetsMeasuredOnRecurringBasisChangeInUnrealizedGainLoss | 14,732,000 | 2024-12-31 | 9 | USD |
InterestIncomeExpenseNet | 14,450,000 | 2024-12-31 | 4 | USD |
IncomeTaxExpenseBenefit | -13,886,000 | 2025-12-31 | 12 | USD |
OtherAssets | 13,817,000 | 2025-12-31 | 20 | CNY |
CapitalizedContractCostAmortization | 13,298,000 | 2018-12-31 | 1 | USD |
InterestExpense | 13,116,000 | 2023-12-31 | 3 | CNY |
DepreciationDepletionAndAmortization | 12,950,000 | 2025-12-31 | 30 | CNY |
IncreaseDecreaseInAccountsPayableTrade | 12,264,000 | 2024-12-31 | 18 | CNY |
ProceedsFromCollectionOfLongtermLoansToRelatedParties | 12,226,000 | 2025-12-31 | 2 | USD |
TreasuryStockCommonShares | 11,722,108 | 2025-12-31 | 8 | shares |
EquityMethodInvestments | 11,528,000 | 2025-12-31 | 4 | CNY |
InterestAndDividendIncomeSecurities | 11,454,000 | 2020-12-31 | 13 | CNY |
AccountsPayableCurrentAndNoncurrent | 11,387,000 | 2025-12-31 | 11 | USD |
InterestIncomeOther | 11,257,000 | 2025-12-31 | 1 | USD |
ProceedsFromCollectionOfLoansReceivable | 10,781,000 | 2025-12-31 | 1 | CNY |
MarketableSecurities | 10,607,000 | 2024-12-31 | 2 | USD |
InvestmentIncomeNet | 10,370,000 | 2018-12-31 | 4 | USD |
AssetsFairValueAdjustment | -9,864,000 | 2025-12-31 | 2 | USD |
PaymentsToAcquireLongtermInvestments | 9,634,000 | 2024-12-31 | 1 | CNY |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -9,504,000 | 2025-12-31 | 30 | CNY |
ContractWithCustomerLiabilityRevenueRecognized | 9,500,000 | 2025-12-31 | 15 | CNY |
InterestIncomeOperating | 9,444,000 | 2020-12-31 | 2 | USD |
ProceedsFromIssuanceOfDebt | 9,344,000 | 2025-12-31 | 9 | CNY |
IncreaseDecreaseInDeferredRevenue | -9,252,000 | 2025-12-31 | 29 | CNY |
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures | 9,239,000 | 2024-12-31 | 1 | CNY |
DebtInstrumentFaceAmount | 9,100,000 | 2025-07-31 | 5 | CNY |
ShortTermBorrowings | 9,091,000 | 2025-12-31 | 1 | CNY |
ProceedsFromIssuanceOfPrivatePlacement | 9,000,000 | 2015-12-31 | 1 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | -8,234,000 | 2024-12-31 | 26 | CNY |
RevenueFromContractWithCustomerIncludingAssessedTax | 7,897,000 | 2025-12-31 | 24 | CNY |
InvestmentIncomeNonoperating | 7,819,000 | 2025-12-31 | 3 | CNY |
DeferredTaxAssetsUnrealizedLossesOnAvailableforSaleSecuritiesGross | 7,801,000 | 2025-12-31 | 13 | CNY |
NetIncomeLoss | 7,798,000 | 2025-12-31 | 13 | USD |
FinancingReceivableOriginatedTwoYearsBeforeLatestFiscalYear | 7,564,000 | 2025-12-31 | 4 | CNY |
AccruedProfessionalFeesCurrent | 7,411,000 | 2025-12-31 | 2 | CNY |
PropertyPlantAndEquipmentNet | 7,208,000 | 2025-12-31 | 12 | USD |
TradingSecurities | 6,993,000 | 2025-12-31 | 2 | CNY |
InterestAndFeeIncomeLoansAndLeases | 6,937,000 | 2023-12-31 | 3 | CNY |
PaymentsToAcquireEquityMethodInvestments | 6,895,000 | 2025-12-31 | 2 | CNY |
ProceedsFromDivestitureOfInterestInSubsidiariesAndAffiliates | 6,633,000 | 2025-12-31 | 2 | CNY |
HeldToMaturitySecurities | 6,587,000 | 2024-12-31 | 18 | CNY |
IncreaseDecreaseInFinanceReceivables | -6,379,000 | 2025-12-31 | 3 | CNY |
OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent | -5,880,000 | 2025-12-31 | 9 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | -5,816,000 | 2025-12-31 | 13 | USD |
IncreaseDecreaseInAccountsPayable | 5,765,000 | 2025-12-31 | 5 | USD |
OperatingLeaseLiability | 5,685,000 | 2025-12-31 | 7 | USD |
CapitalizedContractCostAmortization | 5,600,000 | 2025-12-31 | 15 | CNY |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -5,436,000 | 2025-12-31 | 5 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 5,354,000 | 2025-12-31 | 13 | CNY |
OperatingLeaseRightOfUseAsset | 5,338,000 | 2025-12-31 | 7 | USD |
FinancingReceivableOriginatedFiveOrMoreYearsBeforeLatestFiscalYear | 5,326,000 | 2025-12-31 | 4 | CNY |
IncomeTaxReconciliationNondeductibleExpense | 5,220,000 | 2015-12-31 | 3 | USD |
DeferredTaxAssetsOther | 5,134,000 | 2016-12-31 | 2 | CNY |
StatutoryAccountingPracticesStatutoryCapitalAndSurplusBalance | 4,922,000 | 2015-12-31 | 1 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 4,900,000 | 2015-12-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 4,869,000 | 2025-12-31 | 13 | CNY |
Goodwill | 4,778,000 | 2025-12-31 | 6 | CNY |
HeldToMaturitySecuritiesFairValue | 4,632,000 | 2015-12-31 | 1 | USD |
IncomeLossFromEquityMethodInvestments | -4,560,000 | 2025-12-31 | 11 | CNY |
DeferredTaxAssetsDeferredIncome | 4,535,000 | 2015-12-31 | 1 | USD |
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGainOrLoss | 4,534,000 | 2019-12-31 | 3 | CNY |
TradingLiabilitiesFairValueDisclosure | 4,474,000 | 2025-12-31 | 2 | CNY |
IncreaseDecreaseInNotesReceivables | -4,336,000 | 2024-12-31 | 15 | CNY |
CapitalizedContractCostNet | 4,287,000 | 2025-12-31 | 15 | CNY |
DeferredIncomeTaxLiabilitiesNet | 4,269,000 | 2025-12-31 | 9 | USD |
PrepaidTaxes | 4,252,000 | 2015-12-31 | 1 | USD |
OtherNonoperatingIncome | 4,036,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInContractWithCustomerLiability | -3,993,000 | 2025-12-31 | 20 | CNY |
PaymentsToAcquireInvestments | 3,962,000 | 2018-12-31 | 3 | CNY |
ComprehensiveIncomeNetOfTax | -3,898,000 | 2025-12-31 | 13 | USD |
IncreaseDecreaseInTradingSecurities | -3,663,000 | 2025-12-31 | 9 | CNY |
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentBeforeReclassificationAdjustmentsNetOfTax | 3,546,000 | 2020-12-31 | 12 | CNY |
AccountsPayableOtherCurrentAndNoncurrent | 3,411,000 | 2015-12-31 | 1 | USD |
PropertyPlantAndEquipmentGross | 3,216,000 | 2015-12-31 | 2 | USD |
LossContingencyAccrualProvision | 3,187,000 | 2020-12-31 | 9 | CNY |
PaymentsOfStockIssuanceCosts | 3,143,000 | 2016-12-31 | 1 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 3,102,000 | 2015-12-31 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -2,972,000 | 2025-12-31 | 4 | USD |
EmployeeRelatedLiabilitiesCurrentAndNoncurrent | 2,870,000 | 2015-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 2,776,000 | 2021-12-31 | 1 | CNY |
FinanceLeaseRightOfUseAssetAmortization | 2,657,000 | 2024-12-31 | 6 | USD |
ProceedsFromRelatedPartyDebt | 2,600,000 | 2021-12-31 | 12 | CNY |
OperatingLeaseRightOfUseAssetAmortizationExpense | 2,523,000 | 2025-12-31 | 1 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -2,517,000 | 2025-12-31 | 20 | CNY |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisAssetGainLossIncludedInEarnings1 | -2,505,000 | 2015-12-31 | 1 | USD |
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations | -2,476,000 | 2017-12-31 | 4 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -2,346,000 | 2025-12-31 | 1 | USD |
InterestReceivable | 2,337,000 | 2025-12-31 | 11 | CNY |
PaymentsToAcquireInterestInSubsidiariesAndAffiliates | 2,325,000 | 2020-12-31 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 2,277,000 | 2015-12-31 | 1 | USD |
PrepaidExpenseCurrentAndNoncurrent | 2,216,000 | 2015-12-31 | 2 | USD |
PaymentsToAcquireFinanceReceivables | 2,210,000 | 2025-12-31 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 2,131,000 | 2015-12-31 | 1 | USD |
ProceedsFromSaleOfFinanceReceivables | 1,980,000 | 2024-12-31 | 9 | CNY |
What to be careful about
What this model itself distrusts about YRD's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- there is no operating profit to value; valuation rests on EV/revenue (-0.4x) instead
- analyst estimate not used: the consensus itself is a loss
- durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- resilience rests on 2 of 3 inputs; not tagged: liquidity
- growth DROPPED from the total: only 1 of 4 inputs could be computed (revenue growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 2 of 5 dimensions could not be measured (durability, growth -- 30% of the model), so this row is not comparable with the others; its total rests on what was left