FRA:195H Income Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Interest and Dividend Income	24,900	19,920	17,177	20,068	21,643
Total Interest Expense	-	8,886	9,523	9,327	9,650
Net Interest Income	24,900	11,034	7,654	10,741	11,994
Gain on Sale of Investments (Rev)	-	1,110	2,063	-2,623	754.08
Other Revenue	-	8,605	10,002	11,035	16,611
Revenue Before Loan Losses	24,900	20,749	19,719	19,153	29,358
Provision for Loan Losses	-	-108.35	43.23	96.47	43.06
Revenue	24,900	20,858	19,676	19,057	29,315
Revenue Growth (YoY)	19.38%	6.01%	3.25%	-34.99%	20.91%
Cost of Services Provided	10,910	9,652	8,748	8,656	11,072
Other Operating Expenses	-	124.82	1,587	1,490	4,168
Total Operating Expenses	10,910	9,778	10,356	10,165	15,266
Operating Income	13,990	11,080	9,319	8,892	14,050
Currency Exchange Gains	-	121.61	57.85	-50.52	12.14
Other Non-Operating Income (Expenses)	35.83	14.26	-2.69	-237.21	3.2
EBT Excluding Unusual Items	14,026	11,216	9,375	8,604	14,065
Asset Writedown	-	-4.11	-	-3.96	-5.93
Gain (Loss) on Sale of Investments	-	6.04	-123.54	-185.07	-304.72
Other Unusual Items	-	-3.5	39.98	116.85	-50.63
Pretax Income	14,026	11,219	9,296	8,532	13,704
Income Tax Expense	1,726	829.52	526.61	454.53	2,046
Earnings From Continuing Ops.	12,300	10,390	8,769	8,077	11,658
Minority Interest in Earnings	-	-4.1	-5.13	-6.89	-12.74
Net Income	12,300	10,386	8,764	8,070	11,645
Preferred Dividends & Other Adjustments	-	572.24	572.24	611.83	802.09
Net Income to Common	12,300	9,814	8,192	7,458	10,843
Net Income Growth	18.43%	18.51%	8.60%	-30.70%	22.69%
Shares Outstanding (Basic)	9,111	8,697	8,697	8,697	8,697
Shares Outstanding (Diluted)	9,111	8,697	8,697	8,697	8,697
Shares Change (YoY)	4.76%	-	-	-	5.89%
EPS (Basic)	1.35	1.13	0.94	0.86	1.25
EPS (Diluted)	1.35	1.13	0.94	0.86	1.25
EPS Growth	19.63%	20.05%	9.60%	-31.21%	17.84%
Free Cash Flow	-	53,963	26,495	61,944	-41,606
Free Cash Flow Per Share	-	6.21	3.05	7.12	-4.78
Dividend Per Share	-	0.478	0.252	0.185	0.540
Dividend Growth	-	89.68%	36.22%	-65.74%	-30.05%
Operating Margin	56.19%	53.12%	47.37%	46.66%	47.93%
Profit Margin	49.40%	47.05%	41.63%	39.14%	36.99%
Free Cash Flow Margin	-	258.72%	134.66%	325.05%	-141.92%
Effective Tax Rate	12.31%	7.39%	5.67%	5.33%	14.93%
Revenue as Reported	-	20,891	19,821	19,219	29,429

Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.