FRA:RC0 Income Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	34,291	33,977	33,460	30,169	32,237	29,151
Other Revenue	239.86	239.86	296.82	301.69	226.75	205.02
Revenue	34,531	34,217	33,757	30,470	32,464	29,357
Revenue Growth (YoY)	0.64%	1.36%	10.79%	-6.14%	10.59%	-6.63%
Cost of Revenue	24,682	25,814	24,878	22,529	21,439	18,085
Gross Profit	9,849	8,403	8,879	7,942	11,025	11,271
Selling, General & Admin	3,456	3,335	3,296	2,924	2,927	2,992
Research & Development	229.51	238.74	301.1	78.16	71.4	55.98
Other Operating Expenses	832.89	745.94	673.69	510.83	495.15	372.65
Operating Expenses	4,603	4,412	4,333	3,529	3,519	3,431
Operating Income	5,246	3,991	4,545	4,412	7,506	7,840
Interest Expense	-772.82	-802.4	-722.07	-406.55	-278.75	-200.58
Interest & Investment Income	281.88	264.9	191.77	101.99	183.23	182.4
Currency Exchange Gain (Loss)	-46.85	-46.85	-89.7	-126.42	-8.63	-143.4
Other Non Operating Income (Expenses)	59.39	-23.01	-83.09	-15.31	-41.43	-28.5
EBT Excluding Unusual Items	4,767	3,384	3,842	3,966	7,361	7,650
Impairment of Goodwill	-	-	0.71	-38.58	10.39	-
Gain (Loss) on Sale of Investments	-4.16	11.05	-36.44	18.99	-4.5	2.41
Gain (Loss) on Sale of Assets	737.8	742.2	417.57	-9.12	-23.5	-9.01
Asset Writedown	-87.99	-82.3	-2.22	-58.49	-27.06	-68.84
Other Unusual Items	56.89	56.89	104.29	109.14	57.04	89.33
Pretax Income	5,470	4,112	4,326	3,988	7,373	7,664
Income Tax Expense	1,592	1,158	1,108	964.53	1,568	1,490
Earnings From Continuing Operations	3,878	2,953	3,218	3,024	5,805	6,174
Minority Interest in Earnings	-596.69	-537.19	-455.98	-324.69	-441.41	-542.99
Net Income	3,282	2,416	2,762	2,699	5,364	5,631
Preferred Dividends & Other Adjustments	1.08	1.08	0.43	1.87	-	-
Net Income to Common	3,281	2,415	2,762	2,697	5,364	5,631
Net Income Growth	61.96%	-12.52%	2.34%	-49.68%	-4.74%	-11.22%
Shares Outstanding (Basic)	2,072	2,075	2,074	2,074	2,074	2,093
Shares Outstanding (Diluted)	2,158	2,077	2,075	2,076	2,079	2,093
Shares Change (YoY)	4.48%	0.09%	-0.07%	-0.12%	-0.68%	-
EPS (Basic)	1.58	1.16	1.33	1.30	2.59	2.69
EPS (Diluted)	1.49	1.13	1.32	1.28	2.58	2.69
EPS Growth	53.98%	-14.12%	3.22%	-50.49%	-4.09%	-11.22%
Free Cash Flow	1,440	1,443	1,385	-3,150	1,366	4,816
Free Cash Flow Per Share	0.67	0.69	0.67	-1.52	0.66	2.30
Dividend Per Share	0.800	0.460	0.530	0.510	1.000	1.080
Dividend Growth	50.94%	-13.21%	3.92%	-49.00%	-7.41%	-10.74%
Gross Margin	28.52%	24.56%	26.30%	26.06%	33.96%	38.39%
Operating Margin	15.19%	11.67%	13.46%	14.48%	23.12%	26.71%
Profit Margin	9.50%	7.06%	8.18%	8.85%	16.52%	19.18%
Free Cash Flow Margin	4.17%	4.22%	4.10%	-10.34%	4.21%	16.40%
EBITDA	8,735	7,448	7,960	6,878	9,618	9,603
EBITDA Margin	25.30%	21.77%	23.58%	22.57%	29.63%	32.71%
D&A For EBITDA	3,489	3,457	3,414	2,465	2,112	1,763
EBIT	5,246	3,991	4,545	4,412	7,506	7,840
EBIT Margin	15.19%	11.67%	13.46%	14.48%	23.12%	26.71%
Effective Tax Rate	29.10%	28.17%	25.61%	24.19%	21.27%	19.44%
Revenue as Reported	34,531	34,217	33,757	30,470	32,464	29,357

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