FRA:S1R 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	279,630	274,187	259,152	231,240	215,824	191,423
Other Revenue	1,064	1,064	1,143	741.24	-	485.96
Revenue	280,694	275,251	260,295	231,981	215,824	191,909
Revenue Growth (YoY)	3.04%	5.75%	12.21%	7.49%	12.46%	2.86%
Cost of Revenue	251,038	244,837	229,366	201,604	187,416	165,671
Gross Profit	29,656	30,413	30,929	30,377	28,408	26,238
Selling, General & Admin	18,192	18,326	19,527	19,173	18,376	16,797
Research & Development	2,294	2,394	2,204	2,112	1,987	1,657
Other Operating Expenses	825.26	712.38	376.86	654.72	633.18	587.25
Operating Expenses	21,736	21,665	22,349	22,214	20,942	18,956
Operating Income	7,920	8,748	8,581	8,164	7,466	7,282
Interest Expense	-1,751	-1,857	-1,885	-1,689	-1,518	-1,412
Interest & Investment Income	3,836	902.81	461.83	971.41	2,150	1,265
Currency Exchange Gain (Loss)	-73.93	-73.93	11.41	21.51	10.1	-41.43
Other Non Operating Income (Expenses)	-26.38	-72.07	-109.59	-116.44	-128.71	-119.03
EBT Excluding Unusual Items	9,906	7,648	7,059	7,351	7,979	6,974
Impairment of Goodwill	-230.47	-230.47	-	-	-19.21	-486.27
Gain (Loss) on Sale of Investments	149.36	178.43	155.93	218.74	-206	116.8
Gain (Loss) on Sale of Assets	202.24	187.97	92.48	1,439	58.29	52.15
Asset Writedown	-942.71	-218.05	-70.65	-322.79	-69.77	-15.77
Legal Settlements	-26.56	-26.56	-12.69	-37.38	-8.1	-34.82
Other Unusual Items	616.09	480.29	-169.95	160.13	409.61	569.14
Pretax Income	9,674	8,020	7,054	8,808	8,144	7,175
Income Tax Expense	2,841	2,150	1,888	1,816	1,869	1,570
Earnings From Continuing Operations	6,833	5,870	5,167	6,992	6,275	5,605
Minority Interest in Earnings	-1,187	-1,317	-1,399	-1,375	-1,181	-1,109
Net Income	5,645	4,553	3,768	5,617	5,093	4,496
Net Income to Common	5,645	4,553	3,768	5,617	5,093	4,496
Net Income Growth	40.24%	20.82%	-32.92%	10.28%	13.28%	10.17%
Shares Outstanding (Basic)	3,692	3,704	3,701	3,483	2,842	2,842
Shares Outstanding (Diluted)	3,692	3,704	3,701	3,483	2,842	2,842
Shares Change (YoY)	-0.93%	0.07%	6.28%	22.54%	-	-
EPS (Basic)	1.53	1.23	1.02	1.61	1.79	1.58
EPS (Diluted)	1.53	1.23	1.02	1.61	1.79	1.58
EPS Growth	41.56%	20.73%	-36.77%	-10.06%	13.29%	10.04%
Free Cash Flow	3,216	3,426	2,261	2,058	942.55	3,835
Free Cash Flow Per Share	0.87	0.93	0.61	0.59	0.33	1.35
Dividend Per Share	0.410	0.370	0.410	0.610	0.420	0.480
Dividend Growth	-16.33%	-9.76%	-32.79%	45.24%	-12.50%	9.09%
Gross Margin	10.56%	11.05%	11.88%	13.10%	13.16%	13.67%
Operating Margin	2.82%	3.18%	3.30%	3.52%	3.46%	3.79%
Profit Margin	2.01%	1.65%	1.45%	2.42%	2.36%	2.34%
Free Cash Flow Margin	1.15%	1.24%	0.87%	0.89%	0.44%	2.00%
EBITDA	9,459	10,270	10,081	9,689	8,973	8,779
EBITDA Margin	3.37%	3.73%	3.87%	4.18%	4.16%	4.57%
D&A For EBITDA	1,538	1,522	1,500	1,526	1,507	1,496
EBIT	7,920	8,748	8,581	8,164	7,466	7,282
EBIT Margin	2.82%	3.18%	3.30%	3.52%	3.46%	3.79%
Effective Tax Rate	29.37%	26.81%	26.76%	20.62%	22.95%	21.88%

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