FRA:SHZH 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	6,652	6,462	6,993	6,736	7,704	6,907
Other Revenue	2,783	2,783	2,302	2,637	3,186	1,119
Revenue	9,435	9,246	9,295	9,373	10,890	8,027
Revenue Growth (YoY)	7.42%	-0.53%	-0.83%	-13.93%	35.67%	25.61%
Cost of Revenue	6,753	6,489	6,082	6,453	7,116	5,215
Gross Profit	2,683	2,757	3,214	2,920	3,774	2,812
Selling, General & Admin	493.42	472.76	502.97	479.29	631.55	416.14
Research & Development	35.88	32.93	33.48	46.48	60.57	58.69
Other Operating Expenses	19.62	40.43	19.56	34.66	74.11	55.3
Operating Expenses	629.02	640.08	618.28	622.18	791.52	578.34
Operating Income	2,054	2,117	2,595	2,298	2,982	2,234
Interest Expense	-831.53	-1,060	-1,230	-1,185	-1,140	-697.48
Interest & Investment Income	947.28	1,100	1,576	1,664	1,147	999.34
Currency Exchange Gain (Loss)	-46.18	-46.18	-72.78	-318.16	66.5	154.94
Other Non Operating Income (Expenses)	-149.14	-112.87	-46.76	-35.01	2.02	-12.14
EBT Excluding Unusual Items	1,974	1,998	2,822	2,424	3,058	2,678
Impairment of Goodwill	-	-	-	-46.04	-110	-
Gain (Loss) on Sale of Investments	56.47	2.64	153.61	95.18	348.27	-2.34
Gain (Loss) on Sale of Assets	8.37	8.83	13.65	7.3	17.39	0.07
Asset Writedown	-195.43	-219.8	-	-19.05	-14.75	-
Other Unusual Items	-42.52	-31.06	-73.75	23.61	58.23	33.32
Pretax Income	1,801	1,758	2,916	2,485	3,357	2,709
Income Tax Expense	486.45	540.21	529.8	529.32	551.15	473.91
Earnings From Continuing Operations	1,315	1,218	2,386	1,955	2,806	2,236
Minority Interest in Earnings	-73.48	-73.16	-58.63	61.29	-192.84	-181.03
Net Income	1,241	1,145	2,327	2,016	2,613	2,055
Net Income to Common	1,241	1,145	2,327	2,016	2,613	2,055
Net Income Growth	-42.59%	-50.80%	15.41%	-22.83%	27.19%	-19.88%
Shares Outstanding (Basic)	2,694	2,596	2,370	2,403	2,348	2,195
Shares Outstanding (Diluted)	2,694	2,596	2,370	2,403	2,348	2,195
Shares Change (YoY)	12.57%	9.56%	-1.40%	2.37%	6.96%	0.65%
EPS (Basic)	0.46	0.44	0.98	0.84	1.11	0.94
EPS (Diluted)	0.46	0.44	0.98	0.84	1.11	0.94
EPS Growth	-49.00%	-55.09%	17.04%	-24.62%	18.91%	-20.40%
Free Cash Flow	1,180	1,658	1,999	1,278	-41.22	-1,383
Free Cash Flow Per Share	0.44	0.64	0.84	0.53	-0.02	-0.63
Dividend Per Share	0.244	0.244	0.550	0.462	0.620	0.430
Dividend Growth	-55.64%	-55.64%	19.05%	-25.48%	44.19%	-17.31%
Gross Margin	28.43%	29.82%	34.57%	31.15%	34.66%	35.03%
Operating Margin	21.77%	22.89%	27.92%	24.52%	27.39%	27.83%
Profit Margin	13.16%	12.38%	25.04%	21.52%	24.00%	25.60%
Free Cash Flow Margin	12.51%	17.93%	21.51%	13.64%	-0.38%	-17.23%
EBITDA	4,271	4,370	4,897	4,505	5,216	3,968
EBITDA Margin	45.26%	47.26%	52.68%	48.07%	47.90%	49.44%
D&A For EBITDA	2,217	2,253	2,302	2,208	2,234	1,734
EBIT	2,054	2,117	2,595	2,298	2,982	2,234
EBIT Margin	21.77%	22.89%	27.92%	24.52%	27.39%	27.83%
Effective Tax Rate	27.01%	30.72%	18.17%	21.30%	16.42%	17.49%
Revenue as Reported	9,435	9,246	9,295	-	10,890	-
Advertising Expenses	-	1.59	2.58	4.27	8.6	1.12

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