FRA:YZC 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	110,704	124,534	132,789	176,812	108,616	82,325
Other Revenue	14,590	14,590	17,279	48,162	43,375	132,667
Revenue	125,294	139,124	150,068	224,973	151,991	214,992
Revenue Growth (YoY)	-5.81%	-7.29%	-33.30%	48.02%	-29.30%	0.14%
Cost of Revenue	86,215	89,316	89,114	129,750	107,258	186,618
Gross Profit	39,080	49,809	60,954	95,223	44,732	28,374
Selling, General & Admin	12,304	13,287	13,495	15,450	9,834	10,801
Research & Development	2,552	2,735	2,912	2,926	1,140	509.51
Other Operating Expenses	5,560	5,944	6,432	8,065	4,343	3,346
Operating Expenses	20,737	22,385	22,791	26,452	15,361	14,575
Operating Income	18,342	27,424	38,163	68,771	29,372	13,799
Interest Expense	-3,906	-4,137	-4,503	-7,464	-5,319	-3,257
Interest & Investment Income	3,508	3,569	3,098	4,408	2,616	4,569
Currency Exchange Gain (Loss)	737.38	737.38	154.01	648.5	443.57	203.18
Other Non Operating Income (Expenses)	-1,533	-1,099	-274.9	-2,103	-1,723	-8,246
EBT Excluding Unusual Items	17,148	26,495	36,637	64,260	25,388	7,068
Impairment of Goodwill	-	-	-	-31.54	-8.2	-
Gain (Loss) on Sale of Investments	128.87	-57.09	89.9	-117.13	-129.4	221.09
Gain (Loss) on Sale of Assets	1,163	507.73	1.15	47.85	72.55	-45.74
Asset Writedown	10.2	-7.45	-6.58	-2,188	-1,458	-22.39
Other Unusual Items	-305.4	-277.95	-153.2	-291.51	-2.95	1,542
Pretax Income	18,145	26,660	36,568	61,680	23,862	8,763
Income Tax Expense	4,165	6,359	9,857	16,112	5,474	2,416
Earnings From Continuing Operations	13,980	20,300	26,712	45,568	18,388	6,347
Minority Interest in Earnings	-4,136	-5,875	-6,568	-12,211	-2,129	775
Net Income	9,844	14,425	20,144	33,357	16,259	7,122
Net Income to Common	9,844	14,425	20,144	33,357	16,259	7,122
Net Income Growth	-39.33%	-28.39%	-39.61%	105.16%	128.30%	-28.20%
Shares Outstanding (Basic)	11,150	9,898	9,548	9,523	9,493	9,518
Shares Outstanding (Diluted)	11,175	9,968	9,600	9,591	9,503	9,518
Shares Change (YoY)	29.38%	3.83%	0.10%	0.92%	-0.16%	-0.62%
EPS (Basic)	0.88	1.46	2.11	3.50	1.71	0.75
EPS (Diluted)	0.88	1.45	2.10	3.48	1.71	0.75
EPS Growth	-53.11%	-31.03%	-39.67%	103.29%	128.67%	-27.74%
Free Cash Flow	9,358	5,265	-2,032	38,329	25,741	10,221
Free Cash Flow Per Share	0.84	0.53	-0.21	4.00	2.71	1.07
Dividend Per Share	0.720	0.770	1.146	1.574	0.821	0.308
Dividend Growth	-47.68%	-32.82%	-27.19%	91.87%	166.66%	3.46%
Gross Margin	31.19%	35.80%	40.62%	42.33%	29.43%	13.20%
Operating Margin	14.64%	19.71%	25.43%	30.57%	19.32%	6.42%
Profit Margin	7.86%	10.37%	13.42%	14.83%	10.70%	3.31%
Free Cash Flow Margin	7.47%	3.78%	-1.35%	17.04%	16.94%	4.75%
EBITDA	32,750	41,887	52,699	82,771	39,787	23,350
EBITDA Margin	26.14%	30.11%	35.12%	36.79%	26.18%	10.86%
D&A For EBITDA	14,408	14,463	14,536	14,000	10,415	9,552
EBIT	18,342	27,424	38,163	68,771	29,372	13,799
EBIT Margin	14.64%	19.71%	25.43%	30.57%	19.32%	6.42%
Effective Tax Rate	22.96%	23.85%	26.95%	26.12%	22.94%	27.57%
Revenue as Reported	125,294	139,124	150,068	224,973	151,991	214,992

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