HKG:0465 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	Jun '25 Jun 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
Revenue	141.83	150.55	145.56	343.06	235.23	616.27
Revenue Growth (YoY)	-18.11%	3.42%	-57.57%	45.84%	-61.83%	-27.39%
Cost of Revenue	132.82	134.91	120.96	311.84	205.52	530.48
Gross Profit	9.01	15.64	24.61	31.22	29.71	85.79
Selling, General & Admin	65.05	67.65	88.83	96.15	104.52	99.18
Research & Development	17.09	16.11	15.42	14.59	-	-
Other Operating Expenses	2.96	0.82	-4.38	-3.5	-3.14	-17.44
Operating Expenses	85.1	84.57	99.86	107.25	101.38	81.74
Operating Income	-76.08	-68.94	-75.26	-76.02	-71.67	4.05
Interest Expense	-0.11	-0.14	-0.14	-0.09	-0.1	-0.3
Interest & Investment Income	4.47	10.47	8.8	3.95	8.03	8.89
Currency Exchange Gain (Loss)	-0.65	0	0.27	2.1	-0.55	-2.75
EBT Excluding Unusual Items	-72.38	-58.61	-66.33	-70.07	-64.28	9.9
Gain (Loss) on Sale of Investments	0.1	0.19	-3.02	-5.48	4.14	-
Gain (Loss) on Sale of Assets	-0.57	-0.57	-0	-0.01	-0.02	-0.05
Asset Writedown	-0.14	-10.33	-14.8	-	-	-
Other Unusual Items	0.06	0.06	0.13	0.4	-	0.5
Pretax Income	-72.93	-69.27	-84.03	-75.15	-60.16	10.35
Income Tax Expense	0.11	1.6	-0.76	0.43	12.41	7.42
Earnings From Continuing Operations	-73.05	-70.87	-83.27	-75.58	-72.57	2.92
Minority Interest in Earnings	0.04	0.04	-0.03	0.03	-0.12	0.05
Net Income	-73	-70.83	-83.3	-75.55	-72.7	2.97
Net Income to Common	-73	-70.83	-83.3	-75.55	-72.7	2.97
Net Income Growth	-	-	-	-	-	3.56%
Shares Outstanding (Basic)	311	311	311	311	311	311
Shares Outstanding (Diluted)	311	311	311	311	311	311
EPS (Basic)	-0.23	-0.23	-0.27	-0.24	-0.23	0.01
EPS (Diluted)	-0.23	-0.23	-0.27	-0.24	-0.23	0.01
EPS Growth	-	-	-	-	-	3.56%
Free Cash Flow	-38.87	-44.5	21.83	-95.75	-88.93	79.29
Free Cash Flow Per Share	-0.13	-0.14	0.07	-0.31	-0.29	0.26
Gross Margin	6.35%	10.39%	16.90%	9.10%	12.63%	13.92%
Operating Margin	-53.64%	-45.79%	-51.70%	-22.16%	-30.47%	0.66%
Profit Margin	-51.47%	-47.05%	-57.23%	-22.02%	-30.90%	0.48%
Free Cash Flow Margin	-27.40%	-29.56%	15.00%	-27.91%	-37.81%	12.87%
EBITDA	-76.5	-67.55	-73.68	-74.28	-69.72	6.47
EBITDA Margin	-53.94%	-44.87%	-50.62%	-21.65%	-29.64%	1.05%
D&A For EBITDA	-0.42	1.39	1.58	1.75	1.95	2.42
EBIT	-76.08	-68.94	-75.26	-76.02	-71.67	4.05
EBIT Margin	-53.64%	-45.79%	-51.70%	-22.16%	-30.47%	0.66%
Effective Tax Rate	-	-	-	-	-	71.75%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.