HKG:0574 Income Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	86.81	86.55	129.43	71.78	85.91
Revenue Growth (YoY)	0.29%	-33.13%	80.31%	-16.45%	-81.91%
Cost of Revenue	74.79	69.5	100.15	58.83	74.85
Gross Profit	12.01	17.06	29.28	12.95	11.06
Selling, General & Admin	19.19	22.44	30.84	18.88	28.2
Operating Expenses	7.63	18.63	10.61	18.88	28.2
Operating Income	4.38	-1.58	18.68	-5.93	-17.13
Interest Expense	-15.03	-14.8	-12.93	-10.54	-10.5
Interest & Investment Income	-	0.01	0	0.01	0.1
Other Non Operating Income (Expenses)	-1.42	-11.7	6.09	-9.7	-133.8
EBT Excluding Unusual Items	-12.07	-28.07	11.84	-26.16	-161.32
Gain (Loss) on Sale of Investments	-	-	-	-	-26.14
Asset Writedown	-3.6	-4.51	-9.34	-17	-135.95
Other Unusual Items	-	17.57	0.91	-	-
Pretax Income	-15.67	-15.01	3.41	-43.16	-323.42
Income Tax Expense	0.19	0.31	1.06	0.22	6.98
Earnings From Continuing Operations	-15.86	-15.31	2.35	-43.38	-330.4
Net Income	-15.86	-15.31	2.35	-43.38	-330.4
Net Income to Common	-15.86	-15.31	2.35	-43.38	-330.4
Shares Outstanding (Basic)	1,482	1,475	1,475	1,475	1,475
Shares Outstanding (Diluted)	1,482	1,475	1,475	1,475	1,475
Shares Change (YoY)	0.47%	-	-	-	-
EPS (Basic)	-0.01	-0.01	0.00	-0.03	-0.22
EPS (Diluted)	-0.01	-0.01	0.00	-0.03	-0.22
Free Cash Flow	-	-1.78	-42.82	-2.35	-22.12
Free Cash Flow Per Share	-	-0.00	-0.03	-0.00	-0.01
Gross Margin	13.84%	19.71%	22.63%	18.05%	12.88%
Operating Margin	5.05%	-1.82%	14.43%	-8.25%	-19.94%
Profit Margin	-18.27%	-17.69%	1.82%	-60.43%	-384.58%
Free Cash Flow Margin	-	-2.05%	-33.08%	-3.27%	-25.75%
EBITDA	7.41	1.45	21.55	-3.26	-11.85
EBITDA Margin	8.53%	1.68%	16.65%	-4.54%	-13.80%
D&A For EBITDA	3.03	3.03	2.87	2.67	5.28
EBIT	4.38	-1.58	18.68	-5.93	-17.13
EBIT Margin	5.05%	-1.82%	14.43%	-8.25%	-19.94%
Effective Tax Rate	-	-	31.05%	-	-
Advertising Expenses	-	2.61	2.5	-	-

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