Crealights Technology 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	1,221	861.83	175.34
Revenue Growth (YoY)	41.68%	391.53%	-
Cost of Revenue	1,111	760.02	206.64
Gross Profit	109.76	101.81	-31.3
Selling, General & Admin	89.88	40.98	30.17
Research & Development	104.27	63.8	42.27
Other Operating Expenses	-5.28	-1.66	-3.87
Operating Expenses	188.87	103.12	68.56
Operating Income	-79.12	-1.31	-99.87
Interest Expense	-19.13	-8.54	-3.25
Interest & Investment Income	3.68	1.29	1.79
Currency Exchange Gain (Loss)	-4.28	-7.33	-2.61
Other Non Operating Income (Expenses)	-	-	-0.32
EBT Excluding Unusual Items	-98.84	-15.88	-104.27
Gain (Loss) on Sale of Investments	-1.24	-1.86	6.16
Gain (Loss) on Sale of Assets	-0.05	-	-
Asset Writedown	-	-	-10.46
Pretax Income	-100.14	-17.74	-108.56
Income Tax Expense	-	0.16	-
Net Income	-100.14	-17.9	-108.56
Net Income to Common	-100.14	-17.9	-108.56
Shares Outstanding (Basic)	72	62	61
Shares Outstanding (Diluted)	72	62	61
Shares Change (YoY)	16.95%	1.08%	-
EPS (Basic)	-1.38	-0.29	-1.77
EPS (Diluted)	-1.38	-0.29	-1.77
Free Cash Flow	-483.21	-353.76	-182.33
Free Cash Flow Per Share	-6.68	-5.72	-2.98
Gross Margin	8.99%	11.81%	-17.85%
Operating Margin	-6.48%	-0.15%	-56.96%
Profit Margin	-8.20%	-2.08%	-61.92%
Free Cash Flow Margin	-39.57%	-41.05%	-103.99%
EBITDA	-54.26	19.89	-81.89
EBITDA Margin	-4.44%	2.31%	-46.70%
D&A For EBITDA	24.86	21.2	17.98
EBIT	-79.12	-1.31	-99.87
EBIT Margin	-6.48%	-0.15%	-56.96%