HKG:1732 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	219.85	232.68	175.56	237.27	288.68
Revenue Growth (YoY)	-5.51%	32.54%	-26.01%	-17.81%	45.97%
Cost of Revenue	175.87	189.08	138.26	205.31	240.75
Gross Profit	43.98	43.6	37.3	31.97	47.93
Selling, General & Admin	22.75	22.13	19.83	23.09	23.87
Other Operating Expenses	-0.18	-0.53	-0.7	-1.97	-1.86
Operating Expenses	43.24	27.9	19.81	27.35	31.57
Operating Income	0.74	15.7	17.49	4.61	16.36
Interest Expense	-0.19	-0.07	-0.24	-0.65	-0.75
Interest & Investment Income	1.73	0.64	0.76	0.06	1.59
Currency Exchange Gain (Loss)	-	0.04	0.09	0.46	-
Other Non Operating Income (Expenses)	-	-13.11	-	-	-
EBT Excluding Unusual Items	2.28	3.19	18.09	4.49	17.2
Gain (Loss) on Sale of Assets	-	-0.08	-0.02	0.06	0.03
Asset Writedown	-	-1.59	-0.52	-	-
Other Unusual Items	-	-	0.06	11.99	4.16
Pretax Income	2.28	1.53	17.61	16.53	21.39
Income Tax Expense	7.5	6.42	7.08	6.45	10.97
Earnings From Continuing Operations	-5.22	-4.89	10.52	10.08	10.42
Minority Interest in Earnings	0.1	0.2	0.42	0.13	0.24
Net Income	-5.12	-4.69	10.94	10.22	10.66
Net Income to Common	-5.12	-4.69	10.94	10.22	10.66
Net Income Growth	-	-	7.05%	-4.11%	-26.04%
Shares Outstanding (Basic)	1,280	1,244	1,182	1,000	1,000
Shares Outstanding (Diluted)	1,280	1,244	1,182	1,000	1,000
Shares Change (YoY)	2.90%	5.25%	18.19%	-	-
EPS (Basic)	-0.00	-0.00	0.01	0.01	0.01
EPS (Diluted)	-0.00	-0.00	0.01	0.01	0.01
EPS Growth	-	-	-9.44%	-4.11%	-26.04%
Free Cash Flow	-	-27.17	1.56	7.65	-14.39
Free Cash Flow Per Share	-	-0.02	0.00	0.01	-0.01
Gross Margin	20.00%	18.74%	21.25%	13.47%	16.60%
Operating Margin	0.34%	6.74%	9.96%	1.94%	5.67%
Profit Margin	-2.33%	-2.02%	6.23%	4.31%	3.69%
Free Cash Flow Margin	-	-11.68%	0.89%	3.22%	-4.98%
EBITDA	8.18	23.14	24.45	10.36	21.46
EBITDA Margin	3.72%	9.94%	13.93%	4.37%	7.43%
D&A For EBITDA	7.44	7.44	6.97	5.74	5.1
EBIT	0.74	15.7	17.49	4.61	16.36
EBIT Margin	0.34%	6.74%	9.96%	1.94%	5.67%
Effective Tax Rate	329.28%	420.64%	40.24%	39.01%	51.30%

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