HKG:1889 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	85.9	85.22	107.77	175.92	67.61
Revenue Growth (YoY)	0.80%	-20.92%	-38.74%	160.21%	-44.31%
Cost of Revenue	71.57	68.35	78.6	84.41	27.16
Gross Profit	14.33	16.86	29.17	91.51	40.45
Selling, General & Admin	37.29	32.31	14.17	19.11	14.84
Operating Expenses	37.41	31.51	10.74	32.16	15.72
Operating Income	-23.08	-14.65	18.43	59.35	24.72
Interest Expense	-2.82	-2.2	-2.03	-1.79	-
Interest & Investment Income	-	0.57	0.45	0.08	0.71
Earnings From Equity Investments	-0.63	-0.46	-	-	-
Currency Exchange Gain (Loss)	-	-	-	-	0.05
Other Non Operating Income (Expenses)	1.64	3.91	-0.02	2.03	0.01
EBT Excluding Unusual Items	-24.89	-12.82	16.83	59.67	25.5
Gain (Loss) on Sale of Investments	-1.33	-	-	-	-
Gain (Loss) on Sale of Assets	-0.77	-0.12	-	-2.48	-
Other Unusual Items	-	-	2.55	-1.41	-
Pretax Income	-27	-12.94	19.38	55.77	25.5
Income Tax Expense	-0.46	0.97	8.44	20.57	8.63
Earnings From Continuing Operations	-26.54	-13.91	10.94	35.2	16.88
Earnings From Discontinued Operations	-	17.31	2.43	-	-
Net Income to Company	-26.54	3.4	13.37	35.2	16.88
Minority Interest in Earnings	4.5	1.49	5.27	-5.98	-7.85
Net Income	-22.04	4.89	18.63	29.22	9.03
Net Income to Common	-22.04	4.89	18.63	29.22	9.03
Net Income Growth	-	-73.75%	-36.23%	223.73%	40.53%
Shares Outstanding (Basic)	153	145	128	123	123
Shares Outstanding (Diluted)	153	145	152	144	123
Shares Change (YoY)	5.24%	-4.19%	5.08%	17.66%	-
EPS (Basic)	-0.14	0.03	0.15	0.24	0.07
EPS (Diluted)	-0.14	0.03	0.13	0.22	0.07
EPS Growth	-	-73.55%	-43.10%	208.51%	38.51%
Free Cash Flow	-	10.63	320.61	-56.22	-38.81
Free Cash Flow Per Share	-	0.07	2.11	-0.39	-0.32
Gross Margin	16.69%	19.79%	27.07%	52.02%	59.82%
Operating Margin	-26.86%	-17.19%	17.11%	33.73%	36.57%
Profit Margin	-25.66%	5.74%	17.29%	16.61%	13.35%
Free Cash Flow Margin	-	12.47%	297.50%	-31.95%	-57.40%
EBITDA	-20.97	-12.54	21.56	62.59	28.14
EBITDA Margin	-24.41%	-14.72%	20.01%	35.58%	41.62%
D&A For EBITDA	2.1	2.1	3.13	3.24	3.41
EBIT	-23.08	-14.65	18.43	59.35	24.72
EBIT Margin	-26.86%	-17.19%	17.11%	33.73%	36.57%
Effective Tax Rate	-	-	43.55%	36.89%	33.82%

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