Laekna, Inc. (HKG:2105)

Laekna Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	106.72	-	-	-	-
Other Revenue	-	-	-	0.28	0.11
Revenue	106.72	-	-	0.28	0.11
Revenue Growth (YoY)	-	-	-	152.25%	-
Cost of Revenue	20.3	-	-	-	-
Gross Profit	86.42	-	-	0.28	0.11
Selling, General & Admin	106.48	74.06	75.88	80.24	51.88
Research & Development	249.9	215.12	230.49	313.36	173.26
Other Operating Expenses	-8.75	-0.26	3.5	0	0
Operating Expenses	347.63	288.92	309.87	393.6	225.14
Operating Income	-261.21	-288.92	-309.87	-393.32	-225.03
Interest Expense	-3.87	-3.02	-1.73	-1.39	-0.92
Interest & Investment Income	32.64	37.65	13.99	0.82	0.41
Currency Exchange Gain (Loss)	3.13	-	-	-3.54	-0.99
Other Non Operating Income (Expenses)	-	-	-71.21	-387.01	-522.43
EBT Excluding Unusual Items	-229.32	-254.3	-368.81	-784.44	-748.96
Asset Writedown	-	-	-	-0.81	-
Other Unusual Items	-	-	-	3.65	-
Pretax Income	-229.32	-254.3	-368.81	-781.59	-748.96
Net Income	-229.32	-254.3	-368.81	-781.59	-748.96
Net Income to Common	-229.32	-254.3	-368.81	-781.59	-748.96
Shares Outstanding (Basic)	389	358	220	77	71
Shares Outstanding (Diluted)	389	358	220	77	71
Shares Change (YoY)	8.77%	62.86%	186.22%	7.92%	-
EPS (Basic)	-0.59	-0.71	-1.68	-10.19	-10.54
EPS (Diluted)	-0.59	-0.71	-1.68	-10.19	-10.54
Free Cash Flow	-93	-278.47	-296.47	-309.27	-205.32
Free Cash Flow Per Share	-0.24	-0.78	-1.35	-4.03	-2.89
Gross Margin	80.98%	-	-	100.00%	100.00%
Operating Margin	-244.77%	-	-	-140470.00%	-202729.73%
Profit Margin	-214.88%	-	-	-279140.71%	-674742.34%
Free Cash Flow Margin	-87.14%	-	-	-110452.14%	-184976.58%
EBITDA	-260.15	-287.51	-308.13	-391.02	-222.42
EBITDA Margin	-243.77%	-	-	-	-
D&A For EBITDA	1.07	1.41	1.73	2.3	2.61
EBIT	-261.21	-288.92	-309.87	-393.32	-225.03
EBIT Margin	-244.77%	-	-	-	-

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