HKG:2159 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	468.02	321.56	331.31	323.37	708.36
Revenue Growth (YoY)	45.55%	-2.94%	2.45%	-54.35%	63.86%
Cost of Revenue	373.31	270.55	301.41	290.82	614.76
Gross Profit	94.71	51	29.9	32.55	93.6
Selling, General & Admin	63.7	60.59	73.35	75.56	75.84
Research & Development	27.94	18.68	32.69	50.61	18.7
Operating Expenses	92.89	87.21	111.81	129.59	86.92
Operating Income	1.82	-36.21	-81.92	-97.04	6.67
Interest Expense	-1.44	-1.09	-1.3	-1.25	-1.26
Interest & Investment Income	0.24	0.26	0.42	0.62	0.79
Currency Exchange Gain (Loss)	-2.33	0.73	0.48	2.79	-0.77
Other Non Operating Income (Expenses)	0.09	0.19	3.17	2.47	-0.86
EBT Excluding Unusual Items	-1.61	-36.11	-79.16	-92.41	4.57
Gain (Loss) on Sale of Investments	0.49	0.46	2.19	1.27	1.03
Gain (Loss) on Sale of Assets	-1.72	-0.06	-0.05	-	-0.02
Asset Writedown	9.26	-11.68	-20.45	-	-
Other Unusual Items	0.56	2.21	1.09	0.1	-
Pretax Income	6.98	-45.17	-96.38	-91.04	5.59
Income Tax Expense	-	1.78	-0.29	2.71	0.39
Earnings From Continuing Operations	6.98	-46.95	-96.09	-93.74	5.2
Minority Interest in Earnings	3.01	1.7	2	4.54	-0.56
Net Income	9.99	-45.25	-94.1	-89.2	4.65
Net Income to Common	9.99	-45.25	-94.1	-89.2	4.65
Net Income Growth	-	-	-	-	-77.92%
Shares Outstanding (Basic)	228	191	191	186	181
Shares Outstanding (Diluted)	228	191	191	186	182
Shares Change (YoY)	19.12%	-	3.03%	1.98%	21.48%
EPS (Basic)	0.04	-0.24	-0.49	-0.48	0.03
EPS (Diluted)	0.04	-0.24	-0.49	-0.48	0.03
EPS Growth	-	-	-	-	-81.82%
Free Cash Flow	-	-15.02	-76.98	-19.87	-2.06
Free Cash Flow Per Share	-	-0.08	-0.40	-0.11	-0.01
Gross Margin	20.24%	15.86%	9.02%	10.07%	13.21%
Operating Margin	0.39%	-11.26%	-24.73%	-30.01%	0.94%
Profit Margin	2.13%	-14.07%	-28.40%	-27.58%	0.66%
Free Cash Flow Margin	-	-4.67%	-23.24%	-6.14%	-0.29%
EBITDA	3.43	-34.6	-79.32	-93.79	11.32
EBITDA Margin	0.73%	-10.76%	-23.94%	-29.00%	1.60%
D&A For EBITDA	1.61	1.61	2.6	3.25	4.65
EBIT	1.82	-36.21	-81.92	-97.04	6.67
EBIT Margin	0.39%	-11.26%	-24.73%	-30.01%	0.94%
Effective Tax Rate	-	-	-	-	6.91%

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