Fujing Holdings 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	191.03	182.25	157.86	126.69	154.95
Revenue Growth (YoY)	4.82%	15.45%	24.60%	-18.23%	27.63%
Cost of Revenue	104.62	103.02	85.95	76.21	85.82
Gross Profit	86.4	79.23	71.91	50.49	69.12
Selling, General & Admin	22.08	14.78	13.28	12.39	14.35
Other Operating Expenses	-0.85	-1.35	-1.12	-0.87	-1.21
Operating Expenses	23.4	13.42	12.27	11.69	13.27
Operating Income	63	65.82	59.64	38.8	55.85
Interest Expense	-4.09	-1.22	-0.87	-0.9	-0.9
Interest & Investment Income	0.19	0.02	0.04	0.02	0.01
Currency Exchange Gain (Loss)	-	-	0.01	0	-
Other Non Operating Income (Expenses)	4.29	-12.86	-9.59	-5.73	-7.63
EBT Excluding Unusual Items	63.39	51.76	49.23	32.19	47.34
Asset Writedown	-	-0	-	-0.38	-0.03
Pretax Income	63.39	51.75	49.23	31.81	47.3
Net Income	63.39	51.75	49.23	31.81	47.3
Net Income to Common	63.39	51.75	49.23	31.81	47.3
Net Income Growth	22.47%	5.13%	54.75%	-32.75%	8.05%
Shares Outstanding (Basic)	500	476	400	390	390
Shares Outstanding (Diluted)	500	476	400	390	390
Shares Change (YoY)	4.99%	19.06%	2.56%	-	-
EPS (Basic)	0.13	0.11	0.12	0.08	0.12
EPS (Diluted)	0.13	0.11	0.12	0.08	0.12
EPS Growth	16.65%	-11.70%	50.89%	-32.75%	8.05%
Free Cash Flow	-	31.59	31.5	48.71	17
Free Cash Flow Per Share	-	0.07	0.08	0.13	0.04
Gross Margin	45.23%	43.48%	45.55%	39.85%	44.61%
Operating Margin	32.98%	36.11%	37.78%	30.63%	36.05%
Profit Margin	33.18%	28.40%	31.19%	25.11%	30.53%
Free Cash Flow Margin	-	17.33%	19.96%	38.45%	10.97%
EBITDA	74.83	77.64	70.49	49.13	65.89
EBITDA Margin	39.17%	42.60%	44.65%	38.78%	42.52%
D&A For EBITDA	11.83	11.83	10.85	10.33	10.04
EBIT	63	65.82	59.64	38.8	55.85
EBIT Margin	32.98%	36.11%	37.78%	30.63%	36.05%
Advertising Expenses	-	-	-	-	0.01