HKG:6651 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	347.76	287.36	256.3	169.98
Revenue Growth (YoY)	21.02%	12.12%	50.79%	-
Cost of Revenue	243.59	140.48	117.28	59.57
Gross Profit	104.17	146.88	139.02	110.41
Selling, General & Admin	170	134.05	102.3	113.66
Research & Development	82.3	58.11	102.29	132.82
Other Operating Expenses	-	-3.7	-5.81	-4.01
Operating Expenses	293.62	210.61	208.68	246.66
Operating Income	-189.45	-63.73	-69.66	-136.25
Interest Expense	-6.31	-5.6	-6.31	-3.95
Interest & Investment Income	-	6.69	5.37	6.38
Earnings From Equity Investments	-0.4	-0.88	-1.26	-0.27
Other Non Operating Income (Expenses)	10.2	-	-15.68	-57.4
EBT Excluding Unusual Items	-185.95	-63.52	-87.53	-191.49
Gain (Loss) on Sale of Assets	-	-0.04	0.5	1.7
Other Unusual Items	-	-13.95	-	-
Pretax Income	-185.95	-77.5	-87.03	-189.79
Income Tax Expense	0.06	1.47	0.05	-
Earnings From Continuing Operations	-186.02	-78.97	-87.08	-189.79
Minority Interest in Earnings	4.17	-0.16	1.48	-0.06
Net Income	-181.85	-79.13	-85.6	-189.84
Preferred Dividends & Other Adjustments	-	-	-25.42	-110.64
Net Income to Common	-181.85	-79.13	-60.18	-79.2
Shares Outstanding (Basic)	379	374	319	152
Shares Outstanding (Diluted)	379	374	319	152
Shares Change (YoY)	1.34%	17.20%	109.48%	-
EPS (Basic)	-0.48	-0.21	-0.19	-0.52
EPS (Diluted)	-0.48	-0.21	-0.19	-0.52
Free Cash Flow	-	-152.84	-136.28	-106.91
Free Cash Flow Per Share	-	-0.41	-0.43	-0.70
Gross Margin	29.95%	51.12%	54.24%	64.95%
Operating Margin	-54.48%	-22.18%	-27.18%	-80.16%
Profit Margin	-52.29%	-27.54%	-23.48%	-46.60%
Free Cash Flow Margin	-	-53.19%	-53.17%	-62.89%
EBITDA	-185.86	-60.13	-65.82	-132.49
EBITDA Margin	-53.44%	-20.93%	-25.68%	-77.95%
D&A For EBITDA	3.59	3.59	3.84	3.76
EBIT	-189.45	-63.73	-69.66	-136.25
EBIT Margin	-54.48%	-22.18%	-27.18%	-80.16%
Advertising Expenses	-	10.6	4.89	3.2

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