Many Idea Cloud Holdings Income Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	1,972	1,791	1,192	498.33	353.3	308.38
Revenue Growth (YoY)	13.09%	50.23%	139.21%	41.05%	14.57%	-21.14%
Cost of Revenue	1,878	1,663	1,074	318.7	238.76	233.74
Gross Profit	93.82	127.69	117.85	179.63	114.54	74.64
Selling, General & Admin	93.57	73.21	30.41	37.27	26.88	31.3
Other Operating Expenses	-1.28	-7.32	-9.11	-7.8	-3.83	-3.98
Operating Expenses	236.56	195.08	87.06	53.81	28.81	38.8
Operating Income	-142.74	-67.39	30.79	125.82	85.73	35.84
Interest Expense	-3.07	-3.21	-2.98	-10.42	-3.79	-1.09
Interest & Investment Income	0.04	0.43	1.42	1.46	1.55	2.19
Earnings From Equity Investments	-0.07	-0.07	-	-	-	-
Currency Exchange Gain (Loss)	0.67	1.56	0.65	-7.05	-	-
Other Non Operating Income (Expenses)	-0.01	-0.01	-	-18.34	-7.25	-
EBT Excluding Unusual Items	-145.18	-68.69	29.86	91.47	76.25	36.94
Gain (Loss) on Sale of Investments	0.36	0.36	0.15	-0.51	-	-
Gain (Loss) on Sale of Assets	0.07	0.15	-0	-	-	-
Asset Writedown	-121.24	-121.24	-	-	-	-
Other Unusual Items	0.12	0.12	-	-0.23	3.12	-
Pretax Income	-265.88	-189.3	30.02	90.73	79.37	36.94
Income Tax Expense	-12.51	-3.73	-3.04	23.03	14.63	5.16
Earnings From Continuing Operations	-253.37	-185.57	33.06	67.7	64.74	31.78
Minority Interest in Earnings	0.05	0.07	0.01	0.02	-8.6	-5.37
Net Income	-253.32	-185.5	33.07	67.72	56.15	26.42
Net Income to Common	-253.32	-185.5	33.07	67.72	56.15	26.42
Net Income Growth	-	-	-51.17%	20.62%	112.52%	-60.28%
Shares Outstanding (Basic)	72	59	40	33	32	-
Shares Outstanding (Diluted)	72	59	40	33	32	-
Shares Change (YoY)	63.04%	46.29%	20.66%	4.01%	-	-
EPS (Basic)	-3.53	-3.17	0.83	2.04	1.76	-
EPS (Diluted)	-3.53	-3.17	0.81	2.04	1.76	-
EPS Growth	-	-	-60.27%	15.82%	-	-
Free Cash Flow	-27.94	-104.37	-218.82	82.15	47.7	-7.05
Free Cash Flow Per Share	-0.39	-1.78	-5.47	2.48	1.50	-
Gross Margin	4.76%	7.13%	9.89%	36.05%	32.42%	24.20%
Operating Margin	-7.24%	-3.76%	2.58%	25.25%	24.27%	11.62%
Profit Margin	-12.85%	-10.36%	2.77%	13.59%	15.89%	8.57%
Free Cash Flow Margin	-1.42%	-5.83%	-18.36%	16.48%	13.50%	-2.29%
EBITDA	-145.42	-62.21	36.14	131.15	89.48	37.41
EBITDA Margin	-7.38%	-3.47%	3.03%	26.32%	25.33%	12.13%
D&A For EBITDA	-2.68	5.18	5.36	5.33	3.75	1.57
EBIT	-142.74	-67.39	30.79	125.82	85.73	35.84
EBIT Margin	-7.24%	-3.76%	2.58%	25.25%	24.27%	11.62%
Effective Tax Rate	-	-	-	25.38%	18.43%	13.97%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.