HKG:6966 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	25.99	44.01	56.93	45.74	43.95
Revenue Growth (YoY)	-40.96%	-22.69%	24.47%	4.07%	13.01%
Cost of Revenue	6.02	7.41	9.18	11.61	7.55
Gross Profit	19.96	36.6	47.75	34.13	36.4
Selling, General & Admin	22.26	22.86	23.14	17.05	15.63
Operating Expenses	22.26	22.86	23.14	17.05	15.63
Operating Income	-2.3	13.74	24.61	17.07	20.77
Interest Expense	-5.56	-0.02	-0.05	-0.02	-0.03
Interest & Investment Income	2.19	4.11	3.5	9.27	9.54
Currency Exchange Gain (Loss)	-0.58	0.63	0.58	3.6	-1.21
Other Non Operating Income (Expenses)	-1.32	-0.89	-0.85	-0.16	-3.56
EBT Excluding Unusual Items	-7.56	17.58	27.79	29.76	25.51
Gain (Loss) on Sale of Investments	-2.52	-1.07	-1.59	-1.26	-0.67
Gain (Loss) on Sale of Assets	-	-	-	-	0.02
Asset Writedown	-1.02	-	-0.02	0.02	0.05
Pretax Income	-11.1	16.51	26.19	28.52	24.91
Income Tax Expense	0.69	6.66	8.58	6.49	6.77
Net Income	-11.78	9.85	17.6	22.03	18.14
Net Income to Common	-11.78	9.85	17.6	22.03	18.14
Net Income Growth	-	-44.05%	-20.10%	21.44%	3.42%
Shares Outstanding (Basic)	1,000	1,000	1,000	1,000	1,000
Shares Outstanding (Diluted)	1,000	1,000	1,000	1,000	1,000
EPS (Basic)	-0.01	0.01	0.02	0.02	0.02
EPS (Diluted)	-0.01	0.01	0.02	0.02	0.02
EPS Growth	-	-44.05%	-20.10%	21.44%	3.42%
Free Cash Flow	-	11.39	22.75	14.64	15.34
Free Cash Flow Per Share	-	0.01	0.02	0.01	0.01
Dividend Per Share	-	0.005	0.009	-	-
Dividend Growth	-	-42.58%	-	-	-
Gross Margin	76.82%	83.16%	83.88%	74.61%	82.81%
Operating Margin	-8.85%	31.22%	43.23%	37.32%	47.25%
Profit Margin	-45.34%	22.38%	30.92%	48.17%	41.27%
Free Cash Flow Margin	-	25.89%	39.96%	32.01%	34.91%
EBITDA	0.14	16.18	26.82	18.47	22.04
EBITDA Margin	0.53%	36.75%	47.10%	40.38%	50.14%
D&A For EBITDA	2.44	2.44	2.2	1.4	1.27
EBIT	-2.3	13.74	24.61	17.07	20.77
EBIT Margin	-8.85%	31.22%	43.23%	37.32%	47.25%
Effective Tax Rate	-	40.35%	32.78%	22.75%	27.17%

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