Futian Holdings Limited (HKG:8196)

Instructure Holdings Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	45.8	106.58	256.75	118.38	75.62
Revenue Growth (YoY)	-57.03%	-58.49%	116.89%	56.53%	-37.81%
Cost of Revenue	34.74	76	233.18	102.95	65.61
Gross Profit	11.06	30.58	23.57	15.43	10.02
Selling, General & Admin	17.71	21.56	26.83	28.13	31.42
Operating Expenses	24.43	30.22	26.31	30.57	114
Operating Income	-13.37	0.36	-2.74	-15.14	-103.98
Interest Expense	-0.21	-0.13	-2.23	-2.59	-2.49
Interest & Investment Income	1.34	0.45	0.18	0.22	0.1
Other Non Operating Income (Expenses)	6.41	5.02	-1.91	-0.49	1.45
EBT Excluding Unusual Items	-5.83	5.7	-6.71	-18	-104.93
Gain (Loss) on Sale of Assets	-	-	-	0.08	0.07
Asset Writedown	-1.7	-2.7	-5.36	0.9	-
Other Unusual Items	-	-	-	0.02	-
Pretax Income	-7.53	3	-12.06	-17.01	-104.85
Income Tax Expense	-0.49	0.13	-0.51	0.04	1.79
Earnings From Continuing Operations	-7.04	2.87	-11.55	-17.04	-106.65
Net Income	-7.04	2.87	-11.55	-17.04	-106.65
Net Income to Common	-7.04	2.87	-11.55	-17.04	-106.65
Shares Outstanding (Basic)	31	30	30	30	30
Shares Outstanding (Diluted)	31	30	30	30	30
Shares Change (YoY)	3.11%	-	-	-	-
EPS (Basic)	-0.23	0.10	-0.38	-0.57	-3.55
EPS (Diluted)	-0.23	0.10	-0.38	-0.57	-3.55
Free Cash Flow	4.53	23.28	25.14	8.21	26.92
Free Cash Flow Per Share	0.15	0.78	0.84	0.27	0.90
Gross Margin	24.15%	28.69%	9.18%	13.03%	13.25%
Operating Margin	-29.19%	0.34%	-1.07%	-12.79%	-137.50%
Profit Margin	-15.38%	2.69%	-4.50%	-14.40%	-141.02%
Free Cash Flow Margin	9.89%	21.85%	9.79%	6.94%	35.59%
EBITDA	-12.97	1.11	-1.46	-12.32	-100.61
EBITDA Margin	-28.31%	1.04%	-0.57%	-10.41%	-133.03%
D&A For EBITDA	0.4	0.75	1.28	2.82	3.38
EBIT	-13.37	0.36	-2.74	-15.14	-103.98
EBIT Margin	-29.19%	0.34%	-1.07%	-12.79%	-137.50%
Effective Tax Rate	-	4.24%	-	-	-

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