HKG:8406 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	215.56	230.96	166.92	212.52	294.92	260.74
Revenue Growth (YoY)	9.59%	38.37%	-21.46%	-27.94%	13.11%	16.49%
Cost of Revenue	182.59	193.71	139.88	194.95	235.06	185.82
Gross Profit	32.97	37.25	27.04	17.57	59.86	74.91
Selling, General & Admin	43.34	46.69	39.77	47.63	53.24	45.52
Operating Expenses	44.72	48.07	39.59	48.17	53.49	45.36
Operating Income	-11.75	-10.82	-12.55	-30.6	6.37	29.56
Interest Expense	-0.27	-0.75	-1.02	-1.61	-1.95	-2.19
Interest & Investment Income	0.71	0.7	0.75	0.06	0.08	0.09
Currency Exchange Gain (Loss)	0.66	1.56	3.76	5.8	-	-
Other Non Operating Income (Expenses)	-0.16	-0.15	0.45	2.66	1.6	1.1
EBT Excluding Unusual Items	-10.81	-9.46	-8.6	-23.7	6.11	28.55
Impairment of Goodwill	-7.2	-7.2	-	-	-	-
Gain (Loss) on Sale of Investments	-	-	0.14	0.23	-	-
Gain (Loss) on Sale of Assets	6.77	0.22	-	-	0.53	-
Asset Writedown	-	-	-10.22	-12.37	-3.8	-
Other Unusual Items	-	-	0.28	0.07	-	-
Pretax Income	-11.24	-16.44	-18.41	-35.77	2.84	28.55
Income Tax Expense	2.01	-	0.22	-0.92	4.97	5
Net Income	-13.25	-16.44	-18.63	-34.85	-2.13	23.56
Net Income to Common	-13.25	-16.44	-18.63	-34.85	-2.13	23.56
Net Income Growth	-	-	-	-	-	24.76%
Shares Outstanding (Basic)	1,240	1,126	960	824	800	800
Shares Outstanding (Diluted)	1,240	1,126	960	824	800	800
Shares Change (YoY)	19.63%	17.32%	16.55%	2.96%	-	-
EPS (Basic)	-0.01	-0.01	-0.02	-0.04	-0.00	0.03
EPS (Diluted)	-0.01	-0.01	-0.02	-0.04	-0.00	0.03
EPS Growth	-	-	-	-	-	24.76%
Free Cash Flow	-29.49	-5.77	29.48	15.12	-20.94	19.4
Free Cash Flow Per Share	-0.02	-0.01	0.03	0.02	-0.03	0.02
Gross Margin	15.29%	16.13%	16.20%	8.27%	20.30%	28.73%
Operating Margin	-5.45%	-4.69%	-7.52%	-14.40%	2.16%	11.34%
Profit Margin	-6.15%	-7.12%	-11.16%	-16.40%	-0.72%	9.04%
Free Cash Flow Margin	-13.68%	-2.50%	17.66%	7.11%	-7.10%	7.44%
EBITDA	-11.42	-10.37	-10.89	-28.15	8.95	31.3
EBITDA Margin	-5.30%	-4.49%	-6.52%	-13.25%	3.03%	12.01%
D&A For EBITDA	0.33	0.45	1.67	2.45	2.58	1.75
EBIT	-11.75	-10.82	-12.55	-30.6	6.37	29.56
EBIT Margin	-5.45%	-4.69%	-7.52%	-14.40%	2.16%	11.34%
Effective Tax Rate	-	-	-	-	175.24%	17.50%

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