Zhixin Group Holding 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	595.96	580.37	512.77	634.15	765.09	784.9
Revenue Growth (YoY)	13.34%	13.18%	-19.14%	-17.11%	-2.52%	32.86%
Cost of Revenue	552.62	499.41	408.58	576.67	660.8	632.4
Gross Profit	43.35	80.96	104.19	57.48	104.29	152.51
Selling, General & Admin	105.92	96.39	75.1	63.32	63.22	52.28
Other Operating Expenses	-9.65	-8.38	-4.03	-18.32	-20.76	-4.95
Operating Expenses	116.41	104.94	72.07	46.56	45.92	47.09
Operating Income	-73.06	-23.99	32.12	10.93	58.37	105.41
Interest Expense	-16.47	-17.83	-15.88	-12.83	-12.58	-12.84
Interest & Investment Income	0.04	0.04	0.02	0.13	0.22	0.08
Currency Exchange Gain (Loss)	-0.93	-0.93	1.28	0.05	-2.13	0.2
Other Non Operating Income (Expenses)	-0.37	-0.37	-0.79	-0.43	-10.16	-7.21
EBT Excluding Unusual Items	-90.8	-43.08	16.76	-2.15	33.72	85.65
Gain (Loss) on Sale of Assets	-4.6	-4.6	-0.43	0.08	-0.18	-0.03
Asset Writedown	-26.77	-26.77	-2.26	-0.06	-0.03	-
Pretax Income	-122.17	-74.45	14.07	-2.13	33.51	85.62
Income Tax Expense	3.27	0.75	3.99	-3.39	13.11	23
Earnings From Continuing Operations	-125.43	-75.2	10.08	1.25	20.4	62.62
Net Income	-125.43	-75.2	10.08	1.25	20.4	62.62
Net Income to Common	-125.43	-75.2	10.08	1.25	20.4	62.62
Net Income Growth	-	-	704.31%	-93.86%	-67.43%	49.74%
Shares Outstanding (Basic)	748	748	748	748	704	561
Shares Outstanding (Diluted)	748	748	748	748	704	561
Shares Change (YoY)	-	-	-	6.18%	25.57%	0.18%
EPS (Basic)	-0.17	-0.10	0.01	0.00	0.03	0.11
EPS (Diluted)	-0.17	-0.10	0.01	0.00	0.03	0.11
EPS Growth	-	-	676.12%	-94.22%	-74.06%	49.47%
Free Cash Flow	11.38	99.86	23.78	-206.46	-112.86	-5.16
Free Cash Flow Per Share	0.01	0.13	0.03	-0.28	-0.16	-0.01
Gross Margin	7.27%	13.95%	20.32%	9.06%	13.63%	19.43%
Operating Margin	-12.26%	-4.13%	6.26%	1.72%	7.63%	13.43%
Profit Margin	-21.05%	-12.96%	1.97%	0.20%	2.67%	7.98%
Free Cash Flow Margin	1.91%	17.21%	4.64%	-32.56%	-14.75%	-0.66%
EBITDA	-41.81	7.57	58.17	30.91	74.57	121.11
EBITDA Margin	-7.02%	1.30%	11.34%	4.87%	9.75%	15.43%
D&A For EBITDA	31.26	31.55	26.05	19.98	16.2	15.7
EBIT	-73.06	-23.99	32.12	10.93	58.37	105.41
EBIT Margin	-12.26%	-4.13%	6.26%	1.72%	7.63%	13.43%
Effective Tax Rate	-	-	28.37%	-	39.13%	26.86%

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