SHA:600170 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	Sep '25 Sep 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
Operating Revenue	243,297	299,231	303,531	284,986	279,276	231,327
Other Revenue	985.49	985.49	1,097	1,051	1,780	-
Revenue	244,282	300,217	304,628	286,037	281,055	231,327
Revenue Growth (YoY)	-17.36%	-1.45%	6.50%	1.77%	21.50%	12.57%
Cost of Revenue	221,702	274,335	277,898	260,810	255,173	209,345
Gross Profit	22,581	25,881	26,730	25,226	25,883	21,982
Selling, General & Admin	8,234	8,571	8,665	7,856	7,962	6,708
Research & Development	9,468	11,015	10,720	9,943	9,828	7,923
Other Operating Expenses	607.93	1,093	874.48	1,181	1,112	793.49
Operating Expenses	19,002	22,118	21,894	21,134	20,672	16,698
Operating Income	3,579	3,764	4,836	4,093	5,211	5,284
Interest Expense	-2,689	-2,932	-3,157	-3,466	-3,068	-2,311
Interest & Investment Income	1,059	1,291	1,133	1,821	2,446	993.06
Currency Exchange Gain (Loss)	17.24	17.24	54.39	110.06	-33.47	-19.16
Other Non Operating Income (Expenses)	-451.24	-492.51	-226.88	-313.15	22.3	-415.31
EBT Excluding Unusual Items	1,515	1,648	2,639	2,244	4,577	3,532
Impairment of Goodwill	-6.34	-6.34	-24.83	-43.68	-31.11	-1.03
Gain (Loss) on Sale of Investments	-67.54	105.02	-256.04	-876.95	388.19	390.46
Gain (Loss) on Sale of Assets	607.61	745.76	14.61	23.84	60.21	6.69
Asset Writedown	-5.45	-10.09	-10.17	-	-	-
Other Unusual Items	635.51	635.51	591.73	923.84	288.89	486
Pretax Income	2,679	3,117	2,954	2,271	5,283	4,414
Income Tax Expense	857.8	991.97	1,296	591.04	1,235	1,191
Earnings From Continuing Operations	1,821	2,126	1,658	1,680	4,048	3,222
Minority Interest in Earnings	206.47	42.18	-100.15	-324.35	-279.32	128.54
Net Income	2,027	2,168	1,558	1,356	3,769	3,351
Preferred Dividends & Other Adjustments	-	-	-	-	-	330.76
Net Income to Common	2,027	2,168	1,558	1,356	3,769	3,020
Net Income Growth	25.66%	39.15%	14.91%	-64.03%	12.47%	-14.74%
Shares Outstanding (Basic)	8,886	12,043	12,982	13,557	10,469	8,887
Shares Outstanding (Diluted)	8,886	12,043	12,982	13,557	10,469	8,887
Shares Change (YoY)	-36.97%	-7.24%	-4.24%	29.50%	17.80%	-7.29%
EPS (Basic)	0.23	0.18	0.12	0.10	0.36	0.34
EPS (Diluted)	0.23	0.18	0.12	0.10	0.36	0.34
EPS Growth	99.36%	50.00%	20.00%	-72.22%	5.93%	-17.11%
Free Cash Flow	15,471	9,673	17,936	6,784	6,789	-2,196
Free Cash Flow Per Share	1.74	0.80	1.38	0.50	0.65	-0.25
Dividend Per Share	0.060	0.060	0.060	0.050	0.145	0.145
Dividend Growth	-	-	20.00%	-65.52%	-	3.57%
Gross Margin	9.24%	8.62%	8.77%	8.82%	9.21%	9.50%
Operating Margin	1.47%	1.25%	1.59%	1.43%	1.85%	2.28%
Profit Margin	0.83%	0.72%	0.51%	0.47%	1.34%	1.31%
Free Cash Flow Margin	6.33%	3.22%	5.89%	2.37%	2.42%	-0.95%
EBITDA	6,519	6,662	7,678	6,599	7,751	7,633
EBITDA Margin	2.67%	2.22%	2.52%	2.31%	2.76%	3.30%
D&A For EBITDA	2,941	2,899	2,842	2,506	2,541	2,348
EBIT	3,579	3,764	4,836	4,093	5,211	5,284
EBIT Margin	1.47%	1.25%	1.59%	1.43%	1.85%	2.28%
Effective Tax Rate	32.02%	31.82%	43.88%	26.02%	23.38%	26.99%
Revenue as Reported	244,282	300,217	304,628	286,037	281,055	231,327
Advertising Expenses	-	30.56	62.55	54.73	83.3	89.34

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