Huaan Securities 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
Interest and Dividend Income	-	2,866	2,372	2,473	2,449
Total Interest Expense	-	1,144	1,121	967.34	934.1
Net Interest Income	-	1,722	1,251	1,505	1,515
Gain on Sale of Investments (Rev)	-	296.87	197.16	-417.25	-144.17
Other Revenue	5,064	2,513	2,151	2,070	2,044
Revenue Before Loan Losses	5,064	4,532	3,599	3,158	3,414
Provision for Loan Losses	-	0.48	0.67	-0.57	-17.3
Revenue	5,064	4,532	3,598	3,159	3,431
Revenue Growth (YoY)	11.74%	25.93%	13.92%	-7.95%	2.42%
Cost of Services Provided	-	2,052	1,586	1,535	1,545
Other Operating Expenses	2,442	731.02	519.32	334.9	148.89
Total Operating Expenses	2,442	2,773	2,111	1,804	1,732
Operating Income	2,622	1,759	1,488	1,355	1,699
Currency Exchange Gains	-	-0.04	0.59	1.13	-0.62
Other Non-Operating Income (Expenses)	21.48	-0.2	0.01	-11.46	-0.08
EBT Excluding Unusual Items	2,643	1,759	1,488	1,345	1,699
Gain (Loss) on Sale of Investments	-	-1.9	-5.91	24.13	25.86
Other Unusual Items	-	-2.13	4.77	-	62.12
Pretax Income	2,643	1,755	1,521	1,369	1,787
Income Tax Expense	538.97	266.11	229.38	216.91	399.16
Earnings From Continuing Ops.	2,104	1,489	1,292	1,152	1,388
Minority Interest in Earnings	-	-3.16	-17.4	30.37	36.28
Net Income	2,104	1,486	1,274	1,182	1,424
Net Income to Common	2,104	1,486	1,274	1,182	1,424
Net Income Growth	41.64%	16.56%	7.78%	-16.97%	12.32%
Shares Outstanding (Basic)	4,676	4,642	4,720	4,730	4,315
Shares Outstanding (Diluted)	4,676	4,952	4,902	4,927	4,594
Shares Change (YoY)	-5.58%	1.02%	-0.51%	7.25%	23.19%
EPS (Basic)	0.45	0.32	0.27	0.25	0.33
EPS (Diluted)	0.45	0.30	0.26	0.24	0.31
EPS Growth	50.00%	15.38%	8.33%	-22.58%	-8.82%
Free Cash Flow	-	4,463	-5,300	-509.86	-227.77
Free Cash Flow Per Share	-	0.90	-1.08	-0.10	-0.05
Dividend Per Share	-	0.100	0.100	0.100	0.100
Dividend Growth	-	-	-	-	-16.67%
Operating Margin	51.77%	38.81%	41.35%	42.90%	49.52%
Profit Margin	41.55%	32.78%	35.42%	37.44%	41.50%
Free Cash Flow Margin	-	98.49%	-147.29%	-16.14%	-6.64%
Effective Tax Rate	20.39%	15.17%	15.08%	15.84%	22.34%
Revenue as Reported	-	4,543	3,652	3,159	3,483

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.