Anhui Yingjia Distillery 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	6,005	7,002	6,402	5,198	4,305	3,235
Other Revenue	341.41	341.41	369.42	307.75	298.84	217.08
Revenue	6,346	7,344	6,771	5,505	4,604	3,452
Revenue Growth (YoY)	-14.70%	8.46%	22.99%	19.59%	33.36%	-8.60%
Cost of Revenue	1,746	1,926	1,972	1,769	1,531	1,165
Gross Profit	4,600	5,418	4,799	3,736	3,073	2,288
Selling, General & Admin	932.04	886.52	789.32	687.28	612.57	561.88
Research & Development	65.18	81.26	81.45	61.18	55.91	39.48
Other Operating Expenses	955.21	1,084	1,011	824.17	701.61	520.49
Operating Expenses	1,955	2,060	1,881	1,573	1,370	1,122
Operating Income	2,645	3,358	2,918	2,163	1,703	1,165
Interest & Investment Income	66.97	64.89	80.48	77.93	74.61	80.26
Other Non Operating Income (Expenses)	33.25	-1.19	-6.41	-0.64	-1	-0.54
EBT Excluding Unusual Items	2,746	3,422	2,992	2,241	1,776	1,245
Gain (Loss) on Sale of Investments	41.07	16.92	1.85	1.64	14.45	3.03
Gain (Loss) on Sale of Assets	-41.79	-28.1	-18.84	-31.42	0.19	-1.33
Other Unusual Items	6.85	-1.69	13.77	38.41	36.74	12.79
Pretax Income	2,752	3,409	2,989	2,249	1,828	1,259
Income Tax Expense	654.04	814.85	701.54	541.02	433.48	302.32
Earnings From Continuing Operations	2,098	2,594	2,287	1,708	1,394	957.02
Minority Interest in Earnings	-3.48	-5.15	-5.01	-3.2	-7.48	-3.63
Net Income	2,094	2,589	2,282	1,705	1,387	953.39
Net Income to Common	2,094	2,589	2,282	1,705	1,387	953.39
Net Income Growth	-20.05%	13.45%	33.85%	22.97%	45.45%	2.47%
Shares Outstanding (Basic)	799	799	801	801	802	801
Shares Outstanding (Diluted)	799	799	801	801	802	801
Shares Change (YoY)	-0.24%	-0.21%	0.04%	-0.13%	0.05%	-0.12%
EPS (Basic)	2.62	3.24	2.85	2.13	1.73	1.19
EPS (Diluted)	2.62	3.24	2.85	2.13	1.73	1.19
EPS Growth	-19.85%	13.68%	33.80%	23.12%	45.38%	2.59%
Free Cash Flow	507.22	1,004	1,610	1,423	1,254	520.17
Free Cash Flow Per Share	0.64	1.26	2.01	1.78	1.56	0.65
Dividend Per Share	1.500	1.500	1.300	1.100	0.900	0.700
Dividend Growth	15.38%	15.38%	18.18%	22.22%	28.57%	-
Gross Margin	72.49%	73.78%	70.88%	67.87%	66.75%	66.27%
Operating Margin	41.69%	45.73%	43.10%	39.30%	36.98%	33.75%
Profit Margin	33.00%	35.26%	33.71%	30.97%	30.12%	27.62%
Free Cash Flow Margin	7.99%	13.68%	23.78%	25.86%	27.23%	15.07%
EBITDA	2,880	3,581	3,126	2,362	1,901	1,330
EBITDA Margin	45.38%	48.77%	46.16%	42.90%	41.30%	38.52%
D&A For EBITDA	234.41	222.88	207.51	198.55	198.59	164.48
EBIT	2,645	3,358	2,918	2,163	1,703	1,165
EBIT Margin	41.69%	45.73%	43.10%	39.30%	36.98%	33.75%
Effective Tax Rate	23.77%	23.90%	23.47%	24.05%	23.72%	24.01%
Revenue as Reported	6,346	7,344	6,771	5,505	4,604	3,452
Advertising Expenses	-	365.08	304.14	253.45	226.42	236.26

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