Jiangsu Feymer Technology 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
Operating Revenue	1,362	1,538	1,625	1,678	1,438
Other Revenue	27.39	27.45	15.34	18.41	13.95
Revenue	1,389	1,566	1,640	1,697	1,452
Revenue Growth (YoY)	-11.26%	-4.54%	-3.34%	16.83%	27.98%
Cost of Revenue	1,166	1,372	1,407	1,392	1,168
Gross Profit	222.96	193.91	233.34	305	284.69
Selling, General & Admin	109.53	119.2	128.93	111.74	106.24
Research & Development	76.6	73.34	77.16	80.23	63.8
Other Operating Expenses	-3.86	0.91	5.5	3.56	6.24
Operating Expenses	183.28	194.67	210.4	200.66	179.55
Operating Income	39.68	-0.77	22.94	104.33	105.14
Interest Expense	-22.44	-19.76	-10.7	-3.9	-1.16
Interest & Investment Income	7.37	7.86	10.22	6.45	4.9
Currency Exchange Gain (Loss)	-2.51	3.08	2.67	13.81	-0.23
Other Non Operating Income (Expenses)	-1.13	0.67	0.28	-0.99	-1.15
EBT Excluding Unusual Items	20.97	-8.91	25.41	119.71	107.51
Impairment of Goodwill	-	-9.11	-12.76	-2.04	-
Gain (Loss) on Sale of Investments	0.59	0.6	1.19	13.36	3.58
Gain (Loss) on Sale of Assets	-9.84	-0.63	-2.29	-1.46	-2.83
Other Unusual Items	10.2	6.19	7.36	10.6	17.52
Pretax Income	21.91	-11.86	18.91	140.17	125.78
Income Tax Expense	2.82	-0.79	1.02	12.88	18.5
Earnings From Continuing Operations	19.09	-11.07	17.89	127.28	107.28
Minority Interest in Earnings	-3.88	6.42	9.32	0.93	-0.03
Net Income	15.21	-4.65	27.21	128.21	107.25
Net Income to Common	15.21	-4.65	27.21	128.21	107.25
Net Income Growth	-	-	-78.78%	19.54%	2.23%
Shares Outstanding (Basic)	117	116	124	123	119
Shares Outstanding (Diluted)	117	116	124	123	119
Shares Change (YoY)	0.55%	-5.91%	0.32%	3.45%	30.63%
EPS (Basic)	0.13	-0.04	0.22	1.04	0.90
EPS (Diluted)	0.13	-0.04	0.22	1.04	0.90
EPS Growth	-	-	-78.85%	15.56%	-21.74%
Free Cash Flow	80.17	-207.75	-99.83	-18.97	4.78
Free Cash Flow Per Share	0.69	-1.78	-0.81	-0.15	0.04
Dividend Per Share	0.075	-	0.248	0.248	0.410
Dividend Growth	-	-	-	-39.51%	-
Gross Margin	16.05%	12.39%	14.23%	17.97%	19.60%
Operating Margin	2.86%	-0.05%	1.40%	6.15%	7.24%
Profit Margin	1.09%	-0.30%	1.66%	7.56%	7.38%
Free Cash Flow Margin	5.77%	-13.27%	-6.09%	-1.12%	0.33%
EBITDA	138.03	97.32	106.05	179.9	177.93
EBITDA Margin	9.93%	6.22%	6.47%	10.60%	12.25%
D&A For EBITDA	98.35	98.09	83.11	75.56	72.79
EBIT	39.68	-0.77	22.94	104.33	105.14
EBIT Margin	2.86%	-0.05%	1.40%	6.15%	7.24%
Effective Tax Rate	12.87%	-	5.38%	9.19%	14.71%
Revenue as Reported	1,389	1,566	1,640	1,697	1,452

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