SHA:688478 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	227.22	424.97	405.57	221.99	194.9
Other Revenue	-	-	0	-	0.02
Revenue	227.22	424.97	405.57	221.99	194.92
Revenue Growth (YoY)	-46.53%	4.78%	82.69%	13.89%	51.77%
Cost of Revenue	-	319.9	277.71	145.52	115.95
Gross Profit	227.22	105.07	127.86	76.48	78.98
Selling, General & Admin	-	40.76	40.66	31.17	21.7
Research & Development	-	42.75	36.72	19.7	18.85
Other Operating Expenses	273.01	-8.69	0.86	1.25	0.96
Operating Expenses	273.01	76.94	85.97	52.54	42.6
Operating Income	-45.79	28.13	41.89	23.94	36.38
Interest Expense	-	-0.13	-0.32	-0.35	-0.44
Interest & Investment Income	-	44.21	13.63	6.14	6.16
Currency Exchange Gain (Loss)	-	-0	-0.03	-0.57	-0.09
Other Non Operating Income (Expenses)	-1.16	-0.22	0.81	0.81	-0.2
EBT Excluding Unusual Items	-46.94	71.98	55.98	29.96	41.82
Gain (Loss) on Sale of Investments	-	-13.86	15.68	6.65	2.73
Gain (Loss) on Sale of Assets	-	-1.87	0.08	0	-
Asset Writedown	-	-	-	-	-0.73
Other Unusual Items	-	3.11	5.91	1.22	7.75
Pretax Income	-46.94	59.36	77.65	37.83	51.59
Income Tax Expense	-11.85	5.61	6.63	3.29	5.07
Earnings From Continuing Operations	-35.1	53.75	71.02	34.54	46.52
Net Income	-35.1	53.75	71.02	34.54	46.52
Net Income to Common	-35.1	53.75	71.02	34.54	46.52
Net Income Growth	-	-24.32%	105.63%	-25.76%	34.27%
Shares Outstanding (Basic)	135	138	127	105	97
Shares Outstanding (Diluted)	135	138	127	105	97
Shares Change (YoY)	-2.05%	8.67%	21.18%	7.97%	25.07%
EPS (Basic)	-0.26	0.39	0.56	0.33	0.48
EPS (Diluted)	-0.26	0.39	0.56	0.33	0.48
EPS Growth	-	-30.36%	69.70%	-31.24%	7.36%
Free Cash Flow	-	-91.67	-167.89	5.44	-21.22
Free Cash Flow Per Share	-	-0.67	-1.32	0.05	-0.22
Dividend Per Share	-	0.250	0.450	-	-
Dividend Growth	-	-44.44%	-	-	-
Gross Margin	100.00%	24.72%	31.53%	34.45%	40.52%
Operating Margin	-20.15%	6.62%	10.33%	10.78%	18.67%
Profit Margin	-15.45%	12.65%	17.51%	15.56%	23.86%
Free Cash Flow Margin	-	-21.57%	-41.40%	2.45%	-10.89%
EBITDA	-42.02	31.89	45.46	26.52	38.54
EBITDA Margin	-18.49%	7.51%	11.21%	11.94%	19.77%
D&A For EBITDA	3.76	3.76	3.56	2.58	2.16
EBIT	-45.79	28.13	41.89	23.94	36.38
EBIT Margin	-20.15%	6.62%	10.33%	10.78%	18.67%
Effective Tax Rate	-	9.45%	8.54%	8.70%	9.83%
Revenue as Reported	-	424.97	405.57	221.99	194.92
Advertising Expenses	-	0.92	0.55	0.05	0.36

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