SHA:688515 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	617.89	396.02	259.21	391.45	248.85
Other Revenue	-	0.2	14.32	11.55	5.24
Revenue	617.89	396.23	273.53	403	254.09
Revenue Growth (YoY)	55.94%	44.86%	-32.13%	58.61%	1861.93%
Cost of Revenue	-	232.78	150.03	217.69	167.48
Gross Profit	617.89	163.44	123.5	185.3	86.61
Selling, General & Admin	-	116.25	102.38	61.46	28.57
Research & Development	-	293.61	221.75	135.24	65.55
Other Operating Expenses	756.76	-6.23	0.52	1.63	0.31
Operating Expenses	756.76	403.63	324.67	198.08	94.67
Operating Income	-138.87	-240.19	-201.17	-12.77	-8.06
Interest Expense	-	-0.81	-0.76	-0.48	-0.63
Interest & Investment Income	-	12.46	25.12	3.5	2.09
Currency Exchange Gain (Loss)	-	0.39	-0.74	1.14	-0.75
Other Non Operating Income (Expenses)	0.09	-0.11	-0.09	-0.06	-0.07
EBT Excluding Unusual Items	-138.78	-228.26	-177.64	-8.68	-7.43
Gain (Loss) on Sale of Investments	-	19.37	12.88	0.79	0.21
Gain (Loss) on Sale of Assets	-	0.23	0.34	0.08	-
Asset Writedown	-	-	-	-	-0.02
Other Unusual Items	-	6.97	14.31	7.4	6.77
Pretax Income	-138.78	-201.68	-150.1	-0.41	-0.46
Net Income	-138.78	-201.68	-150.1	-0.41	-0.46
Net Income to Common	-138.78	-201.68	-150.1	-0.41	-0.46
Shares Outstanding (Basic)	79	80	77	41	46
Shares Outstanding (Diluted)	79	80	77	41	46
Shares Change (YoY)	-0.51%	4.09%	87.49%	-11.68%	46.38%
EPS (Basic)	-1.75	-2.53	-1.96	-0.01	-0.01
EPS (Diluted)	-1.75	-2.53	-1.96	-0.01	-0.01
Free Cash Flow	-	-318.89	-192.52	-84.53	-50.63
Free Cash Flow Per Share	-	-4.00	-2.51	-2.07	-1.09
Gross Margin	100.00%	41.25%	45.15%	45.98%	34.09%
Operating Margin	-22.48%	-60.62%	-73.55%	-3.17%	-3.17%
Profit Margin	-22.46%	-50.90%	-54.88%	-0.10%	-0.18%
Free Cash Flow Margin	-	-80.48%	-70.38%	-20.97%	-19.93%
EBITDA	-127.94	-229.26	-176.75	6.75	-5.9
EBITDA Margin	-20.71%	-57.86%	-64.62%	1.67%	-2.32%
D&A For EBITDA	10.93	10.93	24.42	19.52	2.16
EBIT	-138.87	-240.19	-201.17	-12.77	-8.06
EBIT Margin	-22.48%	-60.62%	-73.55%	-3.17%	-3.17%
Revenue as Reported	-	396.23	273.53	403	254.09

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