EHang Holdings 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
Revenue	417.98	456.15	117.43	44.32	56.81
Revenue Growth (YoY)	-8.37%	288.46%	164.97%	-21.99%	-68.46%
Cost of Revenue	160.83	176.21	42.12	15.1	20.78
Gross Profit	257.15	279.95	75.31	29.22	36.03
Selling, General & Admin	391.67	364.43	210.48	204.18	230.62
Research & Development	194.58	199.47	167.32	135.08	137.15
Other Operating Expenses	-12.38	-29.87	-6.23	-6.09	-11.2
Total Operating Expenses	573.87	534.02	371.56	333.17	356.57
Operating Income	-316.71	-254.08	-296.25	-303.95	-320.54
Interest Income	58.59	30.6	8.48	4.67	5.14
Interest Expense	-5.98	-3.38	-14.95	-3.82	-1.8
Other Non-Operating Income (Expense)	-11.47	1.56	2.15	-26.35	3.71
Total Non-Operating Income (Expense)	41.14	28.78	-4.32	-25.5	7.05
Pretax Income	-275.57	-225.29	-300.58	-329.45	-313.49
Provision for Income Taxes	4.41	-0.39	-0.21	-0.08	-0.13
Net Income	-276.41	-230.03	-302.34	-329.33	-313.9
Minority Interest in Earnings	-5.68	-4.61	-2.2	-0.91	-0.21
Net Income to Common	-270.73	-225.42	-300.14	-328.42	-313.68
Shares Outstanding (Basic)	73	67	61	57	56
Shares Outstanding (Diluted)	73	67	61	57	56
Shares Change (YoY)	9.15%	10.60%	5.93%	1.51%	3.12%
EPS (Basic)	-3.76	-3.42	-4.96	-5.72	-5.56
EPS (Diluted)	-3.76	-3.42	-4.96	-5.72	-5.56
Shares Outstanding	75.12	71.93	63.29	116.34	77
Free Cash Flow	-327.41	118.99	-96.24	-185.62	-137.27
Free Cash Flow Per Share	-4.46	1.77	-1.58	-3.24	-2.43
Gross Margin	61.52%	61.37%	64.13%	65.93%	63.43%
Operating Margin	-75.77%	-55.70%	-252.29%	-685.85%	-564.25%
Profit Margin	-66.13%	-50.43%	-257.47%	-743.13%	-552.57%
FCF Margin	-78.33%	26.09%	-81.96%	-418.86%	-241.65%
EBITDA	-286.72	-234.28	-274.89	-283.06	-312.76
EBITDA Margin	-68.60%	-51.36%	-234.10%	-638.71%	-550.57%
EBIT	-316.71	-254.08	-296.25	-303.95	-320.54
EBIT Margin	-75.77%	-55.70%	-252.29%	-685.85%	-564.25%
Effective Tax Rate	-1.60%	0.17%	0.07%	0.02%	0.04%

SEC Filings: 10-K · 10-Q