JIADE 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
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	19.2	18.74	15.57	10.24	5.03
Revenue Growth (YoY)	13.19%	20.36%	52.08%	103.70%	-
Cost of Revenue	11.04	5.73	0.81	1.49	2.8
Gross Profit	8.16	13.01	14.76	8.75	2.23
Selling, General & Admin	12.05	6	2.55	2.35	1.43
Research & Development	1.24	0.63	0.64	0.35	0.41
Operating Expenses	13.28	6.62	3.19	2.7	1.84
Operating Income	-5.12	6.39	11.57	6.05	0.39
Interest Expense	-0.17	-0.11	-0.07	-0.01	-
Interest & Investment Income	0	0.02	0	0	0
Other Non Operating Income (Expenses)	-0.45	-0.14	-0.14	0.01	0.01
EBT Excluding Unusual Items	-4.57	6.15	11.36	6.05	0.4
Gain (Loss) on Sale of Assets	-	-	-0.25	-	-
Other Unusual Items	-	-	-	0.2	-
Pretax Income	-4.57	6.15	11.11	6.25	0.4
Income Tax Expense	-0.61	0.55	1.55	0.89	0.01
Earnings From Continuing Operations	-3.96	5.61	9.56	5.36	0.4
Minority Interest in Earnings	-0.09	-0	-0.08	-0.04	-0
Net Income	-4.05	5.6	9.48	5.32	0.39
Net Income to Common	-4.05	5.6	9.48	5.32	0.39
Net Income Growth	-	-40.92%	78.39%	1255.85%	-
Shares Outstanding (Basic)	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3
Shares Change (YoY)	4.92%	10.34%	-	-	-
EPS (Basic)	-1.32	1.83	3.41	1.91	0.14
EPS (Diluted)	-1.32	1.83	3.41	1.91	0.14
EPS Growth	-	-46.45%	78.39%	1255.86%	-
Free Cash Flow	-46.56	-37.64	10.37	0.01	1.13
Free Cash Flow Per Share	-15.18	-12.27	3.73	0.00	0.41
Gross Margin	42.51%	69.42%	94.77%	85.48%	44.39%
Operating Margin	-26.66%	34.07%	74.30%	59.09%	7.78%
Profit Margin	-21.10%	29.90%	60.90%	51.92%	7.80%
Free Cash Flow Margin	-242.45%	-200.85%	66.60%	0.07%	22.52%
EBITDA	-4.27	6.56	11.76	6.32	0.52
EBITDA Margin	-22.21%	34.99%	75.51%	61.77%	10.39%
D&A For EBITDA	0.86	0.17	0.19	0.27	0.13
EBIT	-5.12	6.39	11.57	6.05	0.39
EBIT Margin	-26.66%	34.07%	74.30%	59.09%	7.78%
Effective Tax Rate	-	8.87%	13.96%	14.20%	1.70%
Revenue as Reported	18.74	18.74	15.57	10.24	5.03

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

SEC Filings: 10-K · 10-Q