Token Cat 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	5.92	-	-	183.19	357.55
Revenue Growth (YoY)	-	-	-	-48.77%	8.27%
Cost of Revenue	5.75	-	-	70.54	85.29
Gross Profit	0.17	-	-	112.65	272.26
Selling, General & Admin	34.64	37.58	24.54	192.4	347.46
Research & Development	-	-	-	19.8	35.65
Other Operating Expenses	-	-	-	19.74	-
Total Operating Expenses	34.64	37.58	24.54	231.95	383.11
Operating Income	-34.48	-37.58	-24.54	-119.3	-110.85
Interest Income	-	-	0.15	0.03	0.26
Interest Expense	-	-	-	-0.17	-
Other Non-Operating Income (Expense)	77.01	-56.7	21.23	-52.5	8.64
Total Non-Operating Income (Expense)	77.01	-56.7	21.38	-52.65	8.9
Pretax Income	42.54	-94.27	-3.16	-171.94	-101.95
Provision for Income Taxes	-	-	-	-5.45	-
Net Income	42.54	-94.27	-3.16	-166.49	-101.95
Earnings From Discontinued Operations	-80.53	-187.44	-159.62	-	-
Net Income to Common	-38	-281.71	-162.78	-166.49	-101.95
Shares Outstanding (Basic)	2	2	2	1	1
Shares Outstanding (Diluted)	2	2	2	1	1
Shares Change (YoY)	9.40%	27.88%	27.31%	4.15%	0.77%
EPS (Basic)	-	-86.40	-48.00	-124.80	-79.20
EPS (Diluted)	-	-86.40	-48.00	-124.80	-79.20
Free Cash Flow	-176.36	-34.72	-74.89	-109.89	-93.22
Free Cash Flow Per Share	-74.38	-16.02	-44.18	-82.54	-72.93
Gross Margin	2.84%	-	-	61.49%	76.15%
Operating Margin	-582.35%	-	-	-65.12%	-31.00%
Profit Margin	718.50%	-	-	-90.88%	-28.51%
FCF Margin	-2979.12%	-	-	-59.99%	-26.07%
EBITDA	-34.48	-37.58	-24.54	-115.06	-103.44
EBITDA Margin	-582.35%	-	-	-62.81%	-28.93%
EBIT	-34.48	-37.58	-24.54	-119.3	-110.85
EBIT Margin	-582.35%	-	-	-65.12%	-31.00%
Effective Tax Rate	0.00%	0.00%	0.00%	3.17%	0.00%

SEC Filings: 10-K · 10-Q