Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 455.0 | 91.4 | 114.2 | 139.8 | 170.1 | 443.1 | 450.1 | 520.7 | 374.6 | 454.3 |
| Growth | −79.9% | +24.9% | +22.4% | +21.7% | +160.5% | +1.6% | +15.7% | −28.1% | +21.3% | |
| Operating income | −168.6 | −211.9 | −299.2 | −437.3 | −316.0 | −458.3 | −525.0 | −463.0 | −532.2 | −261.5 |
| Net income | −261.9 | −284.3 | −234.9 | −307.0 | −310.0 | −271.4 | −489.7 | −297.7 | −308.2 | −92.8 |
| Growth | ||||||||||
| EPS, diluted | −2.00 | n/a | n/a | n/a | −5.11 | −6.26 | −3.74 | −2.27 | −2.35 | −0.71 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.0% | 107.2% | 17.3% | −11.3% | 7.7% | −12.8% | −33.9% | −14.7% | −21.1% | 5.7% |
| Operating margin | −37.1% | −231.8% | −262.1% | −312.8% | −185.8% | −103.4% | −116.6% | −88.9% | −142.1% | −57.6% |
| Net margin | −57.5% | −311.0% | −205.7% | −219.6% | −182.2% | −61.2% | −108.8% | −57.2% | −82.3% | −20.4% |
| Free cash flow margin | −34.5% | −70.6% | −178.8% | −306.2% | −233.8% | −144.0% | −97.7% | −74.8% | −146.4% | −56.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −78.1 | 26.7 | −38.6 | −195.3 | −229.8 | −359.3 | −216.7 | −276.5 | −397.7 | −201.8 |
| Capital expenditure | −78.9 | −91.3 | −165.6 | −232.7 | −168.0 | −279.0 | −223.0 | −113.0 | −150.8 | −56.3 |
| Free cash flow | −157.0 | −64.5 | −204.2 | −428.0 | −397.8 | −638.3 | −439.7 | −389.5 | −548.5 | −258.1 |
| Growth | ||||||||||
| Buybacks | −30.4 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −285.8 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 189.9 | 98.2 | 404.7 | 74.3 | 334.3 | 157.4 | 158.3 | 58.1 | 216.2 | 297.8 |
| Total debt | 298.3 | 481.7 | 541.6 | 1,334.7 | 2,092.4 | 2,341.4 | 2,815.4 | 2,716.6 | 3,076.7 | 3,016.2 |
| Net cash (debt) | −108.4 | −383.5 | −136.9 | −1,260.4 | −1,758.2 | −2,184.1 | −2,657.1 | −2,658.4 | −2,860.5 | −2,718.4 |
| Shareholders’ equity | 1,166.2 | 934.0 | 437.4 | −122.8 | −663.0 | −1,370.1 | −1,864.0 | −2,121.9 | −2,280.4 | −2,103.1 |
| Debt to equity | 0.26 | 0.52 | 1.24 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
In millions of CNY, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 189.9 | 98.2 | 404.7 | 74.3 | 334.3 | 157.4 | 158.3 | 58.1 | 216.2 | 297.8 | |
| 189.6 | 132.0 | 86.9 | 73.7 | 77.4 | 127.9 | 130.3 | 73.5 | 51.2 | 44.0 | |
| 5.9 | 6.3 | 3.4 | 4.3 | 21.6 | 38.1 | 84.8 | 40.3 | 33.4 | 46.0 | |
| 775.3 | 793.6 | 1,219.3 | 1,898.9 | 2,559.2 | 3,145.0 | 3,259.1 | 3,546.9 | 3,704.3 | 3,724.7 | |
| n/a | n/a | 165.2 | 210.4 | 213.7 | 581.9 | 575.4 | 575.4 | 572.2 | 572.2 | |
| 3,228.6 | 3,465.4 | 4,585.4 | 4,297.4 | 5,334.5 | 6,230.0 | 6,004.9 | 6,053.9 | 6,726.4 | 6,547.4 | |
| Growth | +7.3% | +32.3% | −6.3% | +24.1% | +16.8% | −3.6% | +0.8% | +11.1% | −2.7% | |
| Liabilities | ||||||||||
| 82.6 | 197.1 | 44.1 | 42.9 | 124.4 | 162.8 | 344.0 | 722.6 | 383.0 | 550.7 | |
| 215.7 | 284.6 | 497.5 | 1,291.8 | 1,968.0 | 2,178.6 | 2,471.4 | 1,994.0 | 2,693.7 | 2,465.5 | |
| calc | 298.3 | 481.7 | 541.6 | 1,334.7 | 2,092.4 | 2,341.4 | 2,815.4 | 2,716.6 | 3,076.7 | 3,016.2 |
| 1,996.8 | 2,450.5 | 2,311.5 | 2,408.2 | 2,933.7 | 3,486.2 | 3,989.3 | 4,307.0 | 5,108.6 | 4,697.2 | |
| Equity | ||||||||||
| −598.2 | −879.4 | −1,233.0 | −1,785.5 | −2,456.6 | −3,277.3 | −3,766.9 | −4,064.6 | −4,372.8 | −4,465.6 | |
| 1,166.2 | 934.0 | 437.4 | −122.8 | −663.0 | −1,370.1 | −1,864.0 | −2,121.9 | −2,280.4 | −2,103.1 | |
| Growth | −19.9% | −53.2% | −128.1% | |||||||
| Per share and net cash | ||||||||||
| calc | −108.4 | −383.5 | −136.9 | −1,260.4 | −1,758.2 | −2,184.1 | −2,657.1 | −2,658.4 | −2,860.5 | −2,718.4 |
| 130.1 | 130.1 | 130.2 | 130.2 | 130.3 | n/a | n/a | n/a | n/a | 130.3 | |
| calc | 8.96 | 7.18 | 3.36 | −0.94 | −5.09 | n/a | n/a | n/a | n/a | −16.15 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in CNY as filed; the screener converts to dollars.