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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 37.0% | 107.2% | 17.3% | −11.3% | 7.7% | −12.8% | −33.9% | −14.7% | −21.1% | 5.7% | |
| −37.1% | −231.8% | −262.1% | −312.8% | −185.8% | −103.4% | −116.6% | −88.9% | −142.1% | −57.6% | |
| 45.0% | 277.8% | 197.3% | 279.7% | 259.6% | 119.4% | −186.6% | −106.7% | −178.7% | −82.2% | |
| −57.5% | −311.0% | −205.7% | −219.6% | −182.2% | −61.2% | −108.8% | −57.2% | −82.3% | −20.4% | |
| −34.5% | −70.6% | −178.8% | −306.2% | −233.8% | −144.0% | −97.7% | −74.8% | −146.4% | −56.8% | |
| Spending | ||||||||||
| 45.3% | 260.0% | 255.6% | 225.4% | 173.3% | 78.5% | 69.1% | 63.4% | 107.9% | 46.9% | |
| 17.3% | 99.8% | 145.0% | 166.4% | 98.8% | 63.0% | 49.5% | 21.7% | 40.2% | 12.4% | |
| 29.6% | 12.5% | 15.1% | −10.0% | −8.5% | −1.2% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| −22.5% | −30.4% | −53.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| −8.1% | −8.2% | −5.1% | −7.1% | −5.8% | −4.4% | −8.2% | −4.9% | −4.6% | −1.4% | |
| Balance and payout | ||||||||||
| 0.26 | 0.52 | 1.24 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 61.8% | 70.7% | 50.4% | 56.0% | 55.0% | 56.0% | 66.4% | 71.1% | 75.9% | 71.7% | |
Shown in CNY as filed; the screener converts to dollars.