Closing prices at the end of each trading day, from 17 Nov 2023. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 205.2 | 179.6 | 205.5 | 273.3 | 274.0 |
| Growth | −12.5% | +14.4% | +33.0% | +0.3% | |
| Operating income | −113.6 | −80.0 | −146.2 | −137.4 | −246.7 |
| Net income | −458.7 | −122.2 | −162.0 | −157.0 | −338.0 |
| Growth |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 17.8% | 24.5% | 25.0% | 28.4% | 31.4% |
| Operating margin | −55.4% | −44.5% | −71.2% | −50.3% | −90.0% |
| Net margin | −223.6% | −68.1% | −78.8% | −57.4% | −123.3% |
| Free cash flow margin | 0.4% | 0.2% | −43.6% | −41.4% | −101.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 0.9 | 0.6 | −89.4 | −112.9 | −277.6 |
| Capital expenditure | −0.2 | −0.2 | −0.2 | −0.4 | −0.0 |
| Free cash flow | 0.8 | 0.4 | −89.6 | −113.3 | −277.6 |
| Growth | −47.8% | −22,559.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 13.5 | 26.8 | 78.8 | 61.0 | 21.1 |
| Total debt | n/a | 3.7 | 7.5 | 5.3 | 5.0 |
| Net cash (debt) | n/a | 23.1 | 71.3 | 55.7 | 16.1 |
| Shareholders’ equity | −1,186.3 | −1,501.9 | 39.0 | 47.4 | 498.1 |
| Debt to equity | n/a | n/a | 0.19 | 0.11 | 0.01 |
In millions of CNY, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 13.5 | 26.8 | 78.8 | 61.0 | 21.1 | |
| n/a | 26.9 | 29.5 | 33.1 | 41.6 | |
| n/a | 6.1 | 10.0 | 4.7 | 8.2 | |
| n/a | 0.5 | 0.6 | 0.6 | 0.3 | |
| n/a | 18.8 | 40.4 | 26.6 | 5.0 | |
| n/a | 255.4 | 434.3 | 485.2 | 1,395.6 | |
| Growth | +70.1% | +11.7% | +187.6% | ||
| Liabilities | |||||
| n/a | 2.0 | 2.0 | 0.8 | 0.5 | |
| n/a | 1.7 | 5.5 | 4.5 | 4.4 | |
| calc | n/a | 3.7 | 7.5 | 5.3 | 5.0 |
| n/a | 374.4 | 373.7 | 402.9 | 844.0 | |
| Equity | |||||
| n/a | −1,478.0 | −1,644.4 | −1,814.6 | −2,171.3 | |
| −1,186.3 | −1,501.9 | 39.0 | 47.4 | 498.1 | |
| Growth | +21.6% | +950.2% | |||
| Per share and net cash | |||||
| calc | n/a | 23.1 | 71.3 | 55.7 | 16.1 |
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.