Closing prices at the end of each trading day, from 15 Dec 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 | 7,654.6 | 8,315.2 | 8,721.2 | 8,761.3 | 8,987.7 |
| Growth | +8.6% | +4.9% | +0.5% | +2.6% | |
| Operating income | −1,110.4 | −685.7 | −398.7 | −338.8 | −213.3 |
| Net income | −1,122.5 | −735.7 | −304.3 | −268.0 | −139.7 |
| Growth | |||||
| EPS, diluted | −1.20 | −0.94 | −0.63 | −0.05 | −0.02 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | −14.5% | −8.2% | −4.6% | −3.9% | −2.4% |
| Net margin | −14.7% | −8.8% | −3.5% | −3.1% | −1.6% |
| Free cash flow margin | −20.0% | −6.5% | −7.1% | 1.7% | −0.5% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −1,382.8 | −504.2 | −567.9 | 229.1 | 8.8 |
| Capital expenditure | −145.2 | −37.0 | −50.5 | −79.2 | −53.0 |
| Free cash flow | −1,528.0 | −541.3 | −618.4 | 149.9 | −44.3 |
| Growth | −129.5% | ||||
| Buybacks | n/a | n/a | n/a | −40.8 | −41.0 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 1,126.9 | 1,954.2 | 1,090.6 | 1,423.9 | 1,030.6 |
| Total debt | n/a | n/a | n/a | 39.9 | 45.0 |
| Net cash (debt) | n/a | n/a | n/a | 1,384.1 | 985.6 |
| Shareholders’ equity | −2,766.0 | −4,070.7 | 3,211.4 | 3,098.5 | 2,941.3 |
| Debt to equity | n/a | n/a | n/a | 0.01 | 0.02 |
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 |
|---|---|---|---|---|---|
| Margins | |||||
| −14.5% | −8.2% | −4.6% | −3.9% | −2.4% | |
| −14.3% | −8.8% | −3.5% | −3.0% | −1.5% | |
| −14.7% | −8.8% | −3.5% | −3.1% | −1.6% | |
| −20.0% | −6.5% | −7.1% | 1.7% | −0.5% | |
| Spending | |||||
| 3.3% | 2.9% | 2.0% | 1.9% | 1.8% | |
| 9.9% | 7.4% | 6.1% | 7.4% | 6.4% | |
| 1.9% | 0.4% | 0.6% | 0.9% | 0.6% | |
| Returns | |||||
| n/a | n/a | −9.5% | −8.7% | −4.8% | |
| n/a | −10.8% | −4.1% | −4.1% | −2.1% | |
| Balance and payout | |||||
| n/a | n/a | n/a | 0.01 | 0.02 | |
| n/a | 54.3% | 56.5% | 53.1% | 55.0% | |
| n/a | n/a | n/a | 27.2% | n/a | |
Shown in CNY as filed; the screener converts to dollars.