Revenue (Q4 2024): 1,272,984,000 CNY; YoY +107.37%; QoQ +100.00%
Gross Profit: 135,454,000 CNY; Gross Margin: 10.64%; YoY Gross Profit +82.04%; QoQ +100.00%
EBITDA: 42,469,750 CNY; EBITDA Margin: 3.34%
Operating Income: 15,288,000 CNY; Operating Margin: 1.20%; YoY Operating Income +14.40%; QoQ 100.00%
Net Income: -28,077,000 CNY; Net Margin: -2.21%; YoY Net Income +81.23%; QoQ -100.00%
EPS (diluted): -0.0032 CNY; YoY EPS +80.84%; QoQ -100.00%
Weighted Avg Shares (diluted): 8,934,561,203
Cash Flow: Operating cash flow 48,031,000 CNY; Capex -45,057,500 CNY; Free Cash Flow 2,973,500 CNY
Liquidity & Leverage: Cash & equivalents 578,906,000 CNY; Net debt position -475,979,000 CNY (net cash); Current ratio 1.849x; Quick ratio 1.597x; Cash ratio 0.975x; Total debt 102,927,000 CNY; Debt-to-equity 0.041x; Debt-to-capitalization 0.039x
Balance Sheet: Total assets 3,368,353,000 CNY; Total liabilities 622,724,000 CNY; Total stockholders’ equity 2,518,245,000 CNY; OCI 1,953,738,000 CNY; Long-term investments 1,305,843,000 CNY; Net receivables 112,988,000 CNY; Inventory 149,275,000 CNY
Valuation: Price-to-book approximately 0.0867x; Price-to-sales approximately 0.343x; P/E negative; Dividend yield 0%
Notes: 2024 full-year net income to date remains positive on a rolling basis; Q4 saw a quarterly loss driven by non-operating items and higher other expenses, while cash flow generation remains healthy, underpinning strategic liquidity for expansion in the regulated gas network and other segments.