Also trades as: 0817.HK (HKSE) · $vol 10M · CJNHF (OTC) · $vol 0M

$7.50

+0.00 (+0.00%)

Pre-Market: $8.60 (+1.10, +14.67%)

OTC · Real Estate · Real Estate - Development · Tech Score Sell · Power 42 · $2.0B mcap · 130M float · 0.0000% daily turnover · Short 100% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$57.9B -1.9% ▼

5Y CAGR: -0.7%

Gross Profit

$8.5B -1.7% ▼

5Y CAGR: -6.9%

Operating Income

$4.2B +23.1% ▲

5Y CAGR: -9.8%

Net Income

$1.2B +14.5% ▲

5Y CAGR: -20.7%

EPS (Diluted)

$2.10 -19.1% ▼

5Y CAGR: -33.4%

EBITDA

$7.8B +96.2% ▲

5Y CAGR: +4.9%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$90.1B	$83.0B	$72.4B	$59.1B	$57.9B
YoY Growth	+50.0%	-7.8%	-12.8%	-18.4%	-1.9%
Cost of Revenue	$73.3B	$69.8B	$63.4B	$50.5B	$49.5B
Gross Profit	$16.8B	$13.1B	$9.0B	$8.6B	$8.5B
Gross Margin	18.6%	15.8%	12.5%	14.6%	14.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$7.1B	$6.9B	$6.8B	$5.2B	$0
Operating Expenses	$7.1B	$6.9B	$6.8B	$5.2B	$4.3B
Operating Income	$9.7B	$6.2B	$2.2B	$3.4B	$4.2B
Operating Margin	10.8%	7.5%	3.0%	5.7%	7.2%
Interest Expense	$2.8B	$2.7B	$3.0B	$2.5B	$2.2B
Income Before Tax	$12.7B	$9.8B	-$2.8B	$4.4B	$4.8B
Tax Expense	$5.0B	$4.5B	$2.0B	$2.2B	$2.7B
Net Income	$4.7B	$2.0B	-$6.9B	$1.1B	$1.2B
Net Margin	5.2%	2.4%	-9.5%	1.8%	2.1%
EPS (Diluted)	$18.50	$8.00	$-26.00	$2.60	$2.10
EBITDA	$10.0B	$6.7B	$2.8B	$4.0B	$7.8B
Shares Outstanding	254M	255M	267M	270M	270M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$54.2B	$26.8B	$45.6B	$22.0B	$37.1B	$25.1B	$33.7B	$21.6B
Cost of Revenue	$47.3B	$22.4B	$41.0B	$18.4B	$32.1B	$21.1B	$28.9B	$19.3B
Gross Profit	$6.9B	$4.4B	$4.6B	$3.6B	$5.0B	$4.1B	$4.8B	$2.3B
Gross Margin	12.8%	16.6%	10.0%	16.2%	13.6%	16.2%	14.3%	10.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$3.8B	$3.2B	$3.7B	$2.3B	$2.9B	$2.0B	$2.7B	$1.9B
Operating Expenses	$3.3B	$2.2B	$3.7B	$2.3B	$2.9B	$2.0B	$2.5B	$1.6B
Operating Income	$3.4B	$591M	$921M	$1.3B	$2.1B	$2.0B	$2.3B	$667M
Operating Margin	6.3%	2.2%	2.0%	5.9%	5.6%	8.0%	7.0%	3.1%
Interest Expense	$0	$0	$0	$0	$451M	$845M	$1.1B	$1.0B
Income Before Tax	$3.6B	$2.1B	-$4.9B	$2.2B	$2.2B	$2.3B	$2.6B	$1.5B
Tax Expense	$2.5B	$279M	$1.8B	$350M	$1.9B	$1.1B	$1.7B	$200M
Net Income	-$587M	$433M	-$7.3B	$1.0B	$55M	$1.1B	$160M	$882M
Net Margin	-1.1%	1.6%	-16.1%	4.6%	0.1%	4.3%	0.5%	4.1%
EPS (Diluted)	$-2.29	$1.63	$-27.50	$3.63	$-1.03	$2.82	$-0.62	$2.04
EBITDA	$3.6B	$1.3B	$1.9B	$1.4B	$2.6B	$2.0B	$3.9B	$2.8B
Shares Outstanding	256M	266M	268M	270M	270M	270M	270M	270M

FRSHY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet