
Subsidiary revenue for 2025 is set out below, with the Shanghai office broken out from the other offices. The same revenue line is carried into the Q3 operating review and the October finance workbook.…
Subsidiary revenue is reconciled back to the annual report, with the October inventory worksheet tagged as one of the sources. Rounded disclosure figures must still tie to monthly operating data before sign-off.…
Performance is compared across operating entities. Inventory turnover is the one finance metric still awaiting follow-up before the next executive review, and the delivery-linked entities are flagged for a second read.…
The 2025 annual report draws on the ERP export and the finance tables listed here. Reviewer note: subsidiary revenue must match the disclosure table before the PDF is released.…
Subsidiary revenue by month and branch, including the October roll-up used in finance review. Column headers follow the disclosure schedule, and the branch codes match the entity list used in the board packet.…
This section summarizes 2025 revenue by subsidiary and explains the operating items that require follow-up in Q3 and October finance reviews.
| Subsidiary | Revenue | Net Profit | Inventory Turnover | Follow-up |
|---|---|---|---|---|
| Shanghai Office | 184.20m | 56.43m | 4.1x | Inventory review |
| North Region | 142.80m | 41.06m | 4.7x | Customer delivery |
| South Region | 116.35m | 33.72m | 5.0x | Renewal pipeline |
| Online Channel | 88.64m | 21.38m | 6.3x | Margin mix |
Subsidiary revenue for 2025 is set out below, with the Shanghai office broken out from the other offices. The same revenue line is carried into the Q3 operating review and the October finance workbook. Finance notes that the same revenue line is used in the Q3 operating review and October operating metrics workbook.
| Check | Evidence | Result |
|---|---|---|
| Revenue table | Ties to finance workbook | Matched |
| Inventory note | October metric source | Open follow-up |
| Review owner | Finance Operations | Approved |
| Item | Detail | Status |
|---|---|---|
| Source file | October workbook | Cross-checked |
| Review basis | Rounded disclosure | For report use |
| Downstream use | Q3 deck | Consistent |
| Status | Ready to cite | Tracked |
The schedule below reconciles management reporting to the annual-report disclosure table. Rounding differences are reviewed by Finance before publication.
| Month | Shanghai | North | South | Online | Total |
|---|---|---|---|---|---|
| May | 14.80m | 11.62m | 9.04m | 6.85m | 42.31m |
| Jun | 15.42m | 11.88m | 9.51m | 7.10m | 43.91m |
| Jul | 15.76m | 12.14m | 9.82m | 7.22m | 44.94m |
| Aug | 16.18m | 12.30m | 9.96m | 7.31m | 45.75m |
| Sep | 16.35m | 12.47m | 10.11m | 7.42m | 46.35m |
| Oct | 16.90m | 12.73m | 10.28m | 7.64m | 47.55m |