广合科技 (001389.SZ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	6.3B	5.5B	3.7B	2.7B	2.4B
Cost of Revenue	4.1B	3.6B	2.5B	1.8B	1.8B
Gross Profit	2.2B	1.9B	1.2B	891.8M	628.7M
Operating Expenses
R&D Expense	321.5M	279.8M	179.2M	120.6M	115.1M
SG&A Expense	—	—	—	—	—
General & Admin Expense	207.7M	211.6M	131.9M	95.7M	88.6M
Selling & Marketing Expense	142.5M	128.7M	106.6M	85.3M	69.0M
Other Expenses	—	—	—	—	—
Total Operating Expenses	773.0M	674.3M	393.2M	324.9M	227.7M
Cost and Expenses	4.9B	4.3B	2.9B	2.1B	2.0B
Operating Income (EBIT)	1.3B	1.1B	765.6M	498.3M	311.7M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	1.3B	1.1B	762.5M	496.9M	310.6M
Income Tax Expense	137.7M	121.1M	86.4M	82.2M	31.0M
Bottom Line
Net Income	1.2B	1.0B	676.1M	414.7M	279.7M
Earnings from Cont. Ops	1.2B	1.0B	676.1M	414.7M	279.7M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	1.2B	1.0B	676.1M	414.7M	279.7M
Per Share
Basic EPS	CN¥2.76	CN¥2.40	CN¥1.66	CN¥1.09	CN¥0.74
Diluted EPS	CN¥2.76	CN¥2.39	CN¥1.65	CN¥1.09	CN¥0.74
Revenue Per Share	CN¥14.88	CN¥12.96	CN¥9.17	CN¥7.04	CN¥6.38
Shares
Basic Shares Outstanding	422.1M	423.2M	407.3M	380.4M	377.9M
Diluted Shares Outstanding	422.1M	423.2M	407.3M	380.4M	377.9M
Profitability Metrics
EBITDA	—	1.4B	932.6M	654.2M	442.7M
D&A	—	231.8M	166.9M	156.0M	131.0M
EBIT	—	—	—	—	—

As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026