万胜智能 (300882.SZ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	1.4B	1.4B	937.4M	1.1B	844.1M
Cost of Revenue	1.1B	1.1B	629.3M	710.4M	557.8M
Gross Profit	331.5M	344.9M	308.1M	408.9M	286.3M
Operating Expenses
R&D Expense	85.4M	86.1M	83.1M	58.6M	57.5M
SG&A Expense	—	—	—	—	—
General & Admin Expense	68.1M	66.5M	55.1M	51.6M	44.6M
Selling & Marketing Expense	63.5M	66.9M	64.6M	59.6M	52.4M
Other Expenses	—	—	—	—	—
Total Operating Expenses	226.7M	227.2M	193.7M	159.9M	155.9M
Cost and Expenses	1.3B	1.3B	823.0M	870.4M	713.8M
Operating Income (EBIT)	132.4M	150.4M	133.2M	288.3M	152.7M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	132.4M	150.2M	132.7M	287.0M	152.8M
Income Tax Expense	26.3M	29.1M	13.8M	36.9M	17.6M
Bottom Line
Net Income	108.0M	122.4M	118.9M	250.1M	135.2M
Earnings from Cont. Ops	106.1M	121.2M	118.9M	250.1M	135.2M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	108.0M	122.4M	118.9M	250.1M	135.2M
Per Share
Basic EPS	CN¥0.38	CN¥0.43	CN¥0.42	CN¥0.87	CN¥0.66
Diluted EPS	CN¥0.38	CN¥0.43	CN¥0.42	CN¥0.87	CN¥0.66
Revenue Per Share	CN¥5.13	CN¥4.93	CN¥3.31	CN¥3.89	CN¥4.12
Shares
Basic Shares Outstanding	278.7M	284.6M	283.1M	287.5M	204.8M
Diluted Shares Outstanding	278.7M	284.6M	283.1M	287.5M	204.8M
Profitability Metrics
EBITDA	—	194.9M	174.0M	327.3M	182.6M
D&A	—	44.5M	40.8M	39.0M	29.9M
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