爱美客 (300896.SZ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	2.4B	2.5B	3.0B	2.9B	1.9B
Cost of Revenue	185.9M	179.1M	162.2M	140.8M	99.9M
Gross Profit	2.2B	2.3B	2.9B	2.7B	1.8B
Operating Expenses
R&D Expense	369.7M	359.7M	303.7M	250.1M	173.1M
SG&A Expense	—	—	—	—	—
General & Admin Expense	197.2M	182.5M	122.8M	144.3M	125.4M
Selling & Marketing Expense	430.7M	386.7M	276.8M	260.3M	162.7M
Other Expenses	—	—	—	—	—
Total Operating Expenses	1.1B	968.7M	692.0M	615.9M	425.5M
Cost and Expenses	1.2B	1.1B	854.2M	756.7M	525.4M
Operating Income (EBIT)	1.4B	1.5B	2.3B	2.2B	1.5B
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	1.5B	2.3B	2.2B	1.5B
Income Tax Expense	186.7M	210.6M	324.7M	300.6M	220.7M
Bottom Line
Net Income	1.1B	1.3B	2.0B	1.9B	1.3B
Earnings from Cont. Ops	1.2B	1.3B	2.0B	1.9B	1.3B
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	1.1B	1.3B	2.0B	1.9B	1.3B
Per Share
Basic EPS	CN¥3.80	CN¥4.28	CN¥6.50	CN¥6.15	CN¥5.84
Diluted EPS	CN¥3.80	CN¥4.28	CN¥6.50	CN¥6.15	CN¥5.84
Revenue Per Share	CN¥8.04	CN¥8.13	CN¥10.05	CN¥9.50	CN¥8.96
Shares
Basic Shares Outstanding	301.3M	301.6M	301.2M	302.2M	216.4M
Diluted Shares Outstanding	301.3M	301.6M	301.2M	302.2M	216.4M
Profitability Metrics
EBITDA	—	1.6B	2.3B	2.2B	1.5B
D&A	—	55.6M	39.7M	37.1M	16.0M
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