密封科技 (301020.SZ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	572.8M	561.6M	526.8M	512.3M	404.3M
Cost of Revenue	393.3M	387.7M	370.7M	367.6M	273.7M
Gross Profit	179.5M	173.9M	156.1M	144.7M	130.6M
Operating Expenses
R&D Expense	23.3M	22.6M	24.8M	24.5M	22.1M
SG&A Expense	—	—	—	—	—
General & Admin Expense	29.8M	29.4M	27.5M	25.3M	23.0M
Selling & Marketing Expense	18.7M	18.7M	18.8M	16.7M	28.8M
Other Expenses	—	—	—	—	—
Total Operating Expenses	63.9M	61.9M	60.5M	54.5M	61.4M
Cost and Expenses	457.2M	449.5M	431.1M	422.0M	335.0M
Operating Income (EBIT)	106.5M	101.6M	92.2M	81.6M	68.5M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	106.5M	101.6M	92.6M	82.1M	69.2M
Income Tax Expense	14.8M	13.1M	10.7M	9.8M	4.7M
Bottom Line
Net Income	91.7M	88.5M	81.9M	72.4M	64.6M
Earnings from Cont. Ops	91.7M	88.5M	81.9M	72.4M	64.6M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	91.7M	88.5M	81.9M	72.4M	64.6M
Per Share
Basic EPS	CN¥0.62	CN¥0.60	CN¥0.56	CN¥0.49	CN¥0.44
Diluted EPS	CN¥0.62	CN¥0.60	CN¥0.56	CN¥0.49	CN¥0.44
Revenue Per Share	CN¥3.82	CN¥3.81	CN¥3.60	CN¥3.47	CN¥2.76
Shares
Basic Shares Outstanding	150.0M	147.5M	146.2M	147.7M	146.7M
Diluted Shares Outstanding	150.0M	147.5M	146.2M	147.7M	146.7M
Profitability Metrics
EBITDA	—	113.5M	106.1M	95.0M	81.7M
D&A	—	11.9M	13.8M	13.4M	13.2M
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