恒勃股份 (301225.SZ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	1.2B	1.1B	865.1M	785.4M	713.0M
Cost of Revenue	887.4M	808.3M	583.7M	539.4M	477.9M
Gross Profit	327.9M	331.3M	281.4M	246.0M	235.1M
Operating Expenses
R&D Expense	67.9M	65.6M	52.6M	45.7M	41.2M
SG&A Expense	—	—	—	—	—
General & Admin Expense	91.8M	88.6M	66.5M	58.7M	52.0M
Selling & Marketing Expense	18.7M	17.6M	15.2M	16.4M	15.3M
Other Expenses	—	—	—	—	—
Total Operating Expenses	190.5M	180.4M	133.6M	119.9M	114.1M
Cost and Expenses	1.1B	988.8M	717.3M	659.3M	592.0M
Operating Income (EBIT)	141.8M	152.2M	154.5M	128.6M	114.2M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	141.7M	151.9M	153.7M	131.1M	116.2M
Income Tax Expense	13.3M	15.5M	22.7M	16.4M	12.4M
Bottom Line
Net Income	129.9M	136.4M	131.0M	114.7M	103.9M
Earnings from Cont. Ops	128.4M	136.4M	131.0M	114.7M	103.9M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	129.9M	136.4M	131.0M	114.7M	103.9M
Per Share
Basic EPS	CN¥1.28	CN¥1.34	CN¥1.29	CN¥1.27	CN¥1.34
Diluted EPS	CN¥1.28	CN¥1.34	CN¥1.29	CN¥1.27	CN¥1.34
Revenue Per Share	CN¥11.88	CN¥11.20	CN¥8.52	CN¥8.69	CN¥9.20
Shares
Basic Shares Outstanding	102.3M	101.8M	101.6M	90.3M	77.5M
Diluted Shares Outstanding	102.3M	101.8M	101.6M	90.3M	77.5M
Profitability Metrics
EBITDA	—	213.6M	199.9M	163.5M	145.3M
D&A	—	61.4M	45.4M	34.9M	31.1M
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