天元宠物 (301335.SZ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	3.1B	3.0B	2.8B	2.0B	1.9B
Cost of Revenue	2.5B	2.4B	2.3B	1.7B	1.5B
Gross Profit	594.5M	578.5M	441.7M	361.9M	378.2M
Operating Expenses
R&D Expense	30.2M	30.7M	30.8M	24.0M	18.9M
SG&A Expense	—	—	—	—	—
General & Admin Expense	114.4M	109.5M	83.5M	73.5M	64.4M
Selling & Marketing Expense	345.4M	342.1M	249.1M	149.3M	136.1M
Other Expenses	—	—	—	—	—
Total Operating Expenses	548.8M	527.7M	379.3M	268.7M	210.0M
Cost and Expenses	3.1B	3.0B	2.7B	1.9B	1.7B
Operating Income (EBIT)	40.6M	44.0M	46.6M	97.6M	156.9M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	40.3M	43.8M	46.4M	97.4M	157.0M
Income Tax Expense	1.9M	1.6M	9.8M	20.8M	27.8M
Bottom Line
Net Income	55.5M	58.8M	46.0M	76.8M	128.6M
Earnings from Cont. Ops	38.4M	42.3M	36.6M	76.6M	129.2M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	55.5M	58.8M	46.0M	76.8M	128.6M
Per Share
Basic EPS	CN¥0.46	CN¥0.45	CN¥0.37	CN¥0.61	CN¥1.32
Diluted EPS	CN¥0.46	CN¥0.45	CN¥0.37	CN¥0.61	CN¥1.32
Revenue Per Share	CN¥25.77	CN¥22.96	CN¥22.25	CN¥16.18	CN¥19.36
Shares
Basic Shares Outstanding	120.9M	130.8M	124.2M	125.8M	97.5M
Diluted Shares Outstanding	120.9M	130.8M	124.2M	125.8M	97.5M
Profitability Metrics
EBITDA	—	93.2M	87.2M	134.8M	186.4M
D&A	—	49.2M	40.6M	37.2M	29.4M
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