国科恒泰 (301370.SZ) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	6.8B	7.0B	7.3B	7.5B	6.4B
Cost of Revenue	6.1B	6.2B	6.6B	6.6B	5.5B
Gross Profit	725.5M	741.9M	791.3M	879.0M	840.5M
Operating Expenses
R&D Expense	12.0M	10.4M	11.0M	12.9M	12.4M
SG&A Expense	—	—	—	—	—
General & Admin Expense	170.9M	172.3M	173.8M	141.8M	120.5M
Selling & Marketing Expense	326.9M	343.8M	350.9M	376.2M	327.5M
Other Expenses	—	—	—	—	—
Total Operating Expenses	563.1M	585.4M	618.2M	637.3M	601.5M
Cost and Expenses	6.7B	6.8B	7.2B	7.2B	6.1B
Operating Income (EBIT)	101.2M	90.0M	188.0M	239.1M	197.0M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	102.6M	92.2M	188.9M	236.1M	195.8M
Income Tax Expense	30.1M	27.6M	37.1M	65.4M	53.7M
Bottom Line
Net Income	78.3M	68.2M	130.7M	153.9M	124.9M
Earnings from Cont. Ops	72.6M	64.6M	151.7M	170.7M	142.1M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	78.3M	68.2M	130.7M	153.9M	124.9M
Per Share
Basic EPS	CN¥0.17	CN¥0.14	CN¥0.28	CN¥0.36	CN¥0.31
Diluted EPS	CN¥0.17	CN¥0.14	CN¥0.28	CN¥0.36	CN¥0.31
Revenue Per Share	CN¥16.44	CN¥14.35	CN¥15.74	CN¥17.51	CN¥15.78
Shares
Basic Shares Outstanding	414.7M	486.8M	466.7M	427.4M	402.9M
Diluted Shares Outstanding	414.7M	486.8M	466.7M	427.4M	402.9M
Profitability Metrics
EBITDA	—	147.3M	250.2M	285.6M	246.3M
D&A	—	57.3M	62.2M	46.5M	49.2M
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