东睦股份 (600114.SH) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	6.1B	6.0B	5.1B	3.9B	3.7B
Cost of Revenue	4.5B	4.5B	3.9B	3.0B	2.9B
Gross Profit	1.6B	1.5B	1.2B	862.2M	821.6M
Operating Expenses
R&D Expense	374.6M	353.8M	321.7M	277.5M	270.9M
SG&A Expense	—	—	—	—	—
General & Admin Expense	290.0M	256.9M	220.9M	212.5M	212.2M
Selling & Marketing Expense	71.1M	69.0M	67.0M	59.7M	53.8M
Other Expenses	—	—	—	—	—
Total Operating Expenses	858.9M	802.2M	750.9M	692.0M	662.5M
Cost and Expenses	5.4B	5.3B	4.7B	3.7B	3.6B
Operating Income (EBIT)	749.4M	723.5M	483.0M	201.9M	156.0M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	740.7M	714.7M	478.7M	200.1M	154.3M
Income Tax Expense	27.0M	33.3M	10.2M	6.0M	(15.1M)
Bottom Line
Net Income	549.9M	535.8M	397.0M	197.9M	155.7M
Earnings from Cont. Ops	713.7M	681.4M	468.5M	194.2M	169.5M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	549.9M	535.8M	397.0M	197.9M	155.7M
Per Share
Basic EPS	CN¥0.88	CN¥0.86	CN¥0.64	CN¥0.32	CN¥0.25
Diluted EPS	CN¥0.88	CN¥0.86	CN¥0.64	CN¥0.32	CN¥0.25
Revenue Per Share	CN¥9.72	CN¥9.69	CN¥8.29	CN¥6.24	CN¥5.98
Shares
Basic Shares Outstanding	629.4M	623.0M	620.3M	618.5M	623.0M
Diluted Shares Outstanding	629.4M	623.0M	620.3M	618.5M	623.0M
Profitability Metrics
EBITDA	—	1.1B	878.2M	583.1M	497.0M
D&A	—	415.9M	395.2M	381.1M	341.0M
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