神奇制药 (600613.SH) Financial Statements

Income statement

Metric	TTM	2025	2024	2023	2022
Revenue
Total Revenue	1.9B	2.0B	2.0B	2.3B	2.4B
Cost of Revenue	1.0B	1.1B	1.1B	1.2B	1.1B
Gross Profit	847.1M	880.7M	973.7M	1.2B	1.3B
Operating Expenses
R&D Expense	29.6M	30.2M	32.9M	32.3M	46.0M
SG&A Expense	—	—	—	—	—
General & Admin Expense	101.5M	99.6M	92.7M	92.5M	94.2M
Selling & Marketing Expense	583.1M	619.1M	692.4M	909.4M	1.0B
Other Expenses	—	—	—	—	—
Total Operating Expenses	744.7M	779.3M	849.7M	1.1B	1.2B
Cost and Expenses	1.8B	1.9B	1.9B	2.2B	2.3B
Operating Income (EBIT)	74.0M	73.8M	91.7M	82.8M	65.9M
Non-Operating
Interest Income	—	—	—	—	—
Interest Expense	—	—	—	—	—
Net Interest Income	—	—	—	—	—
Other Non-Op Income/Expense	—	—	—	—	—
Non-Operating Income (excl Interest)	—	—	—	—	—
EBT (Pre-Tax Income)	70.1M	70.9M	87.6M	83.4M	63.2M
Income Tax Expense	34.0M	31.0M	21.5M	25.1M	14.9M
Bottom Line
Net Income	36.1M	38.2M	71.4M	57.0M	48.5M
Earnings from Cont. Ops	36.1M	39.8M	66.1M	58.3M	48.3M
Earnings from Discont. Ops	—	—	—	—	—
Bottom Line Net Income	36.1M	38.2M	71.4M	57.0M	48.5M
Per Share
Basic EPS	CN¥0.06	CN¥0.07	CN¥0.13	CN¥0.11	CN¥0.09
Diluted EPS	CN¥0.06	CN¥0.07	CN¥0.13	CN¥0.11	CN¥0.09
Revenue Per Share	CN¥2.94	CN¥3.57	CN¥3.73	CN¥4.52	CN¥4.43
Shares
Basic Shares Outstanding	644.2M	546.3M	549.1M	518.2M	539.4M
Diluted Shares Outstanding	644.2M	546.3M	549.1M	518.2M	539.4M
Profitability Metrics
EBITDA	—	149.5M	171.2M	164.8M	151.5M
D&A	—	75.7M	79.5M	82.0M	85.6M
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