NARI Technology Income Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	63,333	57,323	51,547	46,739	42,311	38,400
Other Revenue	93.84	93.84	108.75	89.55	100.32	102.9
Revenue	63,426	57,417	51,655	46,829	42,411	38,502
Revenue Growth (YoY)	14.04%	11.15%	10.31%	10.42%	10.15%	18.75%
Cost of Revenue	47,477	42,186	37,864	34,302	31,094	28,399
Gross Profit	15,949	15,232	13,791	12,527	11,317	10,103
Selling, General & Admin	3,778	3,713	3,390	2,902	2,618	2,340
Research & Development	3,429	3,235	2,730	2,380	2,153	1,856
Other Operating Expenses	-203.88	-191.18	-280.73	-69.16	-151.77	-207.94
Operating Expenses	7,244	6,870	5,863	5,288	4,714	4,365
Operating Income	8,705	8,361	7,928	7,240	6,603	5,738
Interest Expense	-23.72	-28.7	-38.46	-46.64	-74.31	-69.31
Interest & Investment Income	590.9	545.71	543.68	430.27	311.5	196.75
Currency Exchange Gain (Loss)	40.9	40.9	26.26	153.26	-44.68	-97.9
Other Non Operating Income (Expenses)	-38.35	-42.95	-11.04	-54.32	-39.69	-25.67
EBT Excluding Unusual Items	9,275	8,876	8,449	7,722	6,756	5,742
Gain (Loss) on Sale of Investments	158.99	148.15	19.14	2	15.05	50.02
Gain (Loss) on Sale of Assets	-1.03	-2.21	-1.99	6.61	-0.42	-0.87
Asset Writedown	1.95	-	-	-	-	-
Other Unusual Items	106.08	106.08	103.52	154.3	95.64	143.14
Pretax Income	9,541	9,128	8,569	7,885	6,866	5,934
Income Tax Expense	994.66	981.52	941.62	980.39	823.52	722.81
Earnings From Continuing Operations	8,546	8,147	7,628	6,905	6,043	5,212
Minority Interest in Earnings	-558.85	-536.48	-452.48	-458.56	-400.36	-360.11
Net Income	7,987	7,610	7,175	6,446	5,642	4,852
Net Income to Common	7,987	7,610	7,175	6,446	5,642	4,852
Net Income Growth	6.59%	6.06%	11.31%	14.24%	16.30%	11.71%
Shares Outstanding (Basic)	7,939	7,962	7,972	7,958	7,966	7,939
Shares Outstanding (Diluted)	7,939	7,962	7,972	7,958	7,966	7,939
Shares Change (YoY)	-0.39%	-0.13%	0.18%	-0.10%	0.34%	-0.56%
EPS (Basic)	1.01	0.96	0.90	0.81	0.71	0.61
EPS (Diluted)	1.01	0.96	0.90	0.81	0.71	0.61
EPS Growth	7.01%	6.20%	11.11%	14.36%	15.91%	12.34%
Free Cash Flow	11,917	9,254	9,326	5,345	2,654	2,171
Free Cash Flow Per Share	1.50	1.16	1.17	0.67	0.33	0.27
Dividend Per Share	0.582	0.570	0.540	0.325	0.285	0.243
Dividend Growth	-13.78%	5.56%	66.15%	14.12%	17.15%	44.88%
Gross Margin	25.15%	26.53%	26.70%	26.75%	26.68%	26.24%
Operating Margin	13.73%	14.56%	15.35%	15.46%	15.57%	14.90%
Profit Margin	12.59%	13.25%	13.89%	13.76%	13.30%	12.60%
Free Cash Flow Margin	18.79%	16.12%	18.05%	11.41%	6.26%	5.64%
EBITDA	10,190	9,914	9,573	8,600	7,878	6,862
EBITDA Margin	16.07%	17.27%	18.53%	18.36%	18.57%	17.82%
D&A For EBITDA	1,485	1,553	1,645	1,360	1,274	1,124
EBIT	8,705	8,361	7,928	7,240	6,603	5,738
EBIT Margin	13.73%	14.56%	15.35%	15.46%	15.57%	14.90%
Effective Tax Rate	10.42%	10.75%	10.99%	12.43%	11.99%	12.18%
Revenue as Reported	63,426	57,417	51,655	46,829	42,411	38,502
Advertising Expenses	-	73.33	56.63	44.72	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.