Shanghai Titan Scientific 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	2,605	2,883	2,769	2,607	2,164	1,384
Other Revenue	0.65	0.65	0.56	0.95	0.3	0.09
Revenue	2,606	2,884	2,770	2,608	2,164	1,384
Revenue Growth (YoY)	-8.28%	4.11%	6.20%	20.50%	56.32%	21.01%
Cost of Revenue	2,046	2,317	2,193	2,044	1,706	1,092
Gross Profit	559.62	566.07	576.24	563.42	457.8	292.63
Selling, General & Admin	387.59	382.82	341.18	271.78	202.93	124.47
Research & Development	133.48	133.99	136.16	114.17	81.81	48.16
Other Operating Expenses	12	7.13	5.54	6.62	5.69	3.16
Operating Expenses	551.53	531.91	494.3	408.79	301.47	182.91
Operating Income	8.08	34.16	81.94	154.64	156.33	109.72
Interest Expense	-40.69	-40.82	-27.99	-27	-9.79	-7.6
Interest & Investment Income	9.52	10.61	13.98	10.43	8.83	2.84
Currency Exchange Gain (Loss)	-0.8	-0.8	-3.63	-2.86	0.13	0.5
Other Non Operating Income (Expenses)	0.09	-3.37	-3.7	-2.7	-3.26	-1.29
EBT Excluding Unusual Items	-23.79	-0.21	60.61	132.51	152.25	104.18
Gain (Loss) on Sale of Investments	9.43	1.77	11.33	-	12.22	-
Gain (Loss) on Sale of Assets	1.64	1.73	0.62	-	-0.01	0.04
Asset Writedown	0.23	-	-	-	-	-0.02
Other Unusual Items	13.52	3.64	12.63	18.59	5.25	13.22
Pretax Income	1.03	6.93	85.19	151.09	169.72	117.42
Income Tax Expense	-2.5	-0.83	9.88	19.38	27.43	15.51
Earnings From Continuing Operations	3.53	7.76	75.31	131.72	142.29	101.9
Minority Interest in Earnings	10.82	5.13	-2.74	-6.91	1.67	0.86
Net Income	14.35	12.89	72.57	124.81	143.95	102.76
Net Income to Common	14.35	12.89	72.57	124.81	143.95	102.76
Net Income Growth	38.03%	-82.23%	-41.85%	-13.30%	40.09%	38.65%
Shares Outstanding (Basic)	159	161	164	155	149	118
Shares Outstanding (Diluted)	159	161	164	155	149	118
Shares Change (YoY)	-1.24%	-1.64%	5.83%	3.72%	26.00%	14.19%
EPS (Basic)	0.09	0.08	0.44	0.81	0.96	0.87
EPS (Diluted)	0.09	0.08	0.44	0.81	0.96	0.87
EPS Growth	39.77%	-81.94%	-45.06%	-16.41%	11.18%	21.42%
Free Cash Flow	-125.2	-291.93	-589.46	-450.97	-377.43	-234.72
Free Cash Flow Per Share	-0.79	-1.81	-3.60	-2.91	-2.53	-1.98
Dividend Per Share	0.070	0.070	0.071	0.102	0.102	0.209
Dividend Growth	-1.96%	-1.96%	-30.00%	0.20%	-51.34%	36.64%
Gross Margin	21.47%	19.63%	20.81%	21.61%	21.15%	21.14%
Operating Margin	0.31%	1.19%	2.96%	5.93%	7.22%	7.92%
Profit Margin	0.55%	0.45%	2.62%	4.79%	6.65%	7.42%
Free Cash Flow Margin	-4.80%	-10.12%	-21.28%	-17.29%	-17.44%	-16.95%
EBITDA	72.26	88.12	122.27	181.94	172.22	119.69
EBITDA Margin	2.77%	3.06%	4.41%	6.98%	7.96%	8.64%
D&A For EBITDA	64.18	53.95	40.32	27.3	15.88	9.96
EBIT	8.08	34.16	81.94	154.64	156.33	109.72
EBIT Margin	0.31%	1.19%	2.96%	5.93%	7.22%	7.92%
Effective Tax Rate	-	-	11.60%	12.82%	16.16%	13.21%
Revenue as Reported	2,606	2,884	2,770	2,608	2,164	1,384
Advertising Expenses	-	16.21	15.15	9.35	12.1	7.39

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