Novoprotein Scientific Income Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	151.51	127.4	153.05	264.33	341.79
Other Revenue	-	0.15	0.14	0.22	0.11
Revenue	151.51	127.56	153.19	264.55	341.9
Revenue Growth (YoY)	18.78%	-16.73%	-42.09%	-22.62%	90.11%
Cost of Revenue	-	73.47	70.69	54.3	54.55
Gross Profit	151.51	54.08	82.5	210.25	287.35
Selling, General & Admin	-	101.09	87.84	82.94	69.29
Research & Development	-	49.92	44.79	41.1	34.1
Other Operating Expenses	219.71	1.29	0.67	3.01	3.9
Operating Expenses	219.71	154.39	131.72	128.27	111.17
Operating Income	-68.2	-100.31	-49.22	81.98	176.17
Interest Expense	-	-3.59	-3.59	-4.05	-1.8
Interest & Investment Income	-	41.48	49.42	9.07	2.39
Currency Exchange Gain (Loss)	-	0.71	0.65	2.84	-0.81
Other Non Operating Income (Expenses)	-0.52	-0.43	-0.49	-0.16	-0.18
EBT Excluding Unusual Items	-68.72	-62.14	-3.23	89.69	175.77
Gain (Loss) on Sale of Investments	-	-1.8	-1.75	3.55	-0.14
Gain (Loss) on Sale of Assets	-	0.05	-0.09	-0.04	0.03
Asset Writedown	-	-6.61	-	-	-0.15
Other Unusual Items	-	16.29	11.29	12.98	0.72
Pretax Income	-68.72	-54.22	6.22	106.18	176.23
Income Tax Expense	7.46	0.2	-6.62	15.46	27.22
Net Income	-76.18	-54.42	12.84	90.72	149.01
Net Income to Common	-76.18	-54.42	12.84	90.72	149.01
Net Income Growth	-	-	-85.84%	-39.12%	79.42%
Shares Outstanding (Basic)	70	70	71	57	40
Shares Outstanding (Diluted)	70	70	71	57	40
Shares Change (YoY)	0.18%	-2.23%	25.05%	42.83%	151.52%
EPS (Basic)	-1.09	-0.78	0.18	1.59	3.73
EPS (Diluted)	-1.09	-0.78	0.18	1.59	3.73
EPS Growth	-	-	-88.68%	-57.37%	-28.67%
Free Cash Flow	-	-31.57	24.22	-33.39	1.02
Free Cash Flow Per Share	-	-0.45	0.34	-0.58	0.03
Dividend Per Share	-	-	0.500	0.500	-
Gross Margin	100.00%	42.40%	53.85%	79.47%	84.05%
Operating Margin	-45.01%	-78.64%	-32.13%	30.99%	51.53%
Profit Margin	-50.28%	-42.66%	8.38%	34.29%	43.58%
Free Cash Flow Margin	-	-24.75%	15.81%	-12.62%	0.30%
EBITDA	-56.37	-88.48	-39.11	90.5	180.01
EBITDA Margin	-37.21%	-69.37%	-25.53%	34.21%	52.65%
D&A For EBITDA	11.83	11.83	10.11	8.52	3.83
EBIT	-68.2	-100.31	-49.22	81.98	176.17
EBIT Margin	-45.01%	-78.64%	-32.13%	30.99%	51.53%
Effective Tax Rate	-	-	-	14.56%	15.45%
Revenue as Reported	-	127.56	153.19	264.55	341.9

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