Scantech (HANGZHOU) 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	369.19	332.58	271.7	206.02	160.88	91.16
Other Revenue	0.01	0.01	0.01	-0	0.18	0.35
Revenue	369.2	332.58	271.71	206.02	161.06	91.51
Revenue Growth (YoY)	15.62%	22.41%	31.88%	27.91%	76.01%	-
Cost of Revenue	94.92	81.8	61.73	50.89	38.59	20.44
Gross Profit	274.28	250.79	209.98	155.13	122.47	71.07
Selling, General & Admin	109.45	92.59	75.83	57.52	40.78	27.66
Research & Development	76.6	59.06	48.3	36.72	23.32	13.43
Other Operating Expenses	-6.95	-8.99	-33.24	-3.4	-8.28	-2.79
Operating Expenses	180.68	144.59	91.43	91.34	56.17	38.44
Operating Income	93.6	106.2	118.55	63.79	66.3	32.63
Interest Expense	-0.11	-0.26	-0.34	-0.3	-0.32	-
Interest & Investment Income	16.21	12.07	8.72	3.47	1.81	0.28
Currency Exchange Gain (Loss)	1.56	1.56	2.48	6.72	-0.94	-0.79
Other Non Operating Income (Expenses)	2.92	-0.47	-0.09	-0.52	-0.24	-0.2
EBT Excluding Unusual Items	114.17	119.1	129.32	73.16	66.61	31.91
Gain (Loss) on Sale of Investments	1.43	0.01	-	-	0.12	-
Gain (Loss) on Sale of Assets	0.04	-	0.02	-	-	0.1
Asset Writedown	-0.42	0.02	-0.04	-0.04	-0.03	-0.06
Other Unusual Items	15.43	15.44	-0.35	9.13	2.73	3.4
Pretax Income	130.65	134.57	128.95	82.26	69.42	35.34
Income Tax Expense	11.15	14.04	14.7	4.62	1.88	4.8
Earnings From Continuing Operations	119.5	120.53	114.26	77.63	67.54	30.55
Minority Interest in Earnings	-	-	-	-	-	-0.27
Net Income	119.5	120.53	114.26	77.63	67.54	30.27
Net Income to Common	119.5	120.53	114.26	77.63	67.54	30.27
Net Income Growth	-2.13%	5.49%	47.17%	14.94%	123.11%	-
Shares Outstanding (Basic)	81	66	66	27	-	-
Shares Outstanding (Diluted)	81	66	66	27	-	-
Shares Change (YoY)	22.08%	0.13%	141.78%	-	-	-
EPS (Basic)	1.47	1.82	1.72	2.83	-	-
EPS (Diluted)	1.47	1.82	1.72	2.83	-	-
EPS Growth	-19.83%	5.36%	-39.13%	-	-	-
Free Cash Flow	9.63	56.39	84.02	45.31	44.46	41.42
Free Cash Flow Per Share	0.12	0.85	1.27	1.65	-	-
Dividend Per Share	0.573	0.423	-	-	-	-
Gross Margin	74.29%	75.41%	77.28%	75.30%	76.04%	77.66%
Operating Margin	25.35%	31.93%	43.63%	30.96%	41.16%	35.66%
Profit Margin	32.37%	36.24%	42.05%	37.68%	41.94%	33.08%
Free Cash Flow Margin	2.61%	16.96%	30.92%	22.00%	27.60%	45.26%
EBITDA	96.99	109.21	121.07	65.92	68.06	34.33
EBITDA Margin	26.27%	32.84%	44.56%	31.99%	42.26%	37.51%
D&A For EBITDA	3.39	3.02	2.52	2.12	1.77	1.7
EBIT	93.6	106.2	118.55	63.79	66.3	32.63
EBIT Margin	25.35%	31.93%	43.63%	30.96%	41.16%	35.66%
Effective Tax Rate	8.53%	10.44%	11.40%	5.62%	2.71%	13.57%
Advertising Expenses	-	11.81	5.87	-	-	-

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