Scantech (HANGZHOU) 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	370.57	332.58	271.7	206.02	160.88
Other Revenue	-	0.01	0.01	-0	0.18
Revenue	370.57	332.58	271.71	206.02	161.06
Revenue Growth (YoY)	11.42%	22.41%	31.88%	27.91%	76.01%
Cost of Revenue	-	81.8	61.73	50.89	38.59
Gross Profit	370.57	250.79	209.98	155.13	122.47
Selling, General & Admin	-	92.59	75.83	57.52	40.78
Research & Development	-	59.06	48.3	36.72	23.32
Other Operating Expenses	268.61	-8.99	-33.24	-3.4	-8.28
Operating Expenses	268.61	144.59	91.43	91.34	56.17
Operating Income	101.97	106.2	118.55	63.79	66.3
Interest Expense	-	-0.26	-0.34	-0.3	-0.32
Interest & Investment Income	-	12.07	8.72	3.47	1.81
Currency Exchange Gain (Loss)	-	1.56	2.48	6.72	-0.94
Other Non Operating Income (Expenses)	0	-0.47	-0.09	-0.52	-0.24
EBT Excluding Unusual Items	101.97	119.1	129.32	73.16	66.61
Gain (Loss) on Sale of Investments	-	0.01	-	-	0.12
Gain (Loss) on Sale of Assets	-	-	0.02	-	-
Asset Writedown	-	0.02	-0.04	-0.04	-0.03
Other Unusual Items	-	15.44	-0.35	9.13	2.73
Pretax Income	101.97	134.57	128.95	82.26	69.42
Income Tax Expense	6.48	14.04	14.7	4.62	1.88
Earnings From Continuing Operations	95.49	120.53	114.26	77.63	67.54
Net Income	95.49	120.53	114.26	77.63	67.54
Net Income to Common	95.49	120.53	114.26	77.63	67.54
Net Income Growth	-20.78%	5.49%	47.17%	14.94%	123.11%
Shares Outstanding (Basic)	87	66	66	27	-
Shares Outstanding (Diluted)	87	66	66	27	-
Shares Change (YoY)	30.75%	0.13%	141.78%	-	-
EPS (Basic)	1.10	1.82	1.72	2.83	-
EPS (Diluted)	1.10	1.82	1.72	2.83	-
EPS Growth	-39.41%	5.36%	-39.13%	-	-
Free Cash Flow	-	56.39	84.02	45.31	44.46
Free Cash Flow Per Share	-	0.85	1.27	1.65	-
Dividend Per Share	-	0.423	-	-	-
Gross Margin	100.00%	75.41%	77.28%	75.30%	76.04%
Operating Margin	27.52%	31.93%	43.63%	30.96%	41.16%
Profit Margin	25.77%	36.24%	42.05%	37.68%	41.94%
Free Cash Flow Margin	-	16.96%	30.92%	22.00%	27.60%
EBITDA	104.98	109.21	121.07	65.92	68.06
EBITDA Margin	28.33%	32.84%	44.56%	31.99%	42.26%
D&A For EBITDA	3.02	3.02	2.52	2.12	1.77
EBIT	101.97	106.2	118.55	63.79	66.3
EBIT Margin	27.52%	31.93%	43.63%	30.96%	41.16%
Effective Tax Rate	6.35%	10.44%	11.40%	5.62%	2.71%
Advertising Expenses	-	11.81	5.87	-	-

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