Intco Medical Technology Co., Ltd. (SHE:300677)
China · Delayed Price · Currency is CNY 48.10
-0.31 (-0.64%)
Aug 24, 2026, 3:04 PM CST
Intco Medical Technology Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 11,855 | 9,860 | 9,436 | 6,887 | 6,591 | 16,217 |
Other Revenue | 66.26 | 66.26 | 87.33 | 31.36 | 23.21 | 23.28 |
| 11,921 | 9,926 | 9,523 | 6,919 | 6,614 | 16,240 | |
Revenue Growth | 20.12% | 4.23% | 37.65% | 4.61% | -59.27% | 17.37% |
Cost of Revenue | 8,125 | 7,552 | 7,347 | 5,976 | 5,776 | 6,267 |
Gross Profit | 3,796 | 2,374 | 2,176 | 942.35 | 837.65 | 9,973 |
Selling, General & Admin | 1,112 | 984.19 | 806.58 | 738.31 | 614.49 | 929.36 |
Research & Development | 446.42 | 404.38 | 398.34 | 283.37 | 252.32 | 365.22 |
Other Operating Expenses | 93.31 | 75 | 45.36 | 67.29 | 55.39 | 44.07 |
Operating Expenses | 1,653 | 1,465 | 1,274 | 1,105 | 907.94 | 1,390 |
Operating Income | 2,143 | 909 | 901.75 | -162.49 | -70.28 | 8,583 |
Interest Expense | -369.15 | -369.15 | -308.04 | -127.74 | -28.46 | -17.61 |
Interest & Investment Income | 739.79 | 747.65 | 596.53 | 396.16 | 193.48 | 172.61 |
Currency Exchange Gain (Loss) | -401.18 | -401.18 | 225.49 | 133.39 | 548.96 | -103.86 |
Other Non Operating Income (Expenses) | -489.47 | -6.78 | -23.13 | -16.42 | -8.61 | -10.45 |
EBT Excluding Unusual Items | 1,623 | 879.54 | 1,393 | 222.9 | 635.09 | 8,624 |
Gain (Loss) on Sale of Investments | -209.22 | 318.5 | 279.77 | 175.57 | 59.67 | 32.66 |
Gain (Loss) on Sale of Assets | 0.1 | -0.4 | 0.22 | 0.21 | 2.37 | 0.38 |
Asset Writedown | 47.25 | 3.18 | -88.8 | -21.32 | -26.87 | -29.04 |
Other Unusual Items | 28.92 | 28.92 | 25.13 | 65.46 | 34.15 | 21.07 |
Pretax Income | 1,490 | 1,230 | 1,609 | 442.82 | 704.41 | 8,649 |
Income Tax Expense | 265.01 | 182.55 | 117.23 | 54.75 | 65.07 | 1,185 |
Earnings From Continuing Operations | 1,225 | 1,047 | 1,492 | 388.06 | 639.34 | 7,463 |
Minority Interest in Earnings | -87.27 | -36.49 | -26.21 | -5.07 | -10.27 | -33.4 |
Net Income | 1,138 | 1,011 | 1,465 | 383 | 629.07 | 7,430 |
Net Income to Common | 1,138 | 1,011 | 1,465 | 383 | 629.07 | 7,430 |
Net Income Growth | -28.40% | -31.03% | 282.63% | -39.12% | -91.53% | 6.04% |
Shares Outstanding (Basic) | 642 | 640 | 648 | 660 | 662 | 656 |
Shares Outstanding (Diluted) | 649 | 644 | 648 | 660 | 662 | 675 |
Shares Change | 1.44% | -0.72% | -1.80% | -0.28% | -1.97% | 9.01% |
EPS (Basic) | 1.77 | 1.58 | 2.26 | 0.58 | 0.95 | 11.33 |
EPS (Diluted) | 1.75 | 1.57 | 2.26 | 0.58 | 0.95 | 11.00 |
EPS Growth | -29.42% | -30.53% | 289.65% | -38.95% | -91.36% | -2.73% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 989.2 | -689.72 | -710.37 | -936.28 | -649.76 | 3,236 |
Free Cash Flow Per Share | 1.52 | -1.07 | -1.10 | -1.42 | -0.98 | 4.79 |
Dividend Per Share | 0.150 | 0.150 | 0.150 | 0.080 | 0.099 | 0.625 |
Dividend Growth | 50.00% | 0% | 87.50% | -19.00% | -84.20% | -66.25% |
Gross Margin | 31.84% | 23.91% | 22.85% | 13.62% | 12.67% | 61.41% |
Operating Margin | 17.97% | 9.16% | 9.47% | -2.35% | -1.06% | 52.85% |
Profit Margin | 9.54% | 10.18% | 15.39% | 5.54% | 9.51% | 45.75% |
Free Cash Flow Margin | 8.30% | -6.95% | -7.46% | -13.53% | -9.82% | 19.93% |
EBITDA | 3,198 | 1,873 | 1,761 | 557.08 | 556.79 | 8,950 |
EBITDA Margin | 26.83% | 18.87% | 18.50% | 8.05% | 8.42% | 55.11% |
D&A For EBITDA | 1,056 | 963.9 | 859.74 | 719.57 | 627.08 | 367.24 |
EBIT | 2,143 | 909 | 901.75 | -162.49 | -70.28 | 8,583 |
EBIT Margin | 17.97% | 9.16% | 9.47% | -2.35% | -1.06% | 52.85% |
Effective Tax Rate | 17.79% | 14.85% | 7.29% | 12.37% | 9.24% | 13.70% |
Revenue as Reported | 9,926 | 9,926 | 9,523 | 6,919 | 6,614 | 16,240 |
Advertising Expenses | - | 18.77 | 18.92 | 32.98 | 17.85 | 91.6 |