Pansoft Company 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	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Operating Revenue	841.14	834.77	747.94	693.57	581.46	421.55
Other Revenue	1.36	1.36	1.32	0.71	0.47	0.55
Revenue	842.49	836.13	749.25	694.28	581.93	422.1
Revenue Growth (YoY)	10.06%	11.59%	7.92%	19.31%	37.87%	14.77%
Cost of Revenue	567.04	560	461.67	364.19	312.64	239.25
Gross Profit	275.45	276.13	287.59	330.1	269.3	182.85
Selling, General & Admin	93.64	98.15	133.89	82.89	62.24	43.01
Research & Development	66.52	46.99	90.41	96.97	73.62	51.72
Other Operating Expenses	1.59	0.81	-2.12	0.55	-1.32	1.35
Operating Expenses	170.55	153.18	238.3	186.17	139.12	96.59
Operating Income	104.9	122.95	49.28	143.92	130.18	86.26
Interest Expense	-1.34	-1.21	-1.88	-0.61	-0.61	-0.02
Interest & Investment Income	5.86	7.19	5.39	6.85	12.28	1.96
Currency Exchange Gain (Loss)	-0.37	-0.37	0.02	-0.24	0.06	0.04
Other Non Operating Income (Expenses)	-0.18	-0.41	-0.27	-0.3	-0.09	-0.05
EBT Excluding Unusual Items	108.88	128.15	52.53	149.63	141.82	88.19
Impairment of Goodwill	-9.17	-9.17	-	-	-	-
Gain (Loss) on Sale of Investments	16.52	15.97	8.88	1.51	2.31	-
Gain (Loss) on Sale of Assets	-2.1	-2.2	0	-0	0.12	-0
Asset Writedown	-0.66	-0.02	-0.05	-0.02	-0.03	-0.11
Other Unusual Items	2.37	2.56	0.18	7.82	4	1.07
Pretax Income	115.84	135.28	61.55	158.95	148.22	89.15
Income Tax Expense	5.28	11.66	5.29	8.67	11.83	5.76
Earnings From Continuing Operations	110.56	123.62	56.26	150.28	136.39	83.39
Minority Interest in Earnings	-2.76	-2.37	5.9	4.87	2.18	-
Net Income	107.8	121.25	62.16	155.15	138.58	83.39
Net Income to Common	107.8	121.25	62.16	155.15	138.58	83.39
Net Income Growth	-0.14%	95.06%	-59.94%	11.96%	66.18%	41.87%
Shares Outstanding (Basic)	280	282	281	277	248	207
Shares Outstanding (Diluted)	280	282	281	277	248	207
Shares Change (YoY)	-0.84%	0.18%	1.55%	11.84%	19.65%	-0.01%
EPS (Basic)	0.39	0.43	0.22	0.56	0.56	0.40
EPS (Diluted)	0.38	0.43	0.22	0.56	0.56	0.40
EPS Growth	0.70%	94.70%	-60.55%	0.11%	38.89%	41.90%
Free Cash Flow	36.53	52.36	-93.75	15.87	126.14	84.84
Free Cash Flow Per Share	0.13	0.19	-0.33	0.06	0.51	0.41
Dividend Per Share	0.107	0.107	0.072	0.153	0.153	0.096
Dividend Growth	48.54%	48.54%	-52.91%	-	59.98%	-
Gross Margin	32.70%	33.02%	38.38%	47.55%	46.28%	43.32%
Operating Margin	12.45%	14.70%	6.58%	20.73%	22.37%	20.44%
Profit Margin	12.80%	14.50%	8.30%	22.35%	23.81%	19.76%
Free Cash Flow Margin	4.34%	6.26%	-12.51%	2.29%	21.68%	20.10%
EBITDA	110.47	130.07	58.46	149.51	133.73	89.8
EBITDA Margin	13.11%	15.56%	7.80%	21.54%	22.98%	21.27%
D&A For EBITDA	5.57	7.12	9.18	5.59	3.55	3.54
EBIT	104.9	122.95	49.28	143.92	130.18	86.26
EBIT Margin	12.45%	14.70%	6.58%	20.73%	22.37%	20.44%
Effective Tax Rate	4.55%	8.62%	8.60%	5.45%	7.98%	6.46%
Revenue as Reported	842.49	836.13	749.25	695.04	581.93	422.1
Advertising Expenses	-	0.16	0.46	0.04	0.08	0.09

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.