Baowu Magnesium Technology Co., Ltd.
002182.SZ · SHZ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | CN¥8,983 | CN¥7,652 | CN¥9,105 | CN¥8,117 |
| % Growth | 17.4% | -16% | 12.2% | – |
| Cost of Goods Sold | CN¥7,986 | CN¥6,629 | CN¥7,660 | CN¥6,979 |
| Gross Profit | CN¥996 | CN¥1,023 | CN¥1,444 | CN¥1,137 |
| % Margin | 11.1% | 13.4% | 15.9% | 14% |
| R&D Expenses | CN¥455 | CN¥352 | CN¥397 | CN¥309 |
| G&A Expenses | CN¥211 | CN¥169 | CN¥140 | CN¥103 |
| SG&A Expenses | CN¥238 | CN¥189 | CN¥164 | CN¥133 |
| Sales & Mktg Exp. | CN¥28 | CN¥20 | CN¥24 | CN¥30 |
| Other Operating Expenses | CN¥123 | CN¥113 | CN¥99 | CN¥108 |
| Operating Expenses | CN¥816 | CN¥655 | CN¥660 | CN¥550 |
| Operating Income | CN¥180 | CN¥368 | CN¥785 | CN¥587 |
| % Margin | 2% | 4.8% | 8.6% | 7.2% |
| Other Income/Exp. Net | CN¥8 | CN¥8 | -CN¥3 | -CN¥6 |
| Pre-Tax Income | CN¥187 | CN¥376 | CN¥782 | CN¥581 |
| Tax Expense | CN¥29 | CN¥19 | CN¥99 | CN¥64 |
| Net Income | CN¥160 | CN¥306 | CN¥611 | CN¥493 |
| % Margin | 1.8% | 4% | 6.7% | 6.1% |
| EPS | 0.161 | 0.33 | 0.95 | 0.76 |
| % Growth | -51.2% | -65.3% | 25% | – |
| EPS Diluted | 0.161 | 0.33 | 0.95 | 0.76 |
| Weighted Avg Shares Out | 991 | 934 | 646 | 646 |
| Weighted Avg Shares Out Dil | 991 | 934 | 646 | 646 |
| Supplemental Information | – | – | – | – |
| Interest Income | CN¥2 | CN¥3 | CN¥1 | CN¥1 |
| Interest Expense | CN¥118 | CN¥111 | CN¥107 | CN¥85 |
| Depreciation & Amortization | CN¥405 | CN¥298 | CN¥254 | CN¥195 |
| EBITDA | CN¥674 | CN¥782 | CN¥1,099 | CN¥816 |
| % Margin | 7.5% | 10.2% | 12.1% | 10% |