China Nuclear Energy Technology Corporation Limited (HKG:0611)

Nordstrom Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	1,273	1,533	1,865	2,073	1,751
Other Revenue	22.1	26.31	27.03	34.56	27.92
Revenue	1,296	1,559	1,892	2,107	1,779
Revenue Growth (YoY)	-16.92%	-17.56%	-10.23%	18.45%	-31.46%
Cost of Revenue	829.98	1,171	1,525	1,813	1,556
Gross Profit	465.58	388.43	366.61	294.05	223.19
Selling, General & Admin	98.6	110.6	138.28	107.68	2.22
Other Operating Expenses	-	-	-	-	36.2
Operating Expenses	101.53	96.74	143.76	113.76	132.07
Operating Income	364.05	291.69	222.85	180.29	91.12
Interest Expense	-215.52	-185.35	-142.12	-120.16	-35.84
Interest & Investment Income	11.13	30.92	21.21	8.1	14.29
Earnings From Equity Investments	0.44	0.4	0.51	22.07	18.52
Other Non Operating Income (Expenses)	2.4	1.46	3.46	-0.02	-
EBT Excluding Unusual Items	162.49	139.11	105.92	90.28	88.08
Gain (Loss) on Sale of Investments	1.57	1.57	17.3	0.95	-0.03
Gain (Loss) on Sale of Assets	-	-	-	9.64	-
Other Unusual Items	-	-	-	-	2.97
Pretax Income	164.06	140.68	123.22	100.88	91.03
Income Tax Expense	44.16	34.53	36.22	23.64	16.33
Earnings From Continuing Operations	119.9	106.16	87	77.23	74.7
Earnings From Discontinued Operations	-	-	-	8.86	-15.44
Net Income to Company	119.9	106.16	87	86.09	59.25
Minority Interest in Earnings	-5.77	-7.42	-5.41	-12.95	-11.2
Net Income	114.14	98.73	81.59	73.14	48.05
Net Income to Common	114.14	98.73	81.59	73.14	48.05
Net Income Growth	15.60%	21.00%	11.55%	52.23%	-44.48%
Shares Outstanding (Basic)	1,852	1,852	1,662	1,313	1,313
Shares Outstanding (Diluted)	1,852	1,852	1,662	1,313	1,313
Shares Change (YoY)	-	11.46%	26.54%	-	-
EPS (Basic)	0.06	0.05	0.05	0.06	0.04
EPS (Diluted)	0.06	0.05	0.05	0.06	0.04
EPS Growth	15.60%	8.56%	-11.84%	52.22%	-44.48%
Free Cash Flow	-995.41	-1,690	-647.71	199.69	-585.62
Free Cash Flow Per Share	-0.54	-0.91	-0.39	0.15	-0.45
Gross Margin	35.94%	24.91%	19.38%	13.95%	12.55%
Operating Margin	28.10%	18.70%	11.78%	8.56%	5.12%
Profit Margin	8.81%	6.33%	4.31%	3.47%	2.70%
Free Cash Flow Margin	-76.83%	-108.36%	-34.24%	9.48%	-32.92%
EBITDA	679.35	480.73	379	304.34	165.15
EBITDA Margin	52.44%	30.83%	20.04%	14.44%	9.28%
D&A For EBITDA	315.3	189.04	156.15	124.05	74.04
EBIT	364.05	291.69	222.85	180.29	91.12
EBIT Margin	28.10%	18.70%	11.78%	8.56%	5.12%
Effective Tax Rate	26.91%	24.54%	29.39%	23.44%	17.94%

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