Inner Mongolia Baotou Steel Union Co., Ltd. (SHA:600010)
China · Delayed Price · Currency is CNY 2.260
+0.010 (0.44%)
Aug 26, 2026, 3:00 PM CST
SHA:600010 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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 62,544 | 65,838 | 67,644 | 70,142 | 71,789 | 85,611 |
Other Revenue | 519.27 | 519.27 | 445.12 | 423.36 | 382.64 | 572.41 |
| 63,063 | 66,358 | 68,089 | 70,565 | 72,172 | 86,183 | |
Revenue Growth | -1.79% | -2.54% | -3.51% | -2.23% | -16.26% | 45.42% |
Cost of Revenue | 56,693 | 60,470 | 63,117 | 64,323 | 67,431 | 77,007 |
Gross Profit | 6,371 | 5,887 | 4,972 | 6,243 | 4,741 | 9,177 |
Selling, General & Admin | 1,491 | 1,589 | 1,625 | 1,952 | 2,178 | 2,058 |
Research & Development | 1,061 | 941.89 | 620.77 | 422.1 | 262.56 | 323.48 |
Other Operating Expenses | 1,865 | 1,211 | 933.24 | 1,472 | 1,405 | 983.27 |
Operating Expenses | 4,388 | 3,738 | 3,156 | 3,896 | 3,846 | 3,363 |
Operating Income | 1,983 | 2,149 | 1,816 | 2,347 | 895.55 | 5,814 |
Interest Expense | -1,650 | -1,848 | -2,140 | -1,918 | -1,722 | -1,829 |
Interest & Investment Income | 339.63 | 335.22 | 417.67 | 154.23 | 86.47 | 118.71 |
Currency Exchange Gain (Loss) | -37.15 | -18.17 | 13.26 | 63.34 | -46.71 | -10.82 |
Other Non Operating Income (Expenses) | -34.08 | -73.43 | -117.5 | -230.7 | -281.85 | -360.2 |
EBT Excluding Unusual Items | 600.67 | 545.19 | -10.62 | 415.64 | -1,068 | 3,732 |
Gain (Loss) on Sale of Investments | -4.38 | -2.25 | 3.85 | 3.09 | -238.55 | 0.45 |
Gain (Loss) on Sale of Assets | -54.1 | -88.25 | 8.22 | -95.29 | 13.31 | 3.49 |
Asset Writedown | -9.32 | -8.92 | - | - | -203.18 | -49.4 |
Legal Settlements | -0.67 | -0.67 | -1.68 | -5.82 | -7.1 | -11.27 |
Other Unusual Items | -38.7 | 45.34 | 86.06 | 102.64 | 280.84 | 13.82 |
Pretax Income | 493.5 | 490.44 | 85.84 | 420.26 | -1,223 | 3,690 |
Income Tax Expense | 204.75 | 104.74 | 65.09 | 390.66 | 217.94 | 522.1 |
Earnings From Continuing Operations | 288.75 | 385.7 | 20.75 | 29.6 | -1,441 | 3,168 |
Minority Interest in Earnings | 212.92 | -12.08 | 243.88 | 485.67 | 714.41 | -301.12 |
Net Income | 501.67 | 373.62 | 264.63 | 515.27 | -726.39 | 2,866 |
Net Income to Common | 501.67 | 373.62 | 264.63 | 515.27 | -726.39 | 2,866 |
Net Income Growth | 62.95% | 41.19% | -48.64% | - | - | 606.10% |
Shares Outstanding (Basic) | 44,616 | 45,015 | 45,626 | 45,599 | 45,118 | 45,427 |
Shares Outstanding (Diluted) | 44,616 | 45,015 | 45,626 | 45,599 | 45,118 | 45,427 |
Shares Change | -3.08% | -1.34% | 0.06% | 1.07% | -0.68% | -0.41% |
EPS (Basic) | 0.01 | 0.01 | 0.01 | 0.01 | -0.02 | 0.06 |
EPS (Diluted) | 0.01 | 0.01 | 0.01 | 0.01 | -0.02 | 0.06 |
EPS Growth | 68.15% | 43.10% | -48.67% | - | - | 608.99% |
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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 3,036 | 948.87 | 538.26 | -2,745 | 1,090 | 10,025 |
Free Cash Flow Per Share | 0.07 | 0.02 | 0.01 | -0.06 | 0.02 | 0.22 |
Dividend Per Share | - | - | 0.002 | - | - | 0.019 |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 10.10% | 8.87% | 7.30% | 8.85% | 6.57% | 10.65% |
Operating Margin | 3.14% | 3.24% | 2.67% | 3.33% | 1.24% | 6.75% |
Profit Margin | 0.80% | 0.56% | 0.39% | 0.73% | -1.01% | 3.33% |
Free Cash Flow Margin | 4.81% | 1.43% | 0.79% | -3.89% | 1.51% | 11.63% |
EBITDA | 6,437 | 6,686 | 6,075 | 6,307 | 4,346 | 9,229 |
EBITDA Margin | 10.21% | 10.08% | 8.92% | 8.94% | 6.02% | 10.71% |
D&A For EBITDA | 4,454 | 4,537 | 4,259 | 3,961 | 3,451 | 3,415 |
EBIT | 1,983 | 2,149 | 1,816 | 2,347 | 895.55 | 5,814 |
EBIT Margin | 3.14% | 3.24% | 2.67% | 3.33% | 1.24% | 6.75% |
Effective Tax Rate | 41.49% | 21.36% | 75.83% | 92.96% | - | 14.15% |
Revenue as Reported | 63,063 | 66,358 | 68,089 | 70,565 | 72,172 | 86,183 |