United States Steel 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	2016 - 2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Operating Revenue	12,245	6,937	13,150	2,544	9,554	11,554	Upgrade
Other Revenue	21.52	21.52	37.38	14.37	43.07	-2.39	Upgrade
Revenue	12,266	6,959	13,187	2,559	9,597	11,552	Upgrade
Revenue Growth (YoY)	-7.48%	-47.23%	415.37%	-73.34%	-16.93%	-13.02%	Upgrade
Cost of Revenue	8,208	4,772	9,634	1,878	5,129	6,729	Upgrade
Gross Profit	4,058	2,187	3,554	680.52	4,468	4,823	Upgrade
Selling, General & Admin	440.83	446.1	487.14	493.31	601.81	558.24	Upgrade
Other Operating Expenses	1,285	727.54	1,295	407.94	1,618	1,574	Upgrade
Operating Expenses	1,728	1,177	1,781	903.13	2,221	2,133	Upgrade
Operating Income	2,330	1,010	1,773	-222.61	2,247	2,689	Upgrade
Interest Expense	-830.65	-870.29	-1,024	-924.48	-737.24	-601.66	Upgrade
Interest & Investment Income	262.82	170.87	514.48	1,114	425.12	497.36	Upgrade
Currency Exchange Gain (Loss)	0	0	0	0.02	-0.01	-0.02	Upgrade
Other Non Operating Income (Expenses)	-4.41	-1.28	-9.05	-13.97	-4.26	-4.83	Upgrade
EBT Excluding Unusual Items	1,757	309.7	1,255	-46.64	1,931	2,580	Upgrade
Gain (Loss) on Sale of Investments	7.35	5.85	-166.27	-16.81	-2.98	-12.92	Upgrade
Gain (Loss) on Sale of Assets	158.04	158.02	27.97	163.12	69.39	9.48	Upgrade
Asset Writedown	0.01	-	-105.47	-	-	-	Upgrade
Other Unusual Items	7.93	-3.05	28.55	40.61	55.77	26.43	Upgrade
Pretax Income	1,931	470.52	1,040	140.28	2,053	2,603	Upgrade
Income Tax Expense	838.22	403.53	584.71	86.44	871.07	619.4	Upgrade
Earnings From Continuing Operations	1,093	67	454.94	53.84	1,182	1,984	Upgrade
Minority Interest in Earnings	-734.98	-383.76	100.22	-110.87	-376.64	-605.62	Upgrade
Net Income	357.57	-316.76	555.16	-57.04	805.28	1,378	Upgrade
Net Income to Common	357.57	-316.76	555.16	-57.04	805.28	1,378	Upgrade
Net Income Growth	-42.84%	-	-	-	-41.57%	-41.11%	Upgrade
Shares Outstanding (Basic)	6,433	6,335	6,168	5,704	6,194	5,992	Upgrade
Shares Outstanding (Diluted)	6,433	6,335	6,168	5,704	6,194	5,992	Upgrade
Shares Change (YoY)	5.72%	2.70%	8.15%	-7.92%	3.38%	-2.70%	Upgrade
EPS (Basic)	0.06	-0.05	0.09	-0.01	0.13	0.23	Upgrade
EPS (Diluted)	0.06	-0.05	0.09	-0.01	0.13	0.23	Upgrade
EPS Growth	-45.93%	-	-	-	-43.48%	-39.47%	Upgrade
Free Cash Flow	3,278	2,345	-196.06	135.71	2,769	2,526	Upgrade
Free Cash Flow Per Share	0.51	0.37	-0.03	0.02	0.45	0.42	Upgrade
Dividend Per Share	-	-	0.028	0.002	0.053	0.138	Upgrade
Dividend Growth	-	-	1300.00%	-96.23%	-61.59%	-	Upgrade
Gross Margin	33.08%	31.43%	26.95%	26.60%	46.56%	41.75%	Upgrade
Operating Margin	18.99%	14.52%	13.45%	-8.70%	23.42%	23.28%	Upgrade
Profit Margin	2.92%	-4.55%	4.21%	-2.23%	8.39%	11.93%	Upgrade
Free Cash Flow Margin	26.72%	33.69%	-1.49%	5.30%	28.86%	21.86%	Upgrade
EBITDA	2,763	1,428	2,125	115.53	2,536	2,960	Upgrade
EBITDA Margin	22.53%	20.52%	16.11%	4.52%	26.43%	25.62%	Upgrade
D&A For EBITDA	433.66	417.32	351.96	338.14	289.15	270.18	Upgrade
EBIT	2,330	1,010	1,773	-222.61	2,247	2,689	Upgrade
EBIT Margin	18.99%	14.52%	13.45%	-8.70%	23.42%	23.28%	Upgrade
Effective Tax Rate	43.41%	85.76%	56.24%	61.62%	42.43%	23.79%	Upgrade
Revenue as Reported	12,266	6,959	13,187	2,559	9,597	11,552	Upgrade
Advertising Expenses	-	13.1	8.85	9.51	13.22	7.21	Upgrade

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