Baotou Tianhe Magnetics Technology Co., Ltd. (SHA:603072)
China · Delayed Price · Currency is CNY 29.96
-0.87 (-2.82%)
At close: Sep 11, 2026
SHA:603072 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 | 2,432 | 1,991 | 2,384 | 2,378 | 2,494 | 1,720 |
Other Revenue | 263.93 | 353.76 | 205.22 | 273 | 390.51 | 105.78 |
| 2,696 | 2,345 | 2,590 | 2,651 | 2,885 | 1,825 | |
Revenue Growth | 19.14% | -9.47% | -2.33% | -8.09% | 58.03% | 60.49% |
Cost of Revenue | 2,279 | 2,036 | 2,275 | 2,293 | 2,447 | 1,529 |
Gross Profit | 417.22 | 308.75 | 314.43 | 358.59 | 438.18 | 296.41 |
Selling, General & Admin | 58.1 | 57.39 | 58.43 | 48.4 | 44.43 | 46.32 |
Research & Development | 145.25 | 112.32 | 96.63 | 92.92 | 131.89 | 76.35 |
Other Operating Expenses | 7.91 | -7.63 | -0.87 | 4.62 | 4.84 | 4.54 |
Operating Expenses | 215.77 | 165.31 | 154.15 | 145.69 | 206.5 | 129.51 |
Operating Income | 201.45 | 143.44 | 160.28 | 212.91 | 231.68 | 166.9 |
Interest Expense | -4.64 | -11.55 | -24.71 | -41.18 | -33.38 | -14.31 |
Interest & Investment Income | 7.34 | 7.39 | 3.87 | 1.38 | 3.06 | 1.63 |
Currency Exchange Gain (Loss) | -6.24 | 5.11 | -0.09 | 5 | 8.29 | -2.35 |
Other Non Operating Income (Expenses) | -17.06 | -0.81 | -0.63 | -2.25 | -2.93 | -1.92 |
EBT Excluding Unusual Items | 180.85 | 143.58 | 138.71 | 175.86 | 206.72 | 149.95 |
Gain (Loss) on Sale of Investments | - | - | - | - | -0.24 | - |
Gain (Loss) on Sale of Assets | 0.22 | -0.2 | -3.54 | -0.17 | 0.14 | -0.01 |
Asset Writedown | -9.45 | -0.2 | -0.02 | -0.03 | -1.21 | -0.07 |
Legal Settlements | - | - | - | -1.15 | 1.37 | - |
Other Unusual Items | 26.31 | 27.73 | 8.69 | 8.7 | 27.63 | 5.97 |
Pretax Income | 197.93 | 170.91 | 143.85 | 183.2 | 234.41 | 155.84 |
Income Tax Expense | 10.39 | 9.75 | 7.76 | 14.39 | 11.57 | 12.8 |
Net Income | 187.55 | 161.16 | 136.09 | 168.81 | 222.84 | 143.04 |
Net Income to Common | 187.55 | 161.16 | 136.09 | 168.81 | 222.84 | 143.04 |
Net Income Growth | 51.29% | 18.43% | -19.38% | -24.25% | 55.79% | 7.91% |
Shares Outstanding (Basic) | 264 | 264 | 197 | 199 | 199 | 199 |
Shares Outstanding (Diluted) | 264 | 264 | 197 | 199 | 199 | 199 |
Shares Change | 13.87% | 33.96% | -0.69% | -0.18% | 0.15% | 0.42% |
EPS (Basic) | 0.71 | 0.61 | 0.69 | 0.85 | 1.12 | 0.72 |
EPS (Diluted) | 0.71 | 0.61 | 0.69 | 0.85 | 1.12 | 0.72 |
EPS Growth | 32.86% | -11.59% | -18.82% | -24.11% | 55.56% | 7.46% |
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 | 140.45 | 82.77 | 286.94 | 184.08 | -551.5 | -59.76 |
Free Cash Flow Per Share | 0.53 | 0.31 | 1.46 | 0.93 | -2.77 | -0.30 |
Dividend Per Share | 0.250 | 0.250 | 0.150 | - | - | - |
Dividend Growth | 66.67% | 66.67% | - | - | - | - |
Gross Margin | 15.48% | 13.17% | 12.14% | 13.53% | 15.19% | 16.24% |
Operating Margin | 7.47% | 6.12% | 6.19% | 8.03% | 8.03% | 9.14% |
Profit Margin | 6.96% | 6.87% | 5.25% | 6.37% | 7.72% | 7.84% |
Free Cash Flow Margin | 5.21% | 3.53% | 11.08% | 6.94% | -19.12% | -3.27% |
EBITDA | 265.18 | 206.46 | 220.57 | 268.87 | 276.79 | 204.19 |
EBITDA Margin | 9.84% | 8.81% | 8.52% | 10.14% | 9.59% | 11.19% |
D&A For EBITDA | 63.73 | 63.01 | 60.29 | 55.96 | 45.11 | 37.29 |
EBIT | 201.45 | 143.44 | 160.28 | 212.91 | 231.68 | 166.9 |
EBIT Margin | 7.47% | 6.12% | 6.19% | 8.03% | 8.03% | 9.14% |
Effective Tax Rate | 5.25% | 5.70% | 5.40% | 7.86% | 4.94% | 8.21% |
Revenue as Reported | 1,404 | 2,345 | 2,590 | 2,651 | 2,885 | 1,825 |
Advertising Expenses | - | 1.71 | 1.74 | 0.75 | 0.73 | 1 |