Nanjing Hanrui Cobalt Co.,Ltd. (SHE:300618)
China flag China · Delayed Price · Currency is CNY
56.08
+2.84 (5.33%)
Sep 30, 2025, 3:04 PM CST

Nanjing Hanrui Cobalt Income Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202015 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Jan '23 Jan '22 Dec '20 2015 - 2019
Operating Revenue
6,4945,8864,7345,0654,3402,247
Upgrade
Other Revenue
64.0163.8954.5822.319.936.29
Upgrade
6,5585,9504,7895,0874,3502,254
Upgrade
Revenue Growth (YoY)
29.88%24.25%-5.86%16.95%93.00%26.68%
Upgrade
Cost of Revenue
5,6915,0644,0874,2373,0131,716
Upgrade
Gross Profit
867.15885.88701.68850.421,337537.96
Upgrade
Selling, General & Admin
290.11265.42193.13247.72177.21126.5
Upgrade
Research & Development
96.2495.5575.7156.9339.8337.19
Upgrade
Other Operating Expenses
162.04150.91162.01213.94143.9187.58
Upgrade
Operating Expenses
563.81528.37437.6508.21380.86256.93
Upgrade
Operating Income
303.34357.51264.08342.21955.85281.03
Upgrade
Interest Expense
-41.52-48.45-40.32-70.88-30.6-27.31
Upgrade
Interest & Investment Income
36.2137.8149.0228.1728.6918.7
Upgrade
Currency Exchange Gain (Loss)
-4.63-7.43-2.7647.52-4.45-6.86
Upgrade
Other Non Operating Income (Expenses)
-19.38-22.1-18.04-2.83-26.01-10.19
Upgrade
EBT Excluding Unusual Items
274.01317.34251.98344.18923.48255.37
Upgrade
Gain (Loss) on Sale of Investments
45.09-45.31-83.35-44.13-92.8171.01
Upgrade
Gain (Loss) on Sale of Assets
-3.08-0.240.1-20.32-0.15
Upgrade
Asset Writedown
-2.19-4.08-3.76-1.66-4.74-1.65
Upgrade
Other Unusual Items
28.6522.9-0.237.556.366.66
Upgrade
Pretax Income
342.48290.62164.74305.94852.61431.23
Upgrade
Income Tax Expense
58.761.639.3593.73189.6596.91
Upgrade
Earnings From Continuing Operations
283.78228.98155.39212.21662.96334.32
Upgrade
Minority Interest in Earnings
-17.6-27.36-17.150.20.210.18
Upgrade
Net Income
266.18201.62138.24212.41663.17334.5
Upgrade
Net Income to Common
266.18201.62138.24212.41663.17334.5
Upgrade
Net Income Growth
97.17%45.85%-34.92%-67.97%98.25%2312.45%
Upgrade
Shares Outstanding (Basic)
309310307308308283
Upgrade
Shares Outstanding (Diluted)
309310307308308288
Upgrade
Shares Change (YoY)
0.55%0.97%-0.21%-0.20%6.97%3.98%
Upgrade
EPS (Basic)
0.860.650.450.692.151.18
Upgrade
EPS (Diluted)
0.860.650.450.692.151.16
Upgrade
EPS Growth
96.10%44.44%-34.78%-67.91%85.34%2220.00%
Upgrade
Free Cash Flow
133.36160.82-273.771,310-1,188-97.28
Upgrade
Free Cash Flow Per Share
0.430.52-0.894.25-3.85-0.34
Upgrade
Dividend Per Share
0.1500.1500.1000.1500.4300.220
Upgrade
Dividend Growth
50.00%50.00%-33.33%-65.12%95.45%1900.00%
Upgrade
Gross Margin
13.22%14.89%14.65%16.72%30.73%23.87%
Upgrade
Operating Margin
4.63%6.01%5.51%6.73%21.98%12.47%
Upgrade
Profit Margin
4.06%3.39%2.89%4.18%15.25%14.84%
Upgrade
Free Cash Flow Margin
2.03%2.70%-5.72%25.75%-27.32%-4.32%
Upgrade
EBITDA
591.3629.97465.36487.841,069349.55
Upgrade
EBITDA Margin
9.02%10.59%9.72%9.59%24.58%15.51%
Upgrade
D&A For EBITDA
287.96272.46201.28145.64113.4468.52
Upgrade
EBIT
303.34357.51264.08342.21955.85281.03
Upgrade
EBIT Margin
4.63%6.01%5.51%6.73%21.98%12.47%
Upgrade
Effective Tax Rate
17.14%21.21%5.68%30.64%22.24%22.47%
Upgrade
Revenue as Reported
6,5585,9504,7895,0874,3502,254
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.