Xinjiang Baodi Mining Co., Ltd. (SHA:601121)
China
· Delayed Price · Currency is CNY 7.96
+0.20 (2.58%)
At close: Apr 29, 2026
Xinjiang Baodi Mining Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Operating Revenue | 1,612 | 1,173 | 816.99 | 727.05 | 877.26 | Upgrade
|
| Other Revenue | - | 22.57 | 49.19 | 33.56 | 41.03 | Upgrade
|
| Revenue | 1,612 | 1,196 | 866.18 | 760.61 | 918.28 | Upgrade
|
| Revenue Growth (YoY) | 34.78% | 38.07% | 13.88% | -17.17% | 33.56% | Upgrade
|
| Cost of Revenue | 1,031 | 669.65 | 544.88 | 471.82 | 447.41 | Upgrade
|
| Gross Profit | 581.27 | 526.31 | 321.3 | 288.79 | 470.87 | Upgrade
|
| Selling, General & Admin | 183.18 | 150.58 | 118.87 | 96.97 | 84.27 | Upgrade
|
| Research & Development | 4.42 | 5.51 | 2.48 | - | - | Upgrade
|
| Other Operating Expenses | 87.05 | 73.02 | 46.91 | 39.76 | 52.43 | Upgrade
|
| Operating Expenses | 274.65 | 228.96 | 167.09 | 136.56 | 133.32 | Upgrade
|
| Operating Income | 306.62 | 297.35 | 154.21 | 152.23 | 337.55 | Upgrade
|
| Interest Expense | - | -7.49 | -13.41 | -14.06 | -6.13 | Upgrade
|
| Interest & Investment Income | 16.09 | 28.67 | 121.87 | 115.34 | 28.74 | Upgrade
|
| Other Non Operating Income (Expenses) | -9.39 | -2.74 | 0.53 | -0.37 | -5.29 | Upgrade
|
| EBT Excluding Unusual Items | 313.31 | 315.79 | 263.19 | 253.14 | 354.87 | Upgrade
|
| Gain (Loss) on Sale of Investments | 0.12 | -0.33 | 1.1 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.1 | -2.97 | 2.79 | - | 5.15 | Upgrade
|
| Asset Writedown | -8.85 | - | -2.98 | - | -13.73 | Upgrade
|
| Other Unusual Items | - | 13.66 | 4.37 | 2.59 | 1.76 | Upgrade
|
| Pretax Income | 304.69 | 326.15 | 268.48 | 255.73 | 348.06 | Upgrade
|
| Income Tax Expense | 63.62 | 51.81 | 34.78 | 29.02 | 72.77 | Upgrade
|
| Earnings From Continuing Operations | 241.07 | 274.34 | 233.7 | 226.71 | 275.29 | Upgrade
|
| Minority Interest in Earnings | -100.73 | -136.05 | -47.09 | -26.59 | -25.79 | Upgrade
|
| Net Income | 140.34 | 138.3 | 186.61 | 200.11 | 249.5 | Upgrade
|
| Net Income to Common | 140.34 | 138.3 | 186.61 | 200.11 | 249.5 | Upgrade
|
| Net Income Growth | 1.47% | -25.89% | -6.74% | -19.79% | 61.27% | Upgrade
|
| Shares Outstanding (Basic) | 780 | 814 | 746 | 606 | 594 | Upgrade
|
| Shares Outstanding (Diluted) | 780 | 814 | 746 | 606 | 594 | Upgrade
|
| Shares Change (YoY) | -4.16% | 8.98% | 23.10% | 2.08% | -0.17% | Upgrade
|
| EPS (Basic) | 0.18 | 0.17 | 0.25 | 0.33 | 0.42 | Upgrade
|
| EPS (Diluted) | 0.18 | 0.17 | 0.25 | 0.33 | 0.42 | Upgrade
|
| EPS Growth | 5.88% | -32.00% | -24.24% | -21.43% | 61.54% | Upgrade
|
| Free Cash Flow | -187.87 | -488.52 | -79.23 | 142.1 | -195.45 | Upgrade
|
| Free Cash Flow Per Share | -0.24 | -0.60 | -0.11 | 0.23 | -0.33 | Upgrade
|
| Dividend Per Share | - | 0.087 | 0.117 | 0.128 | - | Upgrade
|
| Dividend Growth | - | -25.21% | -8.59% | - | - | Upgrade
|
| Gross Margin | 36.06% | 44.01% | 37.09% | 37.97% | 51.28% | Upgrade
|
| Operating Margin | 19.02% | 24.86% | 17.80% | 20.02% | 36.76% | Upgrade
|
| Profit Margin | 8.71% | 11.56% | 21.54% | 26.31% | 27.17% | Upgrade
|
| Free Cash Flow Margin | -11.65% | -40.85% | -9.15% | 18.68% | -21.28% | Upgrade
|
| EBITDA | 497.08 | 456.38 | 258.01 | 232.05 | 434.54 | Upgrade
|
| EBITDA Margin | 30.84% | 38.16% | 29.79% | 30.51% | 47.32% | Upgrade
|
| D&A For EBITDA | 190.46 | 159.03 | 103.8 | 79.82 | 96.99 | Upgrade
|
| EBIT | 306.62 | 297.35 | 154.21 | 152.23 | 337.55 | Upgrade
|
| EBIT Margin | 19.02% | 24.86% | 17.80% | 20.02% | 36.76% | Upgrade
|
| Effective Tax Rate | 20.88% | 15.88% | 12.95% | 11.35% | 20.91% | Upgrade
|
| Revenue as Reported | - | 1,196 | 866.18 | 760.61 | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.