Chifeng Jilong Gold Mining Co.,Ltd. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€1.09B +25.0%	€213.53M +119.5%	19.5% +0.084 pp	€579.52M +21.4%	53.1% -0.016 pp
2023	€873.93M +15.2%	€97.30M +78.2%	11.1% +0.039 pp	€477.46M +31.2%	54.6% +0.066 pp
2022	€758.45M +65.7%	€54.60M -22.6%	7.2% -0.082 pp	€364.02M +43.4%	48.0% -0.075 pp
2021	€457.80M -17.0%	€70.51M -25.7%	15.4% -0.018 pp	€253.86M +2.5%	55.5% +0.11 pp
2020	€551.67M -24.9%	€94.89M +317.0%	17.2% +0.14 pp	€247.67M +133.5%	44.9% +0.30 pp
2019	€734.45M +181.8%	€22.75M -241.3%	3.1% +0.093 pp	€106.09M +44.3%	14.4% -0.14 pp
2018	€260.59M -16.8%	-€16.10M -148.5%	-6.2% -0.17 pp	€73.54M -534.2%	28.2% +0.34 pp
2017	€313.10M +22.5%	€33.20M -14.6%	10.6% -0.046 pp	-€16.94M -135.3%	-5.4% -0.24 pp
2016	€255.62M +32.7%	€38.88M +38.9%	15.2% +0.0068 pp	€47.92M +2.1%	18.7% -0.056 pp
2015	€192.57M +86.8%	€27.99M +1.0%	14.5% -0.12 pp	€46.94M +158.9%	24.4% +0.068 pp
2014	€103.06M +46.4%	€27.70M +0.3%	26.9% -0.12 pp	€18.13M -65.7%	17.6% -0.57 pp
2013	€70.39M +1.3%	€27.60M -4.1%	39.2% -0.022 pp	€52.80M +138.1%	75.0% +0.43 pp
2012	€69.47M +1,070.4%	€28.79M +56,483.9%	41.4% +0.41 pp	€22.18M +18,190.8%	31.9% +0.30 pp
2011	€5.94M -24.1%	€50.88K -96.8%	0.9% -0.20 pp	€121.26K -88.8%	2.0% -0.12 pp
2010	€7.82M +197.7%	€1.61M -191.6%	20.6% +0.87 pp	€1.08M -220.9%	13.8% +0.48 pp
2009	€2.63M +11.4%	-€1.76M +30.2%	-66.8% -0.096 pp	-€892.68K -5.5%	-34.0% +0.061 pp
2008	€2.36M +18.0%	-€1.35M -112.4%	-57.2% -6.0 pp	-€944.40K -110.2%	-40.1% -5.0 pp
2007	€2.00M -42.8%	€10.90M -140.7%	545.6% +13 pp	€9.22M -21,367.0%	461.5% +4.6 pp
2006	€3.49M -26.9%	-€26.75M +15.7%	-765.8% -2.8 pp	-€43.34K -101.1%	-1.2% -0.82 pp
2005	€4.78M -73.7%	-€23.11M -1,322.9%	-483.5% -4.9 pp	€3.85M -80.5%	80.6% -0.28 pp
2004	€18.16M -49.9%	€1.89M -49.6%	10.4% +0.00070 pp	€19.71M +32.6%	108.5% +0.68 pp
2003	€36.24M	€3.75M	10.3%	€14.86M	41.0%