Guangzhou Grandbuy Co., Ltd. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€669.36M +3.5%	€5.76M +31.6%	0.9% +0.0018 pp	€98.88M -41.6%	14.8% -0.11 pp
2023	€647.01M +9.2%	€4.38M -125.0%	0.7% +0.036 pp	€169.41M +239.1%	26.2% +0.18 pp
2022	€592.28M -18.1%	-€17.54M -155.6%	-3.0% -0.073 pp	€49.96M -28.0%	8.4% -0.012 pp
2021	€723.57M +153.7%	€31.55M +284.7%	4.4% +0.015 pp	€69.43M +541.2%	9.6% +0.058 pp
2020	€285.25M -70.6%	€8.20M -39.9%	2.9% +0.015 pp	€10.83M -60.8%	3.8% +0.0095 pp
2019	€970.86M +5.3%	€13.64M -44.0%	1.4% -0.012 pp	€27.64M -19.7%	2.8% -0.0089 pp
2018	€921.72M +10.5%	€24.35M +15.7%	2.6% +0.0012 pp	€34.40M -11.1%	3.7% -0.0091 pp
2017	€834.16M +5.6%	€21.05M +10.3%	2.5% +0.0011 pp	€38.70M -36.8%	4.6% -0.031 pp
2016	€790.12M -11.0%	€19.09M -37.1%	2.4% -0.010 pp	€61.26M +374.7%	7.8% +0.063 pp
2015	€887.41M -4.1%	€30.35M +5.2%	3.4% +0.0030 pp	€12.90M +26.6%	1.5% +0.0035 pp
2014	€925.69M -1.5%	€28.84M +7.2%	3.1% +0.0025 pp	€10.19M -81.1%	1.1% -0.046 pp
2013	€939.62M +5.6%	€26.90M +15.2%	2.9% +0.0024 pp	€53.89M -30.9%	5.7% -0.030 pp
2012	€889.84M +2.3%	€23.34M -9.8%	2.6% -0.0035 pp	€78.01M -23.1%	8.8% -0.029 pp
2011	€869.87M +23.3%	€25.86M +22.9%	3.0% -0.00012 pp	€101.40M -6.2%	11.7% -0.037 pp
2010	€705.25M +25.8%	€21.05M +5.0%	3.0% -0.0059 pp	€108.07M +245.3%	15.3% +0.097 pp
2009	€560.71M +43.3%	€20.04M +15.6%	3.6% -0.0085 pp	€31.30M -68.4%	5.6% -0.20 pp
2008	€391.36M +15.2%	€17.33M +30.4%	4.4% +0.0052 pp	€99.04M +50.2%	25.3% +0.059 pp
2007	€339.63M +37.8%	€13.29M +52.3%	3.9% +0.0037 pp	€65.92M +274.9%	19.4% +0.12 pp
2006	€246.39M +21.2%	€8.73M +21.9%	3.5% +0.00021 pp	€17.58M -4.9%	7.1% -0.020 pp
2005	€203.27M +11.7%	€7.16M +44.5%	3.5% +0.0080 pp	€18.49M +30.8%	9.1% +0.013 pp
2004	€182.05M	€4.95M	2.7%	€14.13M	7.8%