Yunnan Luoping Zinc&Electricity Co., Ltd. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€149.97M -18.0%	-€9.38M -62.3%	-6.3% +0.073 pp	€31.90M -35.7%	21.3% -0.059 pp
2023	€183.00M -21.9%	-€24.88M -14.2%	-13.6% -0.012 pp	€49.64M +2,160.2%	27.1% +0.26 pp
2022	€234.24M +7.9%	-€29.00M -897.2%	-12.4% -0.14 pp	€2.20M -93.7%	0.9% -0.15 pp
2021	€217.10M +5.9%	€3.64M -123.9%	1.7% +0.091 pp	€34.73M +87.7%	16.0% +0.070 pp
2020	€204.95M -7.7%	-€15.20M -599.7%	-7.4% -0.088 pp	€18.50M -62.4%	9.0% -0.13 pp
2019	€222.10M +73.8%	€3.04M -109.9%	1.4% +0.25 pp	€49.24M +25.8%	22.2% -0.085 pp
2018	€127.78M -33.7%	-€30.67M -566.2%	-24.0% -0.27 pp	€39.14M +210.0%	30.6% +0.24 pp
2017	€192.60M +61.3%	€6.58M -33.3%	3.4% -0.048 pp	€12.63M -65.1%	6.6% -0.24 pp
2016	€119.43M +6.9%	€9.87M +367.7%	8.3% +0.064 pp	€36.13M +448.6%	30.3% +0.24 pp
2015	€111.74M +41.3%	€2.11M -32.7%	1.9% -0.021 pp	€6.59M -50.8%	5.9% -0.11 pp
2014	€79.09M -22.3%	€3.13M -151.6%	4.0% +0.099 pp	€13.39M -11.7%	16.9% +0.020 pp
2013	€101.79M -32.2%	-€6.08M -344.7%	-6.0% -0.076 pp	€15.16M -58.7%	14.9% -0.096 pp
2012	€150.18M +0.3%	€2.48M -107.4%	1.7% +0.24 pp	€36.73M +2,686.5%	24.5% +0.24 pp
2011	€149.66M +4.0%	-€33.64M +1,618.3%	-22.5% -0.21 pp	€1.32M -180.2%	0.9% +0.020 pp
2010	€143.96M +6.4%	-€1.96M -307.3%	-1.4% -0.021 pp	-€1.64M -110.8%	-1.1% -0.12 pp
2009	€135.29M +31.5%	€944.33K -115.1%	0.7% +0.068 pp	€15.19M -46.1%	11.2% -0.16 pp
2008	€102.89M -30.2%	-€6.26M -152.4%	-6.1% -0.14 pp	€28.19M -1,091.4%	27.4% +0.29 pp
2007	€147.39M +32.2%	€11.94M +16.7%	8.1% -0.011 pp	-€2.84M -117.0%	-1.9% -0.17 pp
2006	€111.47M +158.3%	€10.24M +134.1%	9.2% -0.0095 pp	€16.75M +96.9%	15.0% -0.047 pp
2005	€43.15M +34.0%	€4.37M +19.7%	10.1% -0.012 pp	€8.51M -16.7%	19.7% -0.12 pp
2004	€32.20M +42.4%	€3.65M +74.5%	11.3% +0.021 pp	€10.21M +169.9%	31.7% +0.15 pp
2003	€22.62M	€2.09M	9.3%	€3.78M	16.7%