300748.SZ SHZ
JL MAG Rare-Earth Co., Ltd.
1W: -6.7%
1M: -10.6%
3M: -26.9%
YTD: -34.3%
1Y: -13.9%
3Y: +30.0%
5Y: +15.5%
¥24.11 ($3.60)
+0.12 (+0.50%)
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Income Trends
Revenue
$7.7B
+13.9% ▲
5Y CAGR: +26.1%
Gross Profit
$1.6B
+124.3% ▲
5Y CAGR: +22.9%
Operating Income
$684M
+399.0% ▲
5Y CAGR: +19.4%
Net Income
$706M
+142.4% ▲
5Y CAGR: +23.6%
EPS (Diluted)
$0.51
+131.8% ▲
5Y CAGR: +23.6%
EBITDA
$923M
+77.7% ▲
5Y CAGR: +19.0%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $4.1B | $7.2B | $6.7B | $6.8B | $7.7B |
| YoY Growth | +68.8% | +75.6% | -6.7% | +1.1% | +13.9% |
| Cost of Revenue | $3.2B | $6.0B | $5.6B | $6.1B | $6.1B |
| Gross Profit | $907M | $1.1B | $1.0B | $711M | $1.6B |
| Gross Margin | 22.2% | 16.0% | 15.6% | 10.5% | 20.7% |
| R&D Expenses | $160M | $337M | $354M | $321M | $496M |
| SG&A Expenses | $169M | $182M | $219M | $252M | $336M |
| Operating Expenses | $394M | $380M | $574M | $574M | $910M |
| Operating Income | $513M | $769M | $472M | $137M | $684M |
| Operating Margin | 12.6% | 10.7% | 7.1% | 2.0% | 8.9% |
| Interest Expense | $78M | $69M | $48M | $43M | $79M |
| Income Before Tax | $512M | $767M | $617M | $315M | $789M |
| Tax Expense | $58M | $62M | $50M | $21M | $62M |
| Net Income | $453M | $703M | $564M | $291M | $706M |
| Net Margin | 11.1% | 9.8% | 8.4% | 4.3% | 9.2% |
| EPS (Diluted) | $0.41 | $0.52 | $0.42 | $0.21 | $0.51 |
| EBITDA | $631M | $685M | $616M | $300M | $923M |
| Shares Outstanding | 1.12B | 1.34B | 1.34B | 1.36B | 1.37B |