Beijing North Star Company Limited (FRA:BJ3)
Germany · Delayed Price · Currency is EUR 0.0710
-0.0015 (-2.07%)
At close: Feb 20, 2026
FRA:BJ3 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Other Revenue | 6,788 | 7,152 | 15,751 | 12,989 | 22,183 | 17,996 |
Total Revenue | 6,788 | 7,152 | 15,751 | 12,989 | 22,183 | 17,996 |
Revenue Growth (YoY | -32.06% | -54.59% | 21.27% | -41.45% | 23.27% | -10.57% |
Property Expenses | 7,790 | 7,846 | 12,098 | 11,246 | 18,324 | 14,615 |
Selling, General & Administrative | 1,290 | 1,214 | 1,325 | 1,350 | 1,575 | 1,352 |
Other Operating Expenses | 314 | 432.54 | 966.46 | 781.82 | 1,177 | 829.14 |
Total Operating Expenses | 9,347 | 9,517 | 14,401 | 13,380 | 21,086 | 16,795 |
Operating Income | -2,559 | -2,364 | 1,351 | -391.31 | 1,097 | 1,201 |
Interest Expense | -1,175 | -1,021 | -907.63 | -903.85 | -688.95 | -466.72 |
Interest & Investment Income | 266.47 | 329.94 | 167.25 | 143.61 | 386.84 | 409.54 |
Currency Exchange Gain (Loss) | -0.24 | -0.24 | 0.18 | 0.35 | -0.19 | 0.54 |
Other Non-Operating Income | -137.01 | -137.59 | -254.5 | -167.48 | -33.05 | -1.59 |
EBT Excluding Unusual Items | -3,604 | -3,193 | 355.82 | -1,319 | 761.19 | 1,143 |
Gain (Loss) on Sale of Assets | -1.39 | -1.29 | -1.48 | -0.14 | -3.58 | -5.04 |
Asset Writedown | -854.98 | -59.97 | - | -137.8 | -215.75 | - |
Other Unusual Items | 101.71 | 101.71 | 44.38 | 18.3 | 32.76 | 21.85 |
Pretax Income | -4,359 | -3,152 | 398.73 | -1,438 | 574.62 | 1,160 |
Income Tax Expense | 339.89 | 268.36 | 462.16 | 214.54 | 466.74 | 583.92 |
Earnings From Continuing Operations | -4,699 | -3,421 | -63.43 | -1,653 | 107.88 | 575.98 |
Net Income to Company | -4,699 | -3,421 | -63.43 | -1,653 | 107.88 | 575.98 |
Minority Interest in Earnings | 625.81 | 593.22 | 131.5 | 77.33 | 105.1 | -305.01 |
Net Income | -4,073 | -2,827 | 68.06 | -1,576 | 212.98 | 270.97 |
Preferred Dividends & Other Adjustments | - | - | - | 25.36 | 137.78 | 143.53 |
Net Income to Common | -4,073 | -2,827 | 68.06 | -1,601 | 75.2 | 127.44 |
Net Income Growth | - | - | - | - | -21.40% | -83.62% |
Basic Shares Outstanding | 3,389 | 3,367 | 3,367 | 3,367 | 3,367 | 3,367 |
Diluted Shares Outstanding | 3,389 | 3,367 | 3,367 | 3,367 | 3,367 | 3,367 |
Shares Change (YoY) | 2.77% | - | - | - | - | - |
EPS (Basic) | -1.20 | -0.84 | 0.02 | -0.48 | 0.02 | 0.04 |
EPS (Diluted) | -1.20 | -0.84 | 0.02 | -0.48 | 0.02 | 0.04 |
EPS Growth | - | - | - | - | -47.16% | -91.71% |
Dividend Per Share | - | - | 0.020 | - | 0.010 | 0.030 |
Dividend Growth | - | - | - | - | -66.67% | -80.00% |
Operating Margin | -37.69% | -33.06% | 8.57% | -3.01% | 4.94% | 6.68% |
Profit Margin | -60.00% | -39.53% | 0.43% | -12.32% | 0.34% | 0.71% |
EBITDA | -1,892 | -1,915 | 1,511 | 43.64 | 1,215 | 1,317 |
EBITDA Margin | -27.88% | -26.77% | 9.59% | 0.34% | 5.47% | 7.32% |
D&A For Ebitda | 666.21 | 449.37 | 160.26 | 434.95 | 118.07 | 115.74 |
EBIT | -2,559 | -2,364 | 1,351 | -391.31 | 1,097 | 1,201 |
EBIT Margin | -37.69% | -33.06% | 8.57% | -3.01% | 4.94% | 6.68% |
Effective Tax Rate | - | - | 115.91% | - | 81.23% | 50.34% |
Revenue as Reported | 6,788 | 7,152 | 15,751 | 12,989 | 22,183 | 17,996 |
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.