Bluestar Adisseo Company (SHA:600299)
China · Delayed Price · Currency is CNY 8.57
+0.25 (3.00%)
Sep 4, 2026, 3:00 PM CST
Bluestar Adisseo Company Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 18,426 | 17,231 | 15,534 | 13,184 | 14,529 | 12,869 |
| 18,426 | 17,231 | 15,534 | 13,184 | 14,529 | 12,869 | |
Revenue Growth | 9.77% | 10.92% | 17.83% | -9.26% | 12.90% | 8.04% |
Cost of Revenue | 13,271 | 12,427 | 10,869 | 10,378 | 10,625 | 8,479 |
Gross Profit | 5,154 | 4,803 | 4,665 | 2,806 | 3,904 | 4,390 |
Selling, General & Admin | 2,396 | 2,355 | 2,260 | 2,004 | 1,866 | 1,845 |
Research & Development | 554.39 | 451.78 | 439.59 | 410.81 | 352.45 | 337.57 |
Other Operating Expenses | 83.89 | 76.14 | 72.57 | 50.55 | 45.29 | 69.22 |
Operating Expenses | 3,028 | 2,865 | 2,779 | 2,498 | 2,267 | 2,254 |
Operating Income | 2,127 | 1,938 | 1,886 | 307.51 | 1,637 | 2,136 |
Interest Expense | -42.76 | -54.22 | -83.52 | -97.6 | -43.48 | -19.28 |
Interest & Investment Income | 52.9 | 89.23 | 31.27 | 20.46 | 9.04 | 12.38 |
Earnings From Equity Investments | -75.22 | -110.01 | -98.35 | -42.39 | -9.59 | - |
Currency Exchange Gain (Loss) | 27.58 | -44.76 | 44.25 | -5 | -105.7 | 3.72 |
Other Non Operating Income (Expenses) | -149.79 | -136.3 | -48.08 | -36.55 | -29.26 | -13.57 |
EBT Excluding Unusual Items | 1,939 | 1,682 | 1,732 | 146.43 | 1,458 | 2,119 |
Gain (Loss) on Sale of Investments | -75.19 | -10.79 | -32.89 | 38.44 | 30.58 | -71.08 |
Gain (Loss) on Sale of Assets | 0.87 | -1.77 | -1.02 | -10.49 | -14.17 | 0.07 |
Asset Writedown | -61.43 | -44.82 | - | -142.81 | - | -29.75 |
Other Unusual Items | -62.38 | -54.1 | -123.35 | 32.87 | 66.31 | 30.05 |
Pretax Income | 1,741 | 1,570 | 1,575 | 64.44 | 1,541 | 2,049 |
Income Tax Expense | 420.23 | 413.81 | 369.04 | 11.76 | 291.06 | 513.09 |
Earnings From Continuing Operations | 1,321 | 1,157 | 1,205 | 52.68 | 1,250 | 1,536 |
Minority Interest in Earnings | -1.82 | -2.16 | -1.14 | -0.51 | -3.16 | -63.99 |
Net Income | 1,319 | 1,155 | 1,204 | 52.17 | 1,247 | 1,472 |
Net Income to Common | 1,319 | 1,155 | 1,204 | 52.17 | 1,247 | 1,472 |
Net Income Growth | -1.32% | -4.13% | 2208.66% | -95.82% | -15.29% | 8.88% |
Shares Outstanding (Basic) | 2,906 | 2,687 | 2,682 | 2,682 | 2,682 | 2,682 |
Shares Outstanding (Diluted) | 2,906 | 2,687 | 2,682 | 2,682 | 2,682 | 2,682 |
Shares Change | 8.37% | 0.20% | - | - | - | - |
EPS (Basic) | 0.45 | 0.43 | 0.45 | 0.02 | 0.46 | 0.55 |
EPS (Diluted) | 0.45 | 0.43 | 0.45 | 0.02 | 0.46 | 0.55 |
EPS Growth | -9.62% | -4.33% | 2208.77% | -95.77% | -16.17% | 9.75% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -73.59 | -371.61 | 1,322 | 1,317 | 186.53 | 288.08 |
Free Cash Flow Per Share | -0.03 | -0.14 | 0.49 | 0.49 | 0.07 | 0.11 |
Dividend Per Share | 0.151 | 0.151 | 0.180 | 0.060 | 0.151 | 0.178 |
Dividend Growth | -16.11% | -16.11% | 200.00% | -60.27% | -15.17% | 1.14% |
Gross Margin | 27.97% | 27.88% | 30.03% | 21.28% | 26.87% | 34.11% |
Operating Margin | 11.54% | 11.25% | 12.14% | 2.33% | 11.27% | 16.60% |
Profit Margin | 7.16% | 6.70% | 7.75% | 0.40% | 8.58% | 11.44% |
Free Cash Flow Margin | -0.40% | -2.16% | 8.51% | 9.99% | 1.28% | 2.24% |
EBITDA | 3,511 | 3,220 | 3,340 | 1,903 | 2,896 | 3,254 |
EBITDA Margin | 19.06% | 18.69% | 21.50% | 14.44% | 19.93% | 25.29% |
D&A For EBITDA | 1,385 | 1,282 | 1,454 | 1,596 | 1,259 | 1,118 |
EBIT | 2,127 | 1,938 | 1,886 | 307.51 | 1,637 | 2,136 |
EBIT Margin | 11.54% | 11.25% | 12.14% | 2.33% | 11.27% | 16.60% |
Effective Tax Rate | 24.13% | 26.35% | 23.44% | 18.25% | 18.89% | 25.04% |
Revenue as Reported | 18,426 | 17,231 | 15,534 | 13,184 | 14,529 | 12,869 |