Ninestar Corporation (SHE:002180)
China · Delayed Price · Currency is CNY 18.72
-0.74 (-3.80%)
Nov 21, 2025, 3:04 PM CST
Ninestar 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
Operating Revenue | 21,120 | 26,010 | 23,740 | 25,510 | 22,542 | 20,868 | Upgrade |
Other Revenue | 405.19 | 405.19 | 322.12 | 345.47 | 249.88 | 247.58 | Upgrade |
| 21,526 | 26,415 | 24,062 | 25,855 | 22,792 | 21,116 | Upgrade | |
Revenue Growth (YoY) | -15.62% | 9.78% | -6.94% | 13.44% | 7.94% | -9.36% | Upgrade |
Cost of Revenue | 15,030 | 17,931 | 16,649 | 17,596 | 15,162 | 14,418 | Upgrade |
Gross Profit | 6,496 | 8,484 | 7,413 | 8,259 | 7,629 | 6,698 | Upgrade |
Selling, General & Admin | 4,018 | 4,298 | 4,745 | 4,407 | 3,926 | 4,056 | Upgrade |
Research & Development | 1,405 | 1,695 | 1,741 | 1,679 | 1,452 | 1,378 | Upgrade |
Other Operating Expenses | 18.53 | 90.69 | 33.06 | 39.1 | 25.25 | 29.43 | Upgrade |
Operating Expenses | 5,418 | 6,158 | 6,576 | 6,163 | 5,444 | 5,456 | Upgrade |
Operating Income | 1,078 | 2,326 | 837.02 | 2,096 | 2,185 | 1,242 | Upgrade |
Interest Expense | -685.15 | -916.2 | -935.74 | -597.43 | -595.64 | -844.78 | Upgrade |
Interest & Investment Income | 173.34 | 426.34 | 224.11 | 156.19 | 283.87 | 95.66 | Upgrade |
Currency Exchange Gain (Loss) | 139.04 | 139.04 | -27.58 | 813.73 | -174.26 | -778.45 | Upgrade |
Other Non Operating Income (Expenses) | -67.11 | -89.54 | -92.37 | -19.11 | -20.37 | -90.29 | Upgrade |
EBT Excluding Unusual Items | 637.97 | 1,886 | 5.44 | 2,450 | 1,678 | -376 | Upgrade |
Impairment of Goodwill | -711.13 | -711.13 | -8,159 | - | - | - | Upgrade |
Gain (Loss) on Sale of Investments | -19.71 | 15.36 | -352.02 | -239.32 | 198.68 | 22.59 | Upgrade |
Gain (Loss) on Sale of Assets | -178.92 | 127.79 | 202.13 | 6.38 | 40.58 | -11.59 | Upgrade |
Asset Writedown | -357.64 | -94.25 | -967.31 | -11.23 | -7.82 | -12.33 | Upgrade |
Other Unusual Items | 112.13 | 112.13 | 110.25 | 177.21 | 95.81 | 90.93 | Upgrade |
Pretax Income | -517.3 | 1,335 | -9,160 | 2,383 | 2,006 | -286.4 | Upgrade |
Income Tax Expense | 349.04 | 520.43 | -258.9 | 328.55 | 409.26 | -322.74 | Upgrade |
Earnings From Continuing Operations | -866.34 | 814.98 | -8,901 | 2,054 | 1,596 | 36.34 | Upgrade |
Minority Interest in Earnings | 178.14 | -65.78 | 2,716 | -191.12 | -433.24 | 108.84 | Upgrade |
Net Income | -688.2 | 749.2 | -6,185 | 1,863 | 1,163 | 145.18 | Upgrade |
Net Income to Common | -688.2 | 749.2 | -6,185 | 1,863 | 1,163 | 145.18 | Upgrade |
Net Income Growth | - | - | - | 60.15% | 701.23% | -80.50% | Upgrade |
Shares Outstanding (Basic) | 1,411 | 1,402 | 1,407 | 1,408 | 1,186 | 1,141 | Upgrade |
Shares Outstanding (Diluted) | 1,411 | 1,409 | 1,407 | 1,414 | 1,187 | 1,148 | Upgrade |
Shares Change (YoY) | 0.79% | 0.11% | -0.47% | 19.09% | 3.45% | 7.85% | Upgrade |
EPS (Basic) | -0.49 | 0.53 | -4.39 | 1.32 | 0.98 | 0.13 | Upgrade |
EPS (Diluted) | -0.49 | 0.53 | -4.39 | 1.32 | 0.98 | 0.13 | Upgrade |
EPS Growth | - | - | - | 34.48% | 674.47% | -81.92% | Upgrade |
Free Cash Flow | 1,076 | 1,683 | 1,913 | 51.97 | 2,081 | 1,681 | Upgrade |
Free Cash Flow Per Share | 0.76 | 1.20 | 1.36 | 0.04 | 1.75 | 1.47 | Upgrade |
Dividend Per Share | - | - | - | 0.120 | 0.100 | 0.120 | Upgrade |
Dividend Growth | - | - | - | 20.00% | -16.67% | 20.00% | Upgrade |
Gross Margin | 30.18% | 32.12% | 30.81% | 31.94% | 33.47% | 31.72% | Upgrade |
Operating Margin | 5.01% | 8.80% | 3.48% | 8.11% | 9.59% | 5.88% | Upgrade |
Profit Margin | -3.20% | 2.84% | -25.70% | 7.21% | 5.10% | 0.69% | Upgrade |
Free Cash Flow Margin | 5.00% | 6.37% | 7.95% | 0.20% | 9.13% | 7.96% | Upgrade |
EBITDA | 1,740 | 3,166 | 1,914 | 3,075 | 3,141 | 2,402 | Upgrade |
EBITDA Margin | 8.08% | 11.98% | 7.95% | 11.89% | 13.78% | 11.38% | Upgrade |
D&A For EBITDA | 662.15 | 839.96 | 1,077 | 978.81 | 955.9 | 1,160 | Upgrade |
EBIT | 1,078 | 2,326 | 837.02 | 2,096 | 2,185 | 1,242 | Upgrade |
EBIT Margin | 5.01% | 8.80% | 3.48% | 8.11% | 9.59% | 5.88% | Upgrade |
Effective Tax Rate | - | 38.97% | - | 13.79% | 20.40% | - | Upgrade |
Revenue as Reported | 21,526 | 26,415 | 24,062 | 25,855 | 22,792 | 21,116 | Upgrade |
Advertising Expenses | - | 195.13 | 198.61 | 226.56 | - | - | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.