Xi'an NovaStar Tech Co., Ltd. (SHE:301589)
China · Delayed Price · Currency is CNY 177.80
+2.30 (1.31%)
At close: May 8, 2026
Xi'an NovaStar Tech 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 | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Operating Revenue | 3,539 | 3,454 | 3,234 | 3,022 | 2,152 | 1,584 |
Other Revenue | 56.5 | 56.5 | 45.86 | 32.4 | 21.54 | - |
| 3,596 | 3,510 | 3,280 | 3,054 | 2,174 | 1,584 | |
Revenue Growth (YoY) | 11.70% | 7.03% | 7.38% | 40.49% | 37.24% | 60.81% |
Cost of Revenue | 1,597 | 1,558 | 1,487 | 1,456 | 1,181 | 865.42 |
Gross Profit | 1,999 | 1,952 | 1,792 | 1,598 | 993.03 | 718.63 |
Selling, General & Admin | 755.51 | 742.59 | 650.57 | 541.18 | 395.44 | 305.69 |
Research & Development | 566.59 | 555.03 | 540.27 | 441.96 | 319.18 | 213.33 |
Other Operating Expenses | -18.02 | -36.38 | -41.87 | -54.23 | -39.34 | -47.74 |
Operating Expenses | 1,332 | 1,290 | 1,158 | 943.18 | 681.82 | 486.43 |
Operating Income | 666.53 | 662.54 | 634.33 | 654.93 | 311.21 | 232.19 |
Interest Expense | -15.64 | -14.7 | -14.6 | -13.63 | -5.81 | -1.42 |
Interest & Investment Income | 21.43 | 17.21 | 22.85 | 8.32 | 4.13 | 11.99 |
Currency Exchange Gain (Loss) | -10.76 | -10.76 | 1.14 | 3.46 | 21.46 | -3.08 |
Other Non Operating Income (Expenses) | -12.7 | -1.94 | -4.07 | -0.9 | -1.28 | -0.65 |
EBT Excluding Unusual Items | 648.85 | 652.35 | 639.64 | 652.17 | 329.71 | 239.04 |
Impairment of Goodwill | -7.47 | -7.47 | -1.31 | - | - | - |
Gain (Loss) on Sale of Investments | 12.57 | 15.16 | -6.48 | - | - | - |
Gain (Loss) on Sale of Assets | 0.1 | 0.11 | 0 | 0.14 | 0.03 | 0.02 |
Asset Writedown | -5.86 | -0.53 | -0.06 | -0.22 | -0.18 | - |
Other Unusual Items | 11.87 | 12.31 | 28.01 | 22.81 | 10 | - |
Pretax Income | 660.05 | 671.93 | 659.8 | 674.91 | 339.56 | 239.07 |
Income Tax Expense | 80.69 | 85.65 | 66.97 | 67.78 | 31.32 | 27.53 |
Earnings From Continuing Operations | 579.36 | 586.28 | 592.83 | 607.12 | 308.25 | 211.54 |
Minority Interest in Earnings | 1.51 | 1.56 | 0.27 | - | 0 | - |
Net Income | 580.88 | 587.84 | 593.1 | 607.12 | 308.25 | 211.54 |
Net Income to Common | 580.88 | 587.84 | 593.1 | 607.12 | 308.25 | 211.54 |
Net Income Growth | 1.40% | -0.89% | -2.31% | 96.96% | 45.72% | 91.01% |
Shares Outstanding (Basic) | 90 | 91 | 90 | 69 | 69 | 69 |
Shares Outstanding (Diluted) | 91 | 91 | 90 | 69 | 69 | 69 |
Shares Change (YoY) | -1.74% | 1.11% | 30.25% | -0.07% | - | 0.20% |
EPS (Basic) | 6.45 | 6.47 | 6.57 | 8.76 | 4.44 | 3.05 |
EPS (Diluted) | 6.40 | 6.44 | 6.57 | 8.76 | 4.44 | 3.05 |
EPS Growth | 3.19% | -1.98% | -25.00% | 97.10% | 45.72% | 90.63% |
Free Cash Flow | 690.71 | 578.09 | -109.74 | 76.76 | -292.39 | -53.84 |
Free Cash Flow Per Share | 7.61 | 6.33 | -1.22 | 1.11 | -4.22 | -0.78 |
Dividend Per Share | 1.460 | 1.460 | 0.861 | 5.389 | - | - |
Dividend Growth | 69.59% | 69.59% | -84.03% | - | - | - |
Gross Margin | 55.58% | 55.61% | 54.65% | 52.32% | 45.68% | 45.37% |
Operating Margin | 18.54% | 18.87% | 19.34% | 21.44% | 14.31% | 14.66% |
Profit Margin | 16.15% | 16.75% | 18.09% | 19.88% | 14.18% | 13.35% |
Free Cash Flow Margin | 19.21% | 16.47% | -3.35% | 2.51% | -13.45% | -3.40% |
EBITDA | 729.04 | 722.7 | 685.07 | 690.32 | 330.2 | 244.72 |
EBITDA Margin | 20.27% | 20.59% | 20.89% | 22.60% | 15.19% | 15.45% |
D&A For EBITDA | 62.51 | 60.16 | 50.75 | 35.39 | 18.99 | 12.52 |
EBIT | 666.53 | 662.54 | 634.33 | 654.93 | 311.21 | 232.19 |
EBIT Margin | 18.54% | 18.87% | 19.34% | 21.44% | 14.31% | 14.66% |
Effective Tax Rate | 12.22% | 12.75% | 10.15% | 10.04% | 9.22% | 11.52% |
Revenue as Reported | 3,596 | 3,510 | 3,280 | 3,054 | 2,174 | - |
Advertising Expenses | - | 99.69 | 83.78 | 70.41 | 30.06 | 33.76 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.