Watchlist Manager

Watchlist

Price: 14.21 CNY 1.65% Market Closed

Market Cap: ¥43.8B

	Bluestar Adisseo Co SSE:600299	CN
	Nippon Chemi-Con Corp TSE:6997	JP

Income Statement

Currency: CNY

	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	31	0	0	0	58	0	0	0	95	0	0	0	120	0	0	0	161	0	0	0	202	0	0	0	250	0	0	0	222	0	0	0	258	0	0	0	341	0	0	0	448	0	0	0	453	0	0	0	731	0	0	0	288	0	0	0	11	0	0	1	6	3	4	4	4	4	4	6	15	17	19	20	14	15	15	15	19	16	18	29	43	57	69	77	98	87	87	81	84	56	0	0	0
Revenue	751 N/A	851 +13%	903 +6%	976 +8%	1 175 +20%	1 233 +5%	1 415 +15%	1 639 +16%	1 880 +15%	2 217 +18%	2 399 +8%	2 499 +4%	2 490 0%	2 582 +4%	2 952 +14%	3 183 +8%	5 215 +64%	5 980 +15%	6 795 +14%	8 402 +24%	7 900 -6%	8 575 +9%	9 094 +6%	8 558 -6%	8 017 -6%	7 448 -7%	6 804 -9%	6 926 +2%	7 773 +12%	8 398 +8%	9 076 +8%	9 659 +6%	9 676 +0%	10 491 +8%	10 972 +5%	11 243 +2%	11 395 +1%	10 721 -6%	10 309 -4%	9 606 -7%	9 084 -5%	8 686 -4%	8 462 -3%	8 100 -4%	8 263 +2%	8 542 +3%	13 417 +57%	16 764 +25%	19 465 +16%	21 762 +12%	19 079 -12%	17 189 -10%	15 173 -12%	13 365 -12%	11 659 -13%	11 036 -5%	10 688 -3%	10 410 -3%	10 185 -2%	10 216 +0%	10 398 +2%	10 943 +5%	11 216 +2%	11 306 +1%	11 418 +1%	11 137 -2%	11 025 -1%	11 205 +2%	11 135 -1%	11 255 +1%	11 664 +4%	11 704 +0%	11 910 +2%	12 052 +1%	12 003 0%	12 372 +3%	12 869 +4%	13 333 +4%	14 085 +6%	14 326 +2%	14 529 +1%	14 224 -2%	13 662 -4%	13 343 -2%	13 184 -1%	13 527 +3%	14 116 +4%	14 945 +6%	15 534 +4%	16 338 +5%	16 785 +3%	17 089 +2%	17 231 +1%
Gross Profit
Cost of Revenue	(638)	(724)	(783)	(838)	(1 002)	(1 049)	(1 195)	(1 381)	(1 595)	(1 852)	(1 995)	(2 053)	(1 959)	(2 062)	(2 396)	(2 634)	(4 526)	(5 212)	(5 897)	(7 279)	(6 761)	(7 385)	(7 948)	(7 556)	(7 385)	(6 980)	(6 418)	(6 523)	(7 224)	(7 678)	(8 278)	(8 786)	(8 681)	(9 421)	(9 771)	(10 152)	(10 494)	(10 028)	(9 904)	(9 405)	(8 859)	(8 534)	(8 310)	(7 886)	(8 092)	(8 311)	(11 726)	(14 119)	(15 331)	(16 113)	(13 585)	(10 960)	(8 988)	(7 430)	(5 782)	(5 680)	(5 707)	(5 937)	(6 167)	(6 458)	(6 389)	(6 742)	(7 112)	(7 221)	(7 488)	(7 458)	(7 237)	(7 403)	(7 392)	(7 463)	(7 544)	(7 395)	(7 437)	(7 623)	(7 552)	(7 797)	(8 491)	(9 019)	(9 854)	(10 480)	(10 636)	(10 710)	(10 634)	(10 650)	(10 387)	(10 306)	(10 403)	(10 581)	(10 880)	(11 566)	(12 032)	(12 357)	(12 437)
Gross Profit	112 N/A	128 +14%	120 -6%	138 +15%	173 +26%	184 +6%	220 +20%	258 +17%	286 +11%	365 +28%	405 +11%	446 +10%	531 +19%	520 -2%	556 +7%	549 -1%	689 +25%	768 +11%	898 +17%	1 123 +25%	1 139 +1%	1 189 +4%	1 146 -4%	1 001 -13%	632 -37%	468 -26%	386 -18%	403 +4%	549 +36%	720 +31%	798 +11%	874 +10%	996 +14%	1 070 +7%	1 201 +12%	1 091 -9%	901 -17%	693 -23%	405 -42%	201 -50%	225 +12%	152 -32%	152 +0%	214 +41%	171 -20%	231 +35%	1 690 +633%	2 645 +56%	4 134 +56%	5 648 +37%	5 494 -3%	6 229 +13%	6 186 -1%	5 936 -4%	5 877 -1%	5 357 -9%	4 981 -7%	4 472 -10%	4 019 -10%	3 758 -6%	4 009 +7%	4 201 +5%	4 104 -2%	4 085 0%	3 930 -4%	3 680 -6%	3 788 +3%	3 802 +0%	3 743 -2%	3 791 +1%	4 120 +9%	4 309 +5%	4 473 +4%	4 429 -1%	4 451 +1%	4 575 +3%	4 378 -4%	4 314 -1%	4 231 -2%	3 846 -9%	3 893 +1%	3 514 -10%	3 028 -14%	2 693 -11%	2 796 +4%	3 221 +15%	3 714 +15%	4 365 +18%	4 654 +7%	4 771 +3%	4 753 0%	4 732 0%	4 794 +1%
Operating Income
Operating Expenses	(23)	(22)	(15)	(21)	(48)	(54)	(66)	(78)	(85)	(127)	(127)	(133)	(175)	(148)	(166)	(170)	(281)	(340)	(410)	(495)	(450)	(480)	(491)	(512)	(669)	(665)	(706)	(714)	(635)	(652)	(630)	(654)	(689)	(698)	(736)	(729)	(802)	(815)	(888)	(917)	(904)	(866)	(863)	(879)	(1 052)	(1 083)	(1 843)	(2 182)	(2 549)	(2 791)	(2 445)	(2 253)	(2 231)	(1 968)	(1 660)	(1 707)	(1 809)	(1 778)	(1 843)	(1 871)	(1 761)	(1 819)	(1 861)	(1 954)	(2 220)	(2 128)	(2 113)	(2 060)	(2 258)	(2 225)	(2 346)	(2 418)	(2 331)	(2 277)	(2 333)	(2 421)	(2 239)	(2 104)	(2 029)	(1 934)	(2 274)	(2 376)	(2 440)	(2 490)	(2 496)	(2 672)	(2 671)	(2 687)	(2 789)	(2 637)	(2 694)	(2 822)	(2 757)
Selling, General & Administrative	(36)	(38)	(36)	(43)	(54)	(59)	(65)	(74)	(92)	(130)	(131)	(135)	(176)	(150)	(167)	(173)	(267)	(330)	(387)	(485)	(419)	(456)	(486)	(495)	(577)	(580)	(617)	(622)	(566)	(588)	(566)	(590)	(648)	(667)	(703)	(703)	(691)	(709)	(725)	(757)	(685)	(802)	(799)	(821)	(762)	(880)	(1 618)	(1 972)	(2 145)	(2 717)	(2 323)	(2 098)	(1 793)	(1 782)	(1 651)	(1 699)	(1 633)	(1 784)	(1 812)	(1 849)	(1 542)	(1 882)	(1 908)	(1 945)	(1 748)	(1 904)	(1 913)	(1 941)	(1 770)	(1 947)	(1 980)	(1 958)	(1 849)	(1 977)	(2 025)	(2 094)	(1 679)	(1 779)	(1 686)	(1 583)	(1 666)	(1 900)	(1 945)	(1 982)	(1 830)	(2 145)	(2 138)	(2 164)	(2 093)	(2 208)	(2 303)	(2 384)	(2 267)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(72)	0	0	0	(15)	0	0	0	(49)	0	0	0	(27)	0	0	0	(25)	0	0	0	(100)	0	0	(53)	(290)	(238)	(287)	(327)	(286)	(283)	(305)	(277)	(284)	(314)	(320)	(336)	(315)	(333)	(351)	(362)	(323)	(385)	(393)	(400)	(375)	(413)	(424)	(418)	(399)	(439)	(405)	(423)	(396)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(79)	0	0	0	(103)	0	0	0	(258)	0	0	0	(154)	0	0	0	(131)	0	0	0	(134)	0	0	0	(190)	0	0	0	(195)	0	0	0	(199)	0	0	0	(248)	0	0	0	(266)	0	0	0	(284)	0	0	0	(276)	0	0	0	(91)
Other Operating Expenses	13	17	21	21	6	5	(0)	(4)	6	3	4	2	1	0	0	3	(14)	(10)	(23)	(10)	(31)	(23)	(5)	(17)	(91)	(86)	(90)	(92)	(68)	(64)	(64)	(64)	(42)	(31)	(33)	(26)	(110)	(106)	(163)	(160)	(67)	(64)	(63)	(58)	(171)	(203)	(225)	(210)	(98)	(74)	(122)	(155)	(257)	(186)	(8)	(8)	(19)	6	(31)	(23)	15	63	48	45	7	14	87	208	(6)	5	(61)	(183)	2	14	11	9	3	9	8	10	(18)	(91)	(102)	(108)	(7)	(114)	(109)	(105)	(21)	10	14	(14)	(2)
Operating Income	89 N/A	106 +19%	106 0%	117 +10%	124 +6%	130 +5%	154 +19%	180 +17%	200 +11%	239 +19%	278 +16%	314 +13%	356 +13%	372 +4%	390 +5%	379 -3%	408 +8%	428 +5%	488 +14%	628 +29%	689 +10%	710 +3%	655 -8%	489 -25%	(37) N/A	(198) -434%	(321) -62%	(311) +3%	(86) +72%	68 N/A	168 +146%	220 +31%	306 +39%	372 +22%	464 +25%	362 -22%	99 -73%	(122) N/A	(483) -296%	(716) -48%	(679) +5%	(714) -5%	(710) +1%	(665) +6%	(881) -33%	(853) +3%	(152) +82%	463 N/A	1 584 +242%	2 858 +80%	3 049 +7%	3 975 +30%	3 954 -1%	3 967 +0%	4 217 +6%	3 650 -13%	3 172 -13%	2 694 -15%	2 176 -19%	1 887 -13%	2 248 +19%	2 382 +6%	2 243 -6%	2 131 -5%	1 710 -20%	1 551 -9%	1 675 +8%	1 742 +4%	1 486 -15%	1 566 +5%	1 774 +13%	1 891 +7%	2 143 +13%	2 152 +0%	2 118 -2%	2 153 +2%	2 139 -1%	2 210 +3%	2 202 0%	1 912 -13%	1 619 -15%	1 138 -30%	588 -48%	203 -65%	301 +48%	549 +83%	1 042 +90%	1 678 +61%	1 866 +11%	2 134 +14%	2 059 -4%	1 911 -7%	2 037 +7%
Pre-Tax Income
Interest Income Expense	(28)	(35)	(39)	(49)	(55)	(61)	(65)	(73)	(91)	(101)	(110)	(117)	(115)	(125)	(129)	(131)	(150)	(159)	(173)	(197)	(165)	(175)	(186)	(199)	(216)	(236)	(230)	(216)	(220)	(238)	(243)	(255)	(244)	(253)	(266)	(284)	(320)	(356)	(391)	(424)	(428)	(434)	(451)	(416)	(428)	(517)	(581)	(574)	572	565	551	535	(347)	(308)	(94)	(8)	19	39	59	105	132	73	(7)	(49)	(34)	(38)	35	66	109	29	(20)	(79)	(97)	(93)	(83)	(62)	(74)	(80)	(107)	(72)	(115)	(167)	(135)	(184)	(84)	(128)	(170)	(214)	(139)	(150)	(157)	(185)	(131)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	4	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(2)	(9)	(9)	(12)	(13)	(6)	(6)	(1)	(1)	0	0	0	1	(30)	0	0	(1)	(14)	(1)	(2)	(1)	(148)	(5)	(5)	(5)	(161)	(3)	(2)	(2)	(147)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	71	0	0	0	18	0	0	0	(2)	0	0	0	296	0	0	0	(5)	0	0	0	1	0	0	(0)	(19)	0	(29)	(29)	(11)	0	(5)	(5)	(10)	(10)	0	(9)	(2)	0	0	0	0	0	0	0	(85)	0	0	0	(52)	0	0	0	0	0	0	0	0	0	0	0	(5)	0	0	0	0	0	0	0	0
Total Other Income	(1)	(1)	(1)	0	1	1	1	(1)	(1)	(4)	(5)	(4)	(17)	(15)	(13)	(13)	(8)	(6)	(6)	(15)	10	7	62	103	36	118	55	33	109	117	135	147	70	70	63	44	39	330	324	327	44	48	57	89	113	155	166	208	169	113	125	45	29	11	20	13	8	15	0	26	9	(1)	1	(7)	10	13	13	9	228	140	141	105	5	(51)	(59)	(22)	14	(11)	(9)	(9)	51	37	36	35	1	(10)	(68)	(74)	9	(147)	(85)	(67)	(5)
Pre-Tax Income	60 N/A	70 +16%	65 -6%	68 +4%	70 +3%	70 +1%	91 +29%	106 +17%	108 +2%	134 +24%	163 +22%	192 +18%	224 +16%	232 +4%	248 +7%	235 -5%	250 +6%	263 +5%	309 +17%	417 +35%	530 +27%	542 +2%	531 -2%	393 -26%	(145) N/A	(315) -117%	(496) -57%	(494) +0%	(179) +64%	(53) +71%	60 N/A	112 +86%	131 +17%	189 +44%	261 +38%	123 -53%	114 -7%	(148) N/A	(551) -271%	(813) -48%	(1 067) -31%	(1 101) -3%	(1 104) 0%	(991) +10%	(1 196) -21%	(1 215) -2%	(566) +53%	97 N/A	2 310 +2 281%	3 536 +53%	3 695 +5%	4 526 +22%	3 626 -20%	3 670 +1%	4 138 +13%	3 650 -12%	3 189 -13%	2 739 -14%	2 235 -18%	2 009 -10%	2 387 +19%	2 452 +3%	2 234 -9%	2 072 -7%	1 677 -19%	1 517 -10%	1 711 +13%	1 804 +5%	1 732 -4%	1 730 0%	1 893 +9%	1 916 +1%	1 998 +4%	2 008 +0%	1 976 -2%	2 071 +5%	2 049 -1%	2 118 +3%	2 087 -1%	1 831 -12%	1 541 -16%	1 006 -35%	486 -52%	53 -89%	64 +22%	407 +531%	798 +96%	1 384 +73%	1 575 +14%	1 835 +17%	1 815 -1%	1 656 -9%	1 754 +6%
Net Income
Tax Provision	(8)	(10)	(8)	(7)	(9)	(9)	(14)	(19)	(7)	(25)	(32)	(38)	(8)	(9)	(9)	(10)	(38)	(43)	(60)	(67)	(86)	(87)	(72)	(57)	(37)	(24)	(15)	(17)	24	23	11	(4)	(54)	(68)	(78)	(66)	(45)	(35)	(9)	(13)	29	30	53	64	8	15	(222)	(418)	(611)	(983)	(1 137)	(1 381)	(1 623)	(1 586)	(1 532)	(1 334)	(873)	(704)	(535)	(430)	(711)	(733)	(656)	(643)	(461)	(404)	(457)	(483)	(474)	(472)	(500)	(491)	(521)	(508)	(495)	(505)	(513)	(520)	(495)	(430)	(291)	(185)	(76)	16	(12)	(79)	(171)	(293)	(369)	(441)	(475)	(463)	(414)
Income from Continuing Operations	52	60	58	61	61	61	77	88	101	109	131	155	216	224	239	226	213	221	249	351	444	455	459	336	(182)	(339)	(511)	(511)	(155)	(30)	71	108	77	121	183	57	69	(183)	(559)	(826)	(1 038)	(1 071)	(1 052)	(928)	(1 188)	(1 200)	(789)	(321)	1 700	2 553	2 558	3 145	2 003	2 085	2 606	2 317	2 316	2 035	1 701	1 578	1 676	1 720	1 578	1 430	1 216	1 113	1 254	1 322	1 257	1 258	1 393	1 425	1 477	1 499	1 481	1 566	1 536	1 599	1 592	1 401	1 250	821	410	68	53	328	627	1 091	1 205	1 394	1 339	1 194	1 340
Income to Minority Interest	(2)	(3)	(4)	(3)	(3)	(3)	(3)	(3)	(1)	1	1	1	0	(2)	(1)	(1)	(7)	(7)	(8)	(11)	(15)	(16)	(15)	(14)	9	7	5	6	(4)	(3)	(0)	(1)	(1)	(0)	(3)	1	2	3	3	1	(1)	(2)	(2)	(1)	50	77	7	(69)	(224)	(371)	(403)	(470)	(474)	(480)	(503)	(469)	(451)	(413)	(359)	(346)	(353)	(361)	(343)	(309)	(290)	(243)	(283)	(293)	(265)	(267)	(215)	(146)	(125)	(75)	(32)	(62)	(64)	(67)	(68)	(36)	(3)	(0)	0	0	(1)	(0)	(1)	(1)	(1)	(2)	(3)	(2)	(2)
Net Income (Common)	50 N/A	58 +16%	54 -7%	58 +7%	58 N/A	58 +1%	74 +27%	85 +15%	100 +17%	110 +10%	132 +20%	156 +18%	216 +38%	222 +3%	238 +7%	224 -6%	206 -8%	214 +4%	241 +13%	340 +41%	428 +26%	439 +3%	444 +1%	323 -27%	(173) N/A	(332) -92%	(506) -52%	(505) +0%	(159) +69%	(33) +80%	71 N/A	108 +52%	75 -30%	121 +61%	180 +49%	58 -68%	72 +25%	(181) N/A	(556) -208%	(825) -48%	(1 039) -26%	(1 073) -3%	(1 053) +2%	(929) +12%	(1 139) -23%	(1 123) +1%	(782) +30%	(390) +50%	1 475 N/A	2 182 +48%	2 155 -1%	2 675 +24%	1 529 -43%	1 605 +5%	2 103 +31%	1 848 -12%	1 865 +1%	1 621 -13%	1 341 -17%	1 232 -8%	1 323 +7%	1 359 +3%	1 235 -9%	1 121 -9%	926 -17%	870 -6%	971 +12%	1 029 +6%	992 -4%	991 0%	1 178 +19%	1 279 +9%	1 352 +6%	1 424 +5%	1 449 +2%	1 504 +4%	1 472 -2%	1 532 +4%	1 525 0%	1 365 -10%	1 247 -9%	821 -34%	411 -50%	69 -83%	52 -24%	328 +528%	626 +91%	1 090 +74%	1 204 +11%	1 392 +16%	1 337 -4%	1 191 -11%	1 338 +12%
EPS (Diluted)	0.11 N/A	0.13 +18%	0.12 -8%	0.13 +8%	0.12 -8%	0.13 +8%	0.16 +23%	0.18 +12%	0.21 +17%	0.23 +10%	0.28 +22%	0.33 +18%	0.46 +39%	0.47 +2%	0.51 +9%	0.48 -6%	0.44 -8%	0.4 -9%	0.58 +45%	0.65 +12%	1.1 +69%	0.84 -24%	0.84 N/A	0.61 -27%	-0.33 N/A	-0.64 -94%	-0.97 -52%	-0.97 N/A	-0.31 +68%	-0.07 +77%	0.13 N/A	0.2 +54%	0.14 -30%	0.23 +64%	0.34 +48%	0.11 -68%	0.14 +27%	-0.34 N/A	-1.06 -212%	-1.58 -49%	-1.99 -26%	-2.06 -4%	-2.02 +2%	-1.78 +12%	-2.18 -22%	-2.16 +1%	-1.47 +32%	-0.76 +48%	0.56 N/A	0.81 +45%	0.81 N/A	5.11 +531%	0.58 -89%	0.59 +2%	0.78 +32%	0.69 -12%	0.7 +1%	0.61 -13%	0.51 -16%	0.46 -10%	0.49 +7%	0.5 +2%	0.45 -10%	0.41 -9%	0.35 -15%	0.32 -9%	0.36 +12%	0.38 +6%	0.37 -3%	0.37 N/A	0.44 +19%	0.48 +9%	0.5 +4%	0.53 +6%	0.54 +2%	0.56 +4%	0.55 -2%	0.57 +4%	0.57 N/A	0.51 -11%	0.46 -10%	0.31 -33%	0.15 -52%	0.03 -80%	0.02 -33%	0.12 +500%	0.23 +92%	0.41 +78%	0.45 +10%	0.52 +16%	0.5 -4%	0.44 -12%	0.5 +14%

Income Statement Balance Sheet Cash Flow Statement

Bluestar Adisseo Co
SSE:600299

Income Statement

Earnings Waterfall
Bluestar Adisseo Co

Income Statement
Bluestar Adisseo Co

See Also

Company

Help

Tools

Stocks

Bluestar Adisseo Co SSE:600299

Income Statement

Earnings Waterfall Bluestar Adisseo Co

Income Statement Bluestar Adisseo Co

See Also

Company

Help

Tools

Stocks

Bluestar Adisseo Co
SSE:600299

Earnings Waterfall
Bluestar Adisseo Co

Income Statement
Bluestar Adisseo Co