Watchlist Manager

Watchlist

Price: 38.38 CNY 0.47% Market Closed

Market Cap: ¥20.8B

	Beijing BDStar Navigation Co Ltd SZSE:002151	CN

Income Statement

Currency: CNY

	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
Revenue
Interest Expense	0	0	0	0	1	0	0	0	1	0	0	0	3	0	0	0	9	0	0	0	15	0	0	0	18	0	0	0	6	0	0	0	9	0	0	0	9	0	0	8	27	0	0	27	53	45	57	62	57	57	59	56	54	49	43	36	30	29	27	31	32	28	29	23	21	17	11	7	3	4	0	0
Revenue	150 N/A	157 +5%	182 +16%	196 +8%	229 +17%	271 +18%	271 +0%	277 +2%	295 +6%	274 -7%	294 +8%	300 +2%	330 +10%	356 +8%	387 +9%	439 +13%	485 +11%	487 +0%	526 +8%	548 +4%	570 +4%	607 +7%	635 +5%	668 +5%	778 +16%	794 +2%	825 +4%	912 +10%	954 +5%	962 +1%	914 -5%	971 +6%	1 108 +14%	1 245 +12%	1 473 +18%	1 577 +7%	1 617 +3%	1 656 +2%	1 776 +7%	1 916 +8%	2 204 +15%	2 503 +14%	2 843 +14%	2 993 +5%	3 051 +2%	3 018 -1%	2 900 -4%	2 861 -1%	2 987 +4%	3 101 +4%	3 262 +5%	3 516 +8%	3 624 +3%	3 832 +6%	3 984 +4%	3 901 -2%	3 851 -1%	3 698 -4%	3 400 -8%	3 512 +3%	3 816 +9%	4 046 +6%	4 353 +8%	4 497 +3%	4 082 -9%	3 372 -17%	2 722 -19%	2 004 -26%	1 498 -25%	1 536 +3%	1 702 +11%	1 942 +14%
Gross Profit
Cost of Revenue	(90)	(91)	(105)	(114)	(139)	(177)	(180)	(188)	(188)	(167)	(181)	(184)	(213)	(231)	(247)	(280)	(316)	(324)	(356)	(367)	(379)	(403)	(424)	(456)	(532)	(551)	(583)	(639)	(670)	(678)	(645)	(696)	(767)	(862)	(1 008)	(1 057)	(1 110)	(1 124)	(1 220)	(1 345)	(1 534)	(1 782)	(2 035)	(2 146)	(2 140)	(2 119)	(2 051)	(2 028)	(2 211)	(2 296)	(2 363)	(2 547)	(2 615)	(2 737)	(2 873)	(2 800)	(2 728)	(2 618)	(2 390)	(2 490)	(2 680)	(2 909)	(3 214)	(3 376)	(3 322)	(2 659)	(2 085)	(1 460)	(1 052)	(1 027)	(1 127)	(1 277)
Gross Profit	60 N/A	66 +9%	77 +17%	82 +7%	89 +9%	94 +5%	91 -3%	89 -2%	107 +20%	107 0%	113 +6%	117 +3%	116 0%	125 +7%	140 +12%	158 +13%	169 +7%	163 -4%	171 +5%	181 +6%	191 +6%	204 +7%	212 +4%	213 +0%	246 +16%	243 -1%	243 0%	273 +13%	284 +4%	284 N/A	269 -5%	275 +2%	341 +24%	383 +12%	465 +21%	520 +12%	507 -3%	533 +5%	556 +4%	570 +3%	670 +18%	721 +8%	808 +12%	847 +5%	911 +8%	900 -1%	849 -6%	832 -2%	776 -7%	806 +4%	899 +12%	969 +8%	1 009 +4%	1 095 +8%	1 111 +1%	1 101 -1%	1 122 +2%	1 079 -4%	1 009 -6%	1 022 +1%	1 136 +11%	1 137 +0%	1 140 +0%	1 121 -2%	760 -32%	713 -6%	637 -11%	544 -15%	446 -18%	510 +14%	576 +13%	666 +16%
Operating Income
Operating Expenses	(21)	(25)	(28)	(31)	(40)	(42)	(44)	(47)	(50)	(53)	(61)	(67)	(70)	(80)	(89)	(98)	(120)	(131)	(141)	(158)	(159)	(166)	(175)	(180)	(199)	(205)	(213)	(225)	(255)	(259)	(264)	(294)	(342)	(377)	(420)	(445)	(438)	(463)	(484)	(487)	(505)	(594)	(645)	(700)	(753)	(1 206)	(1 228)	(1 186)	(919)	(1 519)	(1 532)	(1 592)	(798)	(853)	(856)	(874)	(907)	(895)	(910)	(972)	(1 070)	(1 119)	(1 157)	(1 178)	(1 165)	(1 299)	(1 227)	(1 116)	(844)	(956)	(971)	(1 008)
Selling, General & Administrative	(20)	(24)	(25)	(27)	(37)	(38)	(41)	(45)	(48)	(52)	(57)	(63)	(67)	(75)	(87)	(95)	(113)	(126)	(136)	(148)	(123)	(162)	(170)	(177)	(146)	(198)	(210)	(224)	(176)	(244)	(248)	(273)	(253)	(348)	(381)	(401)	(320)	(429)	(455)	(480)	(406)	(487)	(555)	(592)	(590)	(681)	(623)	(568)	(655)	(676)	(714)	(771)	(534)	(687)	(706)	(708)	(623)	(740)	(711)	(728)	(601)	(743)	(779)	(783)	(658)	(775)	(730)	(674)	(467)	(577)	(573)	(585)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(9)	0	0	0	(15)	0	0	0	(30)	0	0	0	(36)	0	0	0	(53)	0	0	0	(89)	0	0	(128)	(134)	(114)	(165)	(169)	(210)	(238)	(243)	(254)	(212)	(243)	(256)	(269)	(257)	(286)	(307)	(358)	(407)	(465)	(491)	(498)	(456)	(452)	(398)	(344)	(311)	(335)	(361)	(384)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(26)	0	0	0	(38)	0	0	0	(48)	0	0	0	(53)	0	0	0	(62)	0	0	0	(72)	0	0	0	(97)	0	0	0	(108)	0	0	0	(154)	0	0	0	(170)	0	0	0	(180)	0	0	0	(212)	0	0	0	(151)	0	0	0
Other Operating Expenses	(1)	(1)	(3)	(4)	(3)	(4)	(3)	(2)	(2)	(1)	(4)	(3)	(3)	(4)	(2)	(3)	(7)	(4)	(5)	(10)	(1)	(3)	(5)	(2)	(1)	(6)	(3)	(1)	(0)	(15)	(16)	(21)	(1)	(30)	(39)	(44)	(3)	(34)	(29)	(7)	62	(107)	(90)	20	68	(411)	(440)	(450)	54	(605)	(575)	(566)	103	78	107	104	143	130	108	114	117	90	113	103	161	(71)	(99)	(98)	84	(43)	(37)	(39)
Operating Income	40 N/A	41 +4%	50 +20%	52 +4%	49 -4%	51 +4%	47 -9%	42 -10%	57 +35%	54 -5%	52 -4%	50 -4%	46 -8%	45 -2%	51 +12%	60 +19%	49 -18%	33 -34%	30 -9%	23 -23%	32 +40%	39 +21%	36 -5%	33 -9%	47 +41%	39 -17%	30 -22%	49 +62%	30 -39%	26 -13%	5 -80%	(19) N/A	(1) +94%	6 N/A	45 +671%	75 +68%	69 -8%	70 +1%	73 +4%	84 +15%	165 +97%	127 -23%	164 +29%	147 -10%	158 +8%	(306) N/A	(379) -24%	(354) +6%	(142) +60%	(714) -401%	(633) +11%	(623) +2%	212 N/A	242 +14%	256 +6%	227 -11%	215 -5%	184 -15%	100 -46%	50 -50%	66 +33%	18 -72%	(17) N/A	(56) -231%	(405) -617%	(585) -45%	(590) -1%	(572) +3%	(398) +30%	(446) -12%	(395) +11%	(342) +13%
Pre-Tax Income
Interest Income Expense	1	1	2	3	2	2	1	(0)	0	0	0	(0)	(1)	(1)	(2)	(2)	(5)	(9)	(11)	(15)	(13)	(13)	(3)	(3)	(15)	(2)	(9)	(4)	2	1	(2)	(3)	17	15	16	25	20	29	39	45	9	26	22	4	(21)	(11)	(23)	(19)	(37)	(22)	(29)	(44)	(46)	(38)	(31)	(11)	(1)	(4)	31	44	10	19	(4)	(13)	(13)	446	468	471	31	51	28	25
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	10	0	0	0	0	0	0	0	(1)	0	0	0	(2)	0	0	0	(32)	0	(3)	(3)	(428)	(0)	1	1	(584)	1	0	6	3	6	6	0	(17)	1	2	2	1	1	4	4	332	4	0	0	(51)	0	0	0
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	30	0	0	0	17	0	0	0	(0)	0	0	0	(0)	0	0	(0)	(0)	(0)	(1)	(1)	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
Total Other Income	3	4	4	4	3	3	4	4	4	3	3	4	5	9	9	9	7	3	20	50	27	59	43	38	20	41	44	20	30	32	31	34	43	39	41	45	(1)	3	(11)	(20)	(1)	(9)	1	(0)	463	465	465	466	3	(0)	(2)	(3)	2	1	1	1	3	2	3	5	4	4	3	(0)	2	(1)	(1)	(1)	2	1	1	(0)
Pre-Tax Income	44 N/A	46 +5%	55 +19%	58 +6%	54 -7%	56 +3%	52 -7%	46 -11%	61 +31%	57 -5%	55 -5%	53 -2%	50 -6%	53 +5%	57 +9%	67 +17%	51 -24%	27 -48%	39 +45%	58 +51%	75 +30%	84 +11%	77 -8%	68 -11%	79 +16%	77 -3%	65 -16%	64 -1%	61 -5%	59 -4%	34 -42%	12 -66%	58 +392%	60 +4%	102 +70%	145 +43%	86 -41%	101 +18%	99 -2%	107 +8%	141 +32%	143 +1%	184 +29%	147 -20%	172 +17%	148 -14%	64 -57%	94 +47%	(760) N/A	(735) +3%	(663) +10%	(663) +0%	171 N/A	211 +24%	232 +10%	218 -6%	200 -8%	183 -9%	136 -26%	101 -25%	80 -21%	42 -47%	(14) N/A	(65) -363%	(83) -27%	(136) -63%	(122) +10%	(101) +17%	(416) -311%	(394) +5%	(366) +7%	(317) +13%
Net Income
Tax Provision	(6)	(7)	(11)	(12)	(8)	(9)	(6)	(4)	(10)	(9)	(9)	(9)	(9)	(9)	(11)	(16)	(12)	(12)	(14)	(15)	(19)	(20)	(21)	(17)	(15)	(14)	(11)	(11)	(10)	(10)	(8)	(7)	(10)	(13)	(14)	(19)	(26)	(28)	(32)	(29)	(26)	(23)	(39)	(46)	(41)	(39)	(29)	(25)	1	(3)	(6)	(3)	(42)	(54)	(43)	(37)	(6)	10	11	12	(7)	(6)	(2)	5	27	27	29	21	16	18	32	34
Income from Continuing Operations	38	40	45	46	46	47	46	42	51	48	46	45	41	44	46	51	38	14	25	44	56	63	56	51	65	63	54	54	51	49	26	5	47	47	88	126	60	73	66	77	115	120	145	101	132	109	35	69	(759)	(738)	(669)	(666)	129	157	189	180	194	193	147	114	73	36	(16)	(61)	(56)	(109)	(93)	(81)	(400)	(376)	(335)	(283)
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	1	0	(2)	(3)	(4)	(0)	3	(5)	(5)	(10)	(12)	(13)	(15)	(22)	(22)	(18)	(21)	(20)	(19)	(15)	(4)	3	4	4	(1)	(8)	(7)	(2)	(2)	(10)	(14)	(17)	(19)	(25)	(23)	(20)	(13)	108	124	125	118	18	11	5	16	8	14	32	50	72	83	113	114	217	203	170	154	51	43	30	15
Net Income (Common)	38 N/A	40 +5%	45 +13%	46 +4%	46 -1%	47 +3%	46 -2%	42 -9%	51 +21%	48 -5%	46 -5%	45 -2%	41 -9%	41 N/A	43 +5%	47 +8%	38 -18%	17 -56%	20 +21%	39 +89%	46 +19%	51 +11%	43 -16%	36 -16%	43 +19%	41 -5%	36 -13%	32 -10%	31 -5%	30 -1%	12 -61%	1 -96%	51 +10 040%	51 +1%	91 +79%	125 +37%	52 -59%	67 +29%	64 -4%	75 +18%	105 +39%	105 +0%	127 +21%	83 -35%	107 +29%	86 -20%	15 -82%	56 +268%	(651) N/A	(614) +6%	(544) +11%	(548) -1%	147 N/A	168 +14%	195 +16%	196 +1%	203 +3%	207 +2%	179 -13%	163 -9%	145 -11%	120 -18%	97 -19%	53 -45%	161 +204%	95 -41%	77 -19%	73 -4%	(350) N/A	(333) +5%	(304) +9%	(268) +12%
EPS (Diluted)	0.13 N/A	0.14 +8%	0.16 +14%	0.17 +6%	0.15 -12%	0.17 +13%	0.16 -6%	0.14 -12%	0.17 +21%	0.15 -12%	0.15 N/A	0.15 N/A	0.14 -7%	0.08 -43%	0.14 +75%	0.15 +7%	0.12 -20%	0.06 -50%	0.07 +17%	0.12 +71%	0.14 +17%	0.15 +7%	0.12 -20%	0.1 -17%	0.13 +30%	0.12 -8%	0.11 -8%	0.1 -9%	0.09 -10%	0.09 N/A	0.03 -67%	-0.01 N/A	0.13 N/A	0.1 -23%	0.2 +100%	0.24 +20%	0.11 -54%	0.14 +27%	0.13 -7%	0.15 +15%	0.2 +33%	0.21 +5%	0.26 +24%	0.17 -35%	0.21 +24%	0.17 -19%	0.02 -88%	0.1 +400%	-1.31 N/A	-1.25 +5%	-1.09 +13%	-1.17 -7%	0.29 N/A	0.34 +17%	0.39 +15%	0.39 N/A	0.36 -8%	0.4 +11%	0.37 -8%	0.29 -22%	0.28 -3%	0.23 -18%	0.18 -22%	0.11 -39%	0.31 +182%	0.18 -42%	0.12 -33%	0.14 +17%	-0.65 N/A	-0.56 +14%	-0.61 -9%	-0.49 +20%

Income Statement Balance Sheet Cash Flow Statement

Beijing BDStar Navigation Co Ltd
SZSE:002151

Income Statement

Earnings Waterfall
Beijing BDStar Navigation Co Ltd

Income Statement
Beijing BDStar Navigation Co Ltd

See Also

Company

Help

Tools

Stocks

Beijing BDStar Navigation Co Ltd SZSE:002151

Income Statement

Earnings Waterfall Beijing BDStar Navigation Co Ltd

Income Statement Beijing BDStar Navigation Co Ltd

See Also

Company

Help

Tools

Stocks

Beijing BDStar Navigation Co Ltd
SZSE:002151

Earnings Waterfall
Beijing BDStar Navigation Co Ltd

Income Statement
Beijing BDStar Navigation Co Ltd