Ninestar Corp
SZSE:002180
Ninestar Corp
SZSE:002180
Price:
25.1 CNY
-0.87%
Market Closed
Updated:
May 6, 2024
Income Statement
Earnings Waterfall
Ninestar Corp
Ninestar Corp
|
Revenue
|
24.8B
CNY
|
|
Cost of Revenue
|
-17.1B
CNY
|
|
Gross Profit
|
7.8B
CNY
|
|
Operating Expenses
|
-6.2B
CNY
|
|
Operating Income
|
1.6B
CNY
|
|
Other Expenses
|
-1B
CNY
|
|
Net Income
|
523.8m
CNY
|
Income Statement
Ninestar Corp
Ninestar Corp
Currency: CNY
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
376
N/A
|
463
+23%
|
569
+23%
|
1 077
+89%
|
1 367
+27%
|
1 679
+23%
|
1 939
+15%
|
1 627
-16%
|
1 808
+11%
|
2 049
+13%
|
2 329
+14%
|
2 706
+16%
|
2 894
+7%
|
5 805
+101%
|
10 358
+78%
|
15 500
+50%
|
19 845
+28%
|
21 324
+7%
|
21 140
-1%
|
20 621
-2%
|
20 965
+2%
|
21 926
+5%
|
22 012
+0%
|
22 285
+1%
|
22 858
+3%
|
23 296
+2%
|
23 407
+0%
|
22 406
-4%
|
21 372
-5%
|
19 585
-8%
|
19 202
-2%
|
20 872
+9%
|
21 615
+4%
|
22 792
+5%
|
25 675
+13%
|
25 819
+1%
|
26 743
+4%
|
25 855
-3%
|
26 541
+3%
|
25 859
-3%
|
24 825
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(168)
|
(210)
|
(249)
|
(601)
|
(802)
|
(974)
|
(1 162)
|
(944)
|
(1 072)
|
(1 222)
|
(1 410)
|
(1 635)
|
(1 696)
|
(3 731)
|
(8 241)
|
(11 791)
|
(14 956)
|
(15 709)
|
(14 124)
|
(13 433)
|
(13 489)
|
(14 082)
|
(14 300)
|
(14 685)
|
(14 889)
|
(15 114)
|
(15 107)
|
(14 434)
|
(13 775)
|
(13 376)
|
(13 267)
|
(14 324)
|
(14 852)
|
(15 143)
|
(16 784)
|
(17 159)
|
(18 027)
|
(17 560)
|
(18 063)
|
(17 708)
|
(17 050)
|
|
| Gross Profit |
209
N/A
|
253
+21%
|
320
+26%
|
477
+49%
|
565
+18%
|
705
+25%
|
777
+10%
|
683
-12%
|
736
+8%
|
827
+12%
|
919
+11%
|
1 071
+17%
|
1 199
+12%
|
2 075
+73%
|
2 117
+2%
|
3 708
+75%
|
4 889
+32%
|
5 615
+15%
|
7 016
+25%
|
7 188
+2%
|
7 476
+4%
|
7 845
+5%
|
7 713
-2%
|
7 600
-1%
|
7 969
+5%
|
8 182
+3%
|
8 301
+1%
|
7 971
-4%
|
7 597
-5%
|
6 209
-18%
|
5 935
-4%
|
6 548
+10%
|
6 763
+3%
|
7 649
+13%
|
8 892
+16%
|
8 660
-3%
|
8 716
+1%
|
8 296
-5%
|
8 477
+2%
|
8 152
-4%
|
7 774
-5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(59)
|
(92)
|
(90)
|
(202)
|
(266)
|
(324)
|
(352)
|
(304)
|
(371)
|
(497)
|
(586)
|
(690)
|
(890)
|
(2 335)
|
(3 994)
|
(6 274)
|
(7 748)
|
(8 329)
|
(7 326)
|
(6 733)
|
(6 403)
|
(6 657)
|
(6 148)
|
(5 590)
|
(5 600)
|
(6 228)
|
(5 928)
|
(5 748)
|
(5 657)
|
(5 182)
|
(4 936)
|
(5 312)
|
(5 301)
|
(5 375)
|
(5 848)
|
(5 876)
|
(5 955)
|
(6 011)
|
(6 093)
|
(6 197)
|
(6 214)
|
|
| Selling, General & Administrative |
(58)
|
(58)
|
(93)
|
(208)
|
(270)
|
(302)
|
(351)
|
(300)
|
(361)
|
(444)
|
(587)
|
(684)
|
(896)
|
(1 635)
|
(3 965)
|
(6 295)
|
(7 306)
|
(5 874)
|
(6 653)
|
(6 040)
|
(5 878)
|
(4 451)
|
(5 143)
|
(4 252)
|
(4 165)
|
(4 043)
|
(4 561)
|
(4 467)
|
(4 418)
|
(3 616)
|
(3 640)
|
(3 825)
|
(3 782)
|
(3 614)
|
(4 216)
|
(4 307)
|
(4 348)
|
(4 096)
|
(4 538)
|
(4 558)
|
(4 589)
|
|
| Research & Development |
0
|
(31)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(355)
|
0
|
0
|
(389)
|
(1 568)
|
0
|
0
|
(645)
|
(1 429)
|
(1 083)
|
(1 457)
|
(1 465)
|
(1 404)
|
(1 468)
|
(1 383)
|
(1 358)
|
(1 190)
|
(1 259)
|
(1 373)
|
(1 418)
|
(1 391)
|
(1 647)
|
(1 683)
|
(1 713)
|
(1 664)
|
(1 765)
|
(1 785)
|
(1 804)
|
|
| Depreciation & Amortization |
0
|
(1)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(722)
|
0
|
0
|
0
|
(602)
|
0
|
0
|
0
|
(577)
|
0
|
0
|
0
|
(423)
|
0
|
0
|
0
|
(519)
|
0
|
0
|
0
|
(526)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(1)
|
3
|
6
|
4
|
(4)
|
(0)
|
(3)
|
(10)
|
(8)
|
1
|
(6)
|
7
|
(257)
|
(29)
|
21
|
(53)
|
(164)
|
(673)
|
(693)
|
120
|
(174)
|
78
|
119
|
30
|
(203)
|
101
|
102
|
119
|
48
|
(37)
|
(114)
|
(101)
|
149
|
15
|
114
|
106
|
275
|
211
|
146
|
179
|
|
| Operating Income |
149
N/A
|
162
+8%
|
231
+42%
|
275
+19%
|
299
+9%
|
382
+28%
|
425
+11%
|
379
-11%
|
365
-4%
|
330
-10%
|
333
+1%
|
381
+14%
|
309
-19%
|
(261)
N/A
|
(1 877)
-619%
|
(2 565)
-37%
|
(2 859)
-11%
|
(2 714)
+5%
|
(311)
+89%
|
455
N/A
|
1 073
+136%
|
1 188
+11%
|
1 565
+32%
|
2 010
+28%
|
2 369
+18%
|
1 954
-18%
|
2 373
+21%
|
2 224
-6%
|
1 940
-13%
|
1 028
-47%
|
999
-3%
|
1 235
+24%
|
1 462
+18%
|
2 274
+55%
|
3 044
+34%
|
2 784
-9%
|
2 760
-1%
|
2 285
-17%
|
2 384
+4%
|
1 955
-18%
|
1 560
-20%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
6
|
15
|
17
|
10
|
10
|
(3)
|
(15)
|
23
|
21
|
(15)
|
18
|
(36)
|
(68)
|
(149)
|
(787)
|
(1 210)
|
(107)
|
(1 628)
|
(478)
|
(60)
|
(1 099)
|
(316)
|
(745)
|
(836)
|
(873)
|
(752)
|
(843)
|
(961)
|
(1 569)
|
(1 473)
|
(1 462)
|
(1 358)
|
(795)
|
(344)
|
(309)
|
132
|
259
|
182
|
(172)
|
(648)
|
(1 017)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
(2)
|
(3)
|
1 370
|
(46)
|
(75)
|
(81)
|
(70)
|
(20)
|
(22)
|
(20)
|
(33)
|
(40)
|
(17)
|
(22)
|
(35)
|
(5)
|
35
|
45
|
88
|
35
|
4
|
3
|
(70)
|
31
|
25
|
28
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(4)
|
0
|
(6)
|
0
|
(7)
|
(7)
|
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 |
16
|
17
|
20
|
26
|
27
|
33
|
36
|
37
|
25
|
29
|
17
|
29
|
49
|
48
|
64
|
27
|
7
|
10
|
(7)
|
38
|
57
|
(39)
|
(39)
|
(83)
|
(89)
|
(11)
|
0
|
29
|
27
|
(4)
|
7
|
36
|
56
|
(12)
|
(35)
|
(118)
|
(122)
|
(14)
|
(44)
|
1
|
(22)
|
|
| Pre-Tax Income |
171
N/A
|
193
+13%
|
267
+39%
|
311
+16%
|
336
+8%
|
409
+22%
|
445
+9%
|
435
-2%
|
410
-6%
|
338
-18%
|
368
+9%
|
367
0%
|
284
-23%
|
(364)
N/A
|
(2 602)
-615%
|
(3 750)
-44%
|
(2 961)
+21%
|
(2 962)
0%
|
(840)
+72%
|
358
N/A
|
(49)
N/A
|
762
N/A
|
761
0%
|
1 069
+41%
|
1 386
+30%
|
1 158
-16%
|
1 490
+29%
|
1 275
-14%
|
376
-71%
|
(484)
N/A
|
(461)
+5%
|
(52)
+89%
|
768
N/A
|
2 006
+161%
|
2 734
+36%
|
2 801
+2%
|
2 900
+4%
|
2 383
-18%
|
2 199
-8%
|
1 332
-39%
|
550
-59%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(18)
|
(26)
|
(38)
|
(51)
|
(57)
|
(59)
|
(55)
|
(44)
|
(39)
|
(43)
|
(58)
|
(66)
|
(85)
|
92
|
470
|
1 130
|
1 309
|
4 413
|
4 083
|
3 429
|
3 050
|
456
|
396
|
295
|
323
|
(292)
|
(596)
|
(332)
|
115
|
334
|
573
|
298
|
(44)
|
(409)
|
(477)
|
(327)
|
(443)
|
(329)
|
(435)
|
(232)
|
(151)
|
|
| Income from Continuing Operations |
153
|
167
|
230
|
260
|
278
|
350
|
390
|
391
|
372
|
295
|
310
|
301
|
198
|
(272)
|
(2 132)
|
(2 620)
|
(1 652)
|
1 451
|
3 242
|
3 786
|
3 001
|
1 218
|
1 156
|
1 364
|
1 709
|
866
|
895
|
943
|
490
|
(150)
|
112
|
247
|
724
|
1 596
|
2 257
|
2 474
|
2 457
|
2 054
|
1 764
|
1 101
|
399
|
|
| Income to Minority Interest |
0
|
0
|
(2)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(14)
|
(12)
|
(11)
|
58
|
333
|
1 215
|
1 433
|
949
|
(502)
|
(1 349)
|
(1 509)
|
(1 048)
|
(267)
|
(200)
|
(354)
|
(551)
|
(122)
|
(211)
|
(212)
|
(34)
|
238
|
161
|
9
|
(221)
|
(433)
|
(713)
|
(616)
|
(417)
|
(191)
|
(131)
|
47
|
125
|
|
| Net Income (Common) |
154
N/A
|
167
+9%
|
227
+36%
|
256
+12%
|
273
+7%
|
343
+26%
|
383
+12%
|
384
+0%
|
364
-5%
|
281
-23%
|
299
+6%
|
291
-3%
|
256
-12%
|
61
-76%
|
(917)
N/A
|
(1 187)
-29%
|
(703)
+41%
|
949
N/A
|
1 893
+99%
|
2 277
+20%
|
1 952
-14%
|
951
-51%
|
957
+1%
|
1 011
+6%
|
1 158
+15%
|
744
-36%
|
684
-8%
|
731
+7%
|
456
-38%
|
88
-81%
|
273
+210%
|
255
-6%
|
503
+97%
|
1 163
+131%
|
1 545
+33%
|
1 858
+20%
|
2 040
+10%
|
1 863
-9%
|
1 634
-12%
|
1 148
-30%
|
524
-54%
|
|
| EPS (Diluted) |
0.61
N/A
|
0.3
-51%
|
0.31
+3%
|
0.33
+6%
|
0.37
+12%
|
0.46
+24%
|
0.52
+13%
|
0.41
-21%
|
0.38
-7%
|
0.3
-21%
|
0.31
+3%
|
0.29
-6%
|
0.25
-14%
|
0.06
-76%
|
-0.93
N/A
|
-1.2
-29%
|
-0.71
+41%
|
0.93
N/A
|
1.78
+91%
|
2.16
+21%
|
1.82
-16%
|
0.89
-51%
|
0.91
+2%
|
0.95
+4%
|
1.09
+15%
|
0.7
-36%
|
0.64
-9%
|
0.69
+8%
|
0.43
-38%
|
0.08
-81%
|
0.26
+225%
|
0.21
-19%
|
0.42
+100%
|
0.98
+133%
|
1.09
+11%
|
1.3
+19%
|
1.44
+11%
|
1.32
-8%
|
1.16
-12%
|
0.81
-30%
|
0.37
-54%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
