Ninestar Corp banner

Ninestar Corp
SZSE:002180

Watchlist Manager
Ninestar Corp Logo
Ninestar Corp
SZSE:002180
Watchlist
Price: 18.32 CNY 3.1% Market Closed
Market Cap: ¥26B

Income Statement

Earnings Waterfall
Ninestar Corp

Income Statement
Ninestar Corp

Rotate your device to view
Income Statement
Currency: CNY
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
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
4
0
0
0
6
0
0
0
232
0
0
223
984
0
0
401
826
624
860
875
875
879
841
806
845
784
737
694
596
559
532
542
597
676
814
858
936
913
930
964
916
954
0
0
0
Revenue
115
N/A
119
+3%
110
-7%
114
+4%
121
+6%
123
+2%
121
-2%
118
-2%
118
N/A
119
+1%
121
+1%
127
+5%
129
+2%
135
+4%
144
+7%
146
+1%
152
+4%
153
+1%
158
+3%
157
-1%
161
+2%
165
+3%
154
-6%
157
+2%
297
+89%
376
+27%
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%
24 062
-3%
23 835
-1%
24 555
+3%
25 510
+4%
26 415
+4%
26 050
-1%
25 948
0%
21 526
-17%
16 515
-23%
Gross Profit
Cost of Revenue
(50)
(51)
(46)
(51)
(53)
(57)
(53)
(51)
(55)
(58)
(62)
(66)
(67)
(69)
(72)
(72)
(75)
(75)
(82)
(83)
(85)
(91)
(81)
(86)
(144)
(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)
(16 609)
(16 662)
(16 829)
(17 408)
(17 922)
(17 751)
(17 976)
(15 114)
(11 926)
Gross Profit
65
N/A
67
+4%
64
-5%
63
-2%
68
+7%
66
-2%
68
+2%
67
-1%
64
-5%
62
-3%
59
-5%
61
+3%
62
+2%
66
+6%
72
+9%
73
+2%
77
+5%
78
+1%
76
-3%
74
-3%
76
+3%
74
-3%
73
-1%
72
-2%
154
+114%
209
+36%
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%
7 453
-4%
7 172
-4%
7 726
+8%
8 102
+5%
8 493
+5%
8 299
-2%
7 971
-4%
6 411
-20%
4 589
-28%
Operating Income
Operating Expenses
(28)
(29)
(32)
(29)
(39)
(42)
(54)
(57)
(56)
(54)
(50)
(52)
(53)
(56)
(61)
(60)
(61)
(62)
(60)
(62)
(65)
(67)
(77)
(74)
(60)
(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)
(6 596)
(15 786)
(15 533)
(15 465)
(5 932)
(6 653)
(7 180)
(6 286)
(4 331)
Selling, General & Administrative
(27)
(28)
(32)
(29)
(38)
(42)
(53)
(55)
(56)
(53)
(48)
(49)
(49)
(50)
(57)
(56)
(58)
(59)
(57)
(59)
(61)
(64)
(55)
(71)
(58)
(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)
(4 519)
(4 885)
(4 678)
(4 685)
(4 073)
(4 270)
(4 655)
(3 975)
(3 045)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(19)
0
0
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)
(1 675)
(1 769)
(1 710)
(1 728)
(1 633)
(1 676)
(1 674)
(1 414)
(1 085)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
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
(506)
0
0
0
(531)
0
0
0
(335)
Other Operating Expenses
(1)
(1)
(1)
0
(1)
(0)
(2)
(1)
(0)
(1)
(2)
(2)
(4)
(6)
(4)
(4)
(2)
(3)
(2)
(2)
(4)
(3)
0
(4)
(2)
(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
104
(9 132)
(9 145)
(9 052)
305
(706)
(851)
(897)
134
Operating Income
37
N/A
39
+5%
32
-17%
34
+5%
29
-14%
24
-16%
14
-42%
11
-25%
8
-20%
8
-4%
9
+11%
9
+2%
9
-8%
10
+15%
11
+12%
14
+25%
17
+20%
16
-1%
16
-2%
12
-24%
10
-14%
7
-30%
(4)
N/A
(2)
+48%
94
N/A
149
+59%
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%
857
-45%
(8 614)
N/A
(7 807)
+9%
(7 363)
+6%
2 561
N/A
1 647
-36%
792
-52%
126
-84%
259
+106%
Pre-Tax Income
Interest Income Expense
0
0
1
1
1
2
3
4
4
4
3
3
3
4
4
4
3
2
2
1
2
4
2
4
4
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)
(1 091)
(903)
(678)
(738)
(550)
(480)
(798)
(470)
(438)
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
2
0
0
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
(8 923)
178
491
487
(677)
125
(181)
(179)
(327)
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
0
0
0
0
0
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
0
0
0
0
0
0
0
0
0
Total Other Income
11
12
11
9
10
12
12
13
13
11
11
12
12
12
14
12
9
6
12
13
16
23
15
15
15
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)
(2)
(3)
(2)
(15)
2
(3)
3
6
2
Pre-Tax Income
48
N/A
51
+6%
44
-14%
43
-2%
40
-7%
38
-5%
29
-23%
27
-8%
25
-7%
23
-9%
23
+2%
24
+3%
24
+1%
25
+6%
29
+15%
29
+1%
28
-5%
24
-13%
30
+24%
26
-12%
28
+6%
34
+20%
15
-55%
17
+11%
113
+577%
171
+51%
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%
(9 160)
N/A
(9 342)
-2%
(7 996)
+14%
(7 628)
+5%
1 335
N/A
1 288
-4%
(185)
N/A
(517)
-180%
(505)
+2%
Net Income
Tax Provision
(4)
(5)
(4)
(5)
(4)
(3)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(2)
(2)
(10)
(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)
259
524
(63)
(83)
(520)
(690)
(492)
(349)
(262)
Income from Continuing Operations
45
46
39
39
36
35
28
26
24
22
22
23
23
24
27
27
25
22
27
23
25
31
13
14
103
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
(8 901)
(8 817)
(8 058)
(7 711)
815
598
(677)
(866)
(767)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
0
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
2 716
2 699
2 496
2 395
(66)
(42)
141
178
49
Net Income (Common)
45
N/A
46
+4%
39
-16%
39
-1%
36
-6%
35
-4%
28
-20%
26
-9%
24
-6%
22
-9%
22
+1%
23
+4%
23
+2%
25
+5%
27
+10%
27
+1%
26
-6%
23
-13%
27
+20%
24
-11%
26
+8%
32
+22%
14
-56%
16
+11%
104
+565%
154
+48%
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%
(6 185)
N/A
(6 119)
+1%
(5 562)
+9%
(5 316)
+4%
749
N/A
556
-26%
(536)
N/A
(688)
-28%
(718)
-4%
EPS (Diluted)
0.18
N/A
0.19
+6%
0.2
+5%
0.16
-20%
0.15
-6%
0.14
-7%
0.11
-21%
0.1
-9%
0.09
-10%
0.08
-11%
0.09
+12%
0.08
-11%
0.09
+12%
0.1
+11%
0.11
+10%
0.11
N/A
0.1
-9%
0.08
-20%
0.11
+38%
0.09
-18%
0.1
+11%
0.13
+30%
0.06
-54%
0.07
+17%
0.42
+500%
0.61
+45%
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%
-4.4
N/A
-4.32
+2%
-3.93
+9%
-3.76
+4%
0.53
N/A
0.39
-26%
-0.38
N/A
-0.49
-29%
-0.51
-4%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett