Ninestar Corp
SZSE:002180

Watchlist Manager
Ninestar Corp Logo
Ninestar Corp
SZSE:002180
Watchlist
Price: 30.25 CNY 1.78% Market Closed
Market Cap: 43B CNY
Have any thoughts about
Ninestar Corp?
Write Note

Income Statement

Earnings Waterfall
Ninestar Corp

Revenue
25.5B CNY
Cost of Revenue
-17.4B CNY
Gross Profit
8.1B CNY
Operating Expenses
-15.5B CNY
Operating Income
-7.4B CNY
Other Expenses
2B CNY
Net Income
-5.3B CNY

Income Statement
Ninestar Corp

Rotate your device to view
Income Statement
Currency: CNY
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
Revenue
Revenue
1 367
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
565
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Research & Development
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)
Depreciation & Amortization
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
Other Operating Expenses
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)
Operating Income
299
N/A
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%
Pre-Tax Income
Interest Income Expense
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)
Non-Reccuring Items
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
Gain/Loss on Disposition of Assets
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
Total Other Income
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)
Pre-Tax Income
336
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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)
Income to Minority Interest
(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
Net Income (Common)
273
N/A
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%
EPS (Diluted)
0.37
N/A
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%

See Also

Discover More