Bluestar Adisseo Company (SHA:600299)
China
· Delayed Price · Currency is CNY 9.14
+0.18 (2.01%)
At close: Dec 5, 2025
Bluestar Adisseo Company Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 17,089 | 15,534 | 13,184 | 14,529 | 12,869 | 11,910 | Upgrade
|
| Revenue | 17,089 | 15,534 | 13,184 | 14,529 | 12,869 | 11,910 | Upgrade
|
| Revenue Growth (YoY) | 14.35% | 17.83% | -9.26% | 12.90% | 8.04% | 6.96% | Upgrade
|
| Cost of Revenue | 12,300 | 10,869 | 10,378 | 10,625 | 8,479 | 7,401 | Upgrade
|
| Gross Profit | 4,790 | 4,665 | 2,806 | 3,904 | 4,390 | 4,510 | Upgrade
|
| Selling, General & Admin | 2,372 | 2,260 | 2,004 | 1,866 | 1,845 | 1,963 | Upgrade
|
| Research & Development | 421.26 | 439.59 | 410.81 | 352.45 | 337.57 | 291.54 | Upgrade
|
| Other Operating Expenses | 104.83 | 72.57 | 50.55 | 45.29 | 69.22 | 114.71 | Upgrade
|
| Operating Expenses | 2,912 | 2,779 | 2,498 | 2,267 | 2,254 | 2,369 | Upgrade
|
| Operating Income | 1,877 | 1,886 | 307.51 | 1,637 | 2,136 | 2,141 | Upgrade
|
| Interest Expense | -58.21 | -83.52 | -97.6 | -43.48 | -19.28 | -13.82 | Upgrade
|
| Interest & Investment Income | 75.26 | 31.27 | 20.46 | 9.04 | 12.38 | 71.07 | Upgrade
|
| Earnings From Equity Investments | -98.35 | -98.35 | -42.39 | -9.59 | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 44.25 | 44.25 | -5 | -105.7 | 3.72 | -172.41 | Upgrade
|
| Other Non Operating Income (Expenses) | 4.22 | -48.08 | -36.55 | -29.26 | -13.57 | -19.34 | Upgrade
|
| EBT Excluding Unusual Items | 1,845 | 1,732 | 146.43 | 1,458 | 2,119 | 2,006 | Upgrade
|
| Gain (Loss) on Sale of Investments | -76.15 | -32.89 | 38.44 | 30.58 | -71.08 | 18.27 | Upgrade
|
| Gain (Loss) on Sale of Assets | -2.36 | -1.02 | -10.49 | -14.17 | 0.07 | 0.13 | Upgrade
|
| Asset Writedown | -23.56 | - | -142.81 | - | -29.75 | -52.2 | Upgrade
|
| Other Unusual Items | -86.15 | -123.35 | 32.87 | 66.31 | 30.05 | 25.6 | Upgrade
|
| Pretax Income | 1,656 | 1,575 | 64.44 | 1,541 | 2,049 | 1,998 | Upgrade
|
| Income Tax Expense | 462.64 | 369.04 | 11.76 | 291.06 | 513.09 | 520.94 | Upgrade
|
| Earnings From Continuing Operations | 1,194 | 1,205 | 52.68 | 1,250 | 1,536 | 1,477 | Upgrade
|
| Minority Interest in Earnings | -2.31 | -1.14 | -0.51 | -3.16 | -63.99 | -125.41 | Upgrade
|
| Net Income | 1,191 | 1,204 | 52.17 | 1,247 | 1,472 | 1,352 | Upgrade
|
| Net Income to Common | 1,191 | 1,204 | 52.17 | 1,247 | 1,472 | 1,352 | Upgrade
|
| Net Income Growth | 9.32% | 2208.66% | -95.82% | -15.29% | 8.88% | 36.20% | Upgrade
|
| Shares Outstanding (Basic) | 2,656 | 2,682 | 2,682 | 2,682 | 2,682 | 2,682 | Upgrade
|
| Shares Outstanding (Diluted) | 2,656 | 2,682 | 2,682 | 2,682 | 2,682 | 2,682 | Upgrade
|
| Shares Change (YoY) | 24.38% | - | - | - | - | - | Upgrade
|
| EPS (Basic) | 0.45 | 0.45 | 0.02 | 0.46 | 0.55 | 0.50 | Upgrade
|
| EPS (Diluted) | 0.45 | 0.45 | 0.02 | 0.46 | 0.55 | 0.50 | Upgrade
|
| EPS Growth | -12.11% | 2208.77% | -95.77% | -16.17% | 9.75% | 35.14% | Upgrade
|
| Free Cash Flow | 67.78 | 1,322 | 1,317 | 186.53 | 288.08 | 1,390 | Upgrade
|
| Free Cash Flow Per Share | 0.03 | 0.49 | 0.49 | 0.07 | 0.11 | 0.52 | Upgrade
|
| Dividend Per Share | 0.120 | 0.180 | 0.060 | 0.151 | 0.178 | 0.176 | Upgrade
|
| Dividend Growth | - | 200.00% | -60.27% | -15.17% | 1.14% | -32.05% | Upgrade
|
| Gross Margin | 28.03% | 30.03% | 21.28% | 26.87% | 34.11% | 37.87% | Upgrade
|
| Operating Margin | 10.99% | 12.14% | 2.33% | 11.27% | 16.60% | 17.97% | Upgrade
|
| Profit Margin | 6.97% | 7.75% | 0.40% | 8.58% | 11.44% | 11.35% | Upgrade
|
| Free Cash Flow Margin | 0.40% | 8.51% | 9.99% | 1.28% | 2.24% | 11.67% | Upgrade
|
| EBITDA | 2,979 | 3,200 | 1,903 | 2,896 | 3,254 | 3,257 | Upgrade
|
| EBITDA Margin | 17.44% | 20.60% | 14.44% | 19.93% | 25.29% | 27.35% | Upgrade
|
| D&A For EBITDA | 1,102 | 1,314 | 1,596 | 1,259 | 1,118 | 1,117 | Upgrade
|
| EBIT | 1,877 | 1,886 | 307.51 | 1,637 | 2,136 | 2,141 | Upgrade
|
| EBIT Margin | 10.99% | 12.14% | 2.33% | 11.27% | 16.60% | 17.97% | Upgrade
|
| Effective Tax Rate | 27.93% | 23.44% | 18.25% | 18.89% | 25.04% | 26.07% | Upgrade
|
| Revenue as Reported | 17,089 | 15,534 | 13,184 | 14,529 | 12,869 | 11,910 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.