BEIJF
Beijing North Star Co. Ltd.
Real Estate · Real Estate - Development · CN
Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 7.3B | 6.1B | 7.2B | 15.8B | 13.0B |
| Cost of Revenue | 5.3B | 4.1B | 5.3B | 11.4B | 10.3B |
| Gross Profit | 2.0B | 2.0B | 1.9B | 4.3B | 2.7B |
| Operating Expenses | |||||
| R&D Expense | 11.4M | 13.4M | 13.1M | — | — |
| SG&A Expense | 759.7M | 408.6M | 396.1M | 486.7M | 642.4M |
| General & Admin Expense | 446.8M | 154.9M | 159.1M | 209.9M | 155.9M |
| Selling & Marketing Expense | 298.6M | 253.7M | 237.1M | 276.8M | 486.5M |
| Other Expenses | (168.5M) | 1.4B | 4.7B | 3.5B | 1.5B |
| Total Operating Expenses | 602.6M | 1.8B | 5.1B | 3.9B | 2.2B |
| Cost and Expenses | 5.9B | 5.9B | 10.3B | 15.4B | 12.5B |
| Operating Income (EBIT) | 1.4B | 207.4M | (3.2B) | 369.2M | 667.5M |
| Non-Operating | |||||
| Interest Income | 36.7M | 26.2M | 139.4M | 74.3M | 127.7M |
| Interest Expense | 1.1B | 921.0M | 1.0B | 907.6M | 903.9M |
| Net Interest Income | (1.0B) | (894.8M) | (887.7M) | (833.3M) | (785.0M) |
| Other Non-Op Income/Expense | (3.7B) | (3.1B) | 43.4M | 29.5M | 16.1M |
| Non-Operating Income (excl Interest) | 2.7B | 2.2B | (1.1B) | (937.2M) | (920.0M) |
| EBT (Pre-Tax Income) | (2.3B) | (2.9B) | (3.2B) | 398.7M | (1.4B) |
| Income Tax Expense | 314.3M | 304.0M | 268.4M | 462.2M | 214.5M |
| Bottom Line | |||||
| Net Income | (2.5B) | (3.0B) | (2.8B) | 68.1M | (1.7B) |
| Earnings from Cont. Ops | (2.7B) | (3.2B) | (3.4B) | (63.4M) | (1.7B) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (2.5B) | (3.0B) | (2.8B) | 68.1M | (1.6B) |
| Per Share | |||||
| Basic EPS | ($0.74) | ($0.89) | ($0.87) | $0.02 | ($0.50) |
| Diluted EPS | ($0.74) | ($0.89) | ($0.87) | $0.02 | ($0.50) |
| Revenue Per Share | $2.18 | $1.81 | $2.20 | $4.68 | $3.96 |
| Shares | |||||
| Basic Shares Outstanding | 3.4B | 3.4B | 3.2B | 3.4B | 3.3B |
| Diluted Shares Outstanding | 3.4B | 3.4B | 3.3B | 3.4B | 3.3B |
| Profitability Metrics | |||||
| EBITDA | (1.1B) | (1.8B) | (1.9B) | 1.5B | (333.6M) |
| D&A | 117.7M | 189.2M | 198.6M | 199.9M | 200.9M |
| EBIT | (1.3B) | (2.0B) | (2.1B) | 1.3B | (534.5M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026