China Jicheng Holdings Ltd
HKEX:1027
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
China Jicheng Holdings Ltd
HKEX:1027
|
CN |
|
S
|
Shanthi Gears Ltd
NSE:SHANTIGEAR
|
IN |
|
APM Industries Ltd
BSE:523537
|
IN |
Income Statement
Earnings Waterfall
China Jicheng Holdings Ltd
Income Statement
China Jicheng Holdings Ltd
| Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
7
|
10
|
9
|
8
|
11
|
0
|
11
|
0
|
4
|
0
|
4
|
0
|
4
|
0
|
3
|
0
|
4
|
0
|
0
|
|
| Revenue |
604
N/A
|
512
-15%
|
538
+5%
|
510
-5%
|
521
+2%
|
582
+12%
|
559
-4%
|
442
-21%
|
344
-22%
|
284
-17%
|
306
+8%
|
355
+16%
|
354
0%
|
320
-10%
|
294
-8%
|
324
+10%
|
353
+9%
|
340
-4%
|
277
-19%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(530)
|
(459)
|
(457)
|
(432)
|
(442)
|
(501)
|
(493)
|
(388)
|
(292)
|
(241)
|
(279)
|
(323)
|
(319)
|
(297)
|
(273)
|
(296)
|
(323)
|
(312)
|
(256)
|
|
| Gross Profit |
74
N/A
|
53
-28%
|
81
+52%
|
78
-3%
|
79
+1%
|
81
+2%
|
66
-19%
|
54
-18%
|
53
-2%
|
43
-18%
|
27
-38%
|
32
+18%
|
35
+11%
|
23
-35%
|
21
-6%
|
28
+29%
|
31
+11%
|
28
-8%
|
20
-27%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(58)
|
(54)
|
(68)
|
(63)
|
(56)
|
(48)
|
(74)
|
(65)
|
(59)
|
(98)
|
(122)
|
(137)
|
(72)
|
(41)
|
(115)
|
(121)
|
(16)
|
(2)
|
(23)
|
|
| Selling, General & Administrative |
(60)
|
(60)
|
(70)
|
(72)
|
(58)
|
(57)
|
(69)
|
(68)
|
(60)
|
(68)
|
(117)
|
(121)
|
(75)
|
(55)
|
(103)
|
(120)
|
(3)
|
(16)
|
(18)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
(13)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
|
| Other Operating Expenses |
2
|
5
|
1
|
8
|
2
|
10
|
(5)
|
3
|
1
|
(31)
|
(5)
|
(16)
|
3
|
15
|
1
|
(1)
|
0
|
14
|
(2)
|
|
| Operating Income |
16
N/A
|
(1)
N/A
|
13
N/A
|
15
+18%
|
23
+54%
|
33
+42%
|
(8)
N/A
|
(11)
-44%
|
(6)
+48%
|
(55)
-855%
|
(95)
-71%
|
(105)
-11%
|
(37)
+65%
|
(18)
+52%
|
(93)
-427%
|
(94)
0%
|
15
N/A
|
26
+79%
|
(3)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(2)
|
(10)
|
(6)
|
(8)
|
2
|
(11)
|
(4)
|
(9)
|
(3)
|
(3)
|
(2)
|
(4)
|
7
|
(3)
|
0
|
(4)
|
(1)
|
(4)
|
4
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
0
|
(29)
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
(10)
|
|
| Pre-Tax Income |
14
N/A
|
(11)
N/A
|
7
N/A
|
7
+2%
|
25
+268%
|
22
-14%
|
(11)
N/A
|
(20)
-77%
|
(32)
-57%
|
(58)
-82%
|
(125)
-117%
|
(109)
+13%
|
(25)
+77%
|
(21)
+16%
|
(93)
-348%
|
(97)
-5%
|
13
N/A
|
22
+67%
|
(8)
N/A
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(7)
|
(0)
|
(3)
|
(3)
|
(7)
|
(8)
|
(5)
|
(3)
|
(2)
|
(1)
|
(3)
|
(4)
|
(5)
|
(2)
|
(0)
|
(0)
|
(2)
|
(3)
|
(2)
|
|
| Income from Continuing Operations |
6
|
(11)
|
4
|
4
|
19
|
14
|
(16)
|
(23)
|
(34)
|
(59)
|
(128)
|
(113)
|
(29)
|
(23)
|
(93)
|
(97)
|
11
|
19
|
(10)
|
|
| Net Income (Common) |
6
N/A
|
(11)
N/A
|
4
N/A
|
4
0%
|
19
+432%
|
14
-27%
|
(16)
N/A
|
(23)
-44%
|
(34)
-47%
|
(59)
-72%
|
(128)
-117%
|
(113)
+11%
|
(29)
+74%
|
(23)
+23%
|
(93)
-310%
|
(97)
-5%
|
11
N/A
|
19
+78%
|
(10)
N/A
|
|
| EPS (Diluted) |
0.03
N/A
|
-0.01
N/A
|
0.02
N/A
|
0.02
N/A
|
0.1
+400%
|
0.07
-30%
|
-0.09
N/A
|
-0.12
-33%
|
-0.18
-50%
|
-0.2
-11%
|
-0.43
-115%
|
-0.37
+14%
|
-0.08
+78%
|
-0.05
+38%
|
-0.22
-340%
|
-0.24
-9%
|
0.03
N/A
|
0.05
+67%
|
-0.02
N/A
|
|