IRC Ltd
HKEX:1029
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
IRC Ltd
HKEX:1029
|
HK |
|
J
|
Jiangsu Tongli Risheng Machinery Co Ltd
SSE:605286
|
CN |
|
Indian Bank
NSE:INDIANB
|
IN |
|
Japan Steel Works Ltd
OTC:JPSWY
|
JP |
Income Statement
Earnings Waterfall
IRC Ltd
Income Statement
IRC Ltd
| Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | 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 |
0
|
0
|
0
|
1
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
11
|
16
|
15
|
19
|
34
|
21
|
10
|
18
|
16
|
13
|
9
|
8
|
8
|
8
|
8
|
7
|
0
|
0
|
|
| Revenue |
26
N/A
|
81
+214%
|
122
+51%
|
119
-3%
|
140
+18%
|
175
+25%
|
161
-8%
|
136
-15%
|
122
-10%
|
98
-20%
|
82
-16%
|
55
-33%
|
16
-70%
|
51
+213%
|
109
+112%
|
128
+17%
|
152
+18%
|
171
+13%
|
177
+4%
|
194
+10%
|
225
+16%
|
336
+49%
|
371
+11%
|
320
-14%
|
279
-13%
|
252
-9%
|
253
+0%
|
226
-11%
|
221
-2%
|
232
+5%
|
258
+11%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||
| Cost of Revenue |
(41)
|
(79)
|
(114)
|
(16)
|
(102)
|
(64)
|
(116)
|
(91)
|
(125)
|
(91)
|
(65)
|
(48)
|
(44)
|
(42)
|
(84)
|
(67)
|
(106)
|
(80)
|
(122)
|
(127)
|
(127)
|
(142)
|
(169)
|
(184)
|
(193)
|
(194)
|
(176)
|
(185)
|
(162)
|
(145)
|
0
|
|
| Gross Profit |
(15)
N/A
|
2
N/A
|
8
+226%
|
41
+422%
|
38
-9%
|
111
+194%
|
45
-59%
|
45
+1%
|
(3)
N/A
|
7
N/A
|
17
+130%
|
7
-59%
|
(28)
N/A
|
9
N/A
|
26
+178%
|
61
+139%
|
45
-26%
|
91
+101%
|
55
-39%
|
67
+22%
|
98
+46%
|
193
+97%
|
202
+4%
|
135
-33%
|
86
-37%
|
59
-32%
|
77
+31%
|
41
-46%
|
60
+45%
|
87
+46%
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Expenses |
(20)
|
(27)
|
(17)
|
(119)
|
(66)
|
(132)
|
(59)
|
(79)
|
(40)
|
(32)
|
(41)
|
(34)
|
9
|
(16)
|
(22)
|
(61)
|
(45)
|
(87)
|
(52)
|
(50)
|
(51)
|
24
|
(60)
|
(67)
|
(59)
|
(53)
|
(54)
|
(43)
|
(68)
|
(89)
|
(257)
|
|
| Selling, General & Administrative |
(15)
|
(23)
|
(16)
|
(29)
|
(76)
|
(76)
|
(73)
|
(61)
|
(66)
|
(54)
|
(46)
|
(35)
|
(15)
|
(29)
|
(20)
|
(49)
|
(21)
|
(57)
|
(20)
|
(18)
|
(17)
|
(18)
|
(26)
|
(33)
|
(27)
|
(23)
|
(30)
|
(29)
|
(42)
|
(49)
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(21)
|
(27)
|
(29)
|
(27)
|
(29)
|
(27)
|
(27)
|
(26)
|
(24)
|
(22)
|
(19)
|
(15)
|
(18)
|
(21)
|
(17)
|
|
| Other Operating Expenses |
(5)
|
(4)
|
(2)
|
(90)
|
11
|
(56)
|
14
|
(18)
|
26
|
22
|
5
|
2
|
24
|
14
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
69
|
(7)
|
(8)
|
(8)
|
(8)
|
(5)
|
1
|
(8)
|
(19)
|
(241)
|
|
| Operating Income |
(35)
N/A
|
(25)
+29%
|
(9)
+63%
|
(16)
-75%
|
(28)
-77%
|
(21)
+25%
|
(14)
+33%
|
(34)
-139%
|
(42)
-24%
|
(24)
+43%
|
(24)
+0%
|
(27)
-10%
|
(19)
+30%
|
(7)
+65%
|
3
N/A
|
1
-83%
|
0
-15%
|
4
+777%
|
3
-29%
|
17
+482%
|
47
+180%
|
217
+364%
|
141
-35%
|
69
-51%
|
27
-60%
|
5
-81%
|
22
+343%
|
(2)
N/A
|
(8)
-363%
|
(2)
+70%
|
1
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
7
|
2
|
(8)
|
(2)
|
(4)
|
(3)
|
1
|
(11)
|
(13)
|
(4)
|
(5)
|
(3)
|
(12)
|
(17)
|
(14)
|
(15)
|
(34)
|
(27)
|
(2)
|
(10)
|
(14)
|
(12)
|
(10)
|
(13)
|
(10)
|
(4)
|
(5)
|
(7)
|
(8)
|
(4)
|
|
| Non-Reccuring Items |
(46)
|
(6)
|
3
|
(5)
|
(27)
|
(21)
|
(29)
|
(92)
|
(258)
|
(384)
|
(480)
|
(291)
|
(0)
|
0
|
130
|
122
|
83
|
90
|
0
|
0
|
76
|
0
|
0
|
(113)
|
(103)
|
(64)
|
(164)
|
(90)
|
0
|
(127)
|
(160)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
3
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
(0)
|
2
|
2
|
1
|
(1)
|
(1)
|
0
|
|
| Total Other Income |
(0)
|
0
|
8
|
7
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
1
|
(0)
|
(4)
|
(1)
|
(1)
|
(3)
|
(18)
|
(25)
|
(11)
|
(10)
|
(8)
|
(2)
|
1
|
(1)
|
(3)
|
(3)
|
(4)
|
28
|
31
|
|
| Pre-Tax Income |
(78)
N/A
|
(24)
+69%
|
3
N/A
|
(21)
N/A
|
(57)
-174%
|
(47)
+18%
|
(47)
0%
|
(126)
-167%
|
(311)
-148%
|
(422)
-35%
|
(509)
-21%
|
(321)
+37%
|
(19)
+94%
|
(17)
+8%
|
113
N/A
|
107
-5%
|
68
-36%
|
58
-16%
|
(42)
N/A
|
(10)
+77%
|
102
N/A
|
194
+90%
|
134
-31%
|
(44)
N/A
|
(89)
-101%
|
(69)
+22%
|
(147)
-113%
|
(99)
+32%
|
(20)
+80%
|
(110)
-455%
|
(132)
-19%
|
|
| Net Income | ||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(0)
|
(6)
|
(6)
|
(0)
|
1
|
(0)
|
(1)
|
1
|
0
|
(0)
|
1
|
3
|
2
|
(2)
|
(1)
|
(0)
|
2
|
1
|
(7)
|
(10)
|
(5)
|
(1)
|
1
|
0
|
|
| Income from Continuing Operations |
(82)
|
(27)
|
2
|
(23)
|
(57)
|
(47)
|
(48)
|
(126)
|
(317)
|
(428)
|
(509)
|
(320)
|
(19)
|
(19)
|
113
|
107
|
68
|
59
|
(39)
|
(8)
|
101
|
193
|
134
|
(42)
|
(88)
|
(76)
|
(157)
|
(104)
|
(21)
|
(109)
|
(132)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
6
|
7
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(82)
N/A
|
(27)
+67%
|
1
N/A
|
(23)
N/A
|
(58)
-150%
|
(48)
+17%
|
(42)
+13%
|
(119)
-186%
|
(318)
-167%
|
(428)
-35%
|
(509)
-19%
|
(320)
+37%
|
(18)
+94%
|
(18)
+1%
|
113
N/A
|
107
-5%
|
68
-36%
|
59
-14%
|
(39)
N/A
|
(8)
+81%
|
101
N/A
|
193
+92%
|
134
-30%
|
(42)
N/A
|
(88)
-109%
|
(76)
+14%
|
(157)
-107%
|
(104)
+33%
|
(20)
+80%
|
(109)
-433%
|
(131)
-20%
|
|
| EPS (Diluted) |
-0.35
N/A
|
-0.07
+80%
|
0
N/A
|
-0.06
N/A
|
-0.16
-167%
|
-0.12
+25%
|
-0.1
+17%
|
-0.24
-140%
|
-0.64
-167%
|
-0.84
-31%
|
-0.93
-11%
|
-0.51
+45%
|
-0.02
+96%
|
-0.02
N/A
|
0.15
N/A
|
0.14
-7%
|
0.09
-36%
|
0.08
-11%
|
-0.05
N/A
|
0
N/A
|
0.13
N/A
|
0.26
+100%
|
0.18
-31%
|
-0.05
N/A
|
-0.12
-140%
|
-0.08
+33%
|
-0.18
-125%
|
-0.12
+33%
|
-0.02
+83%
|
-0.09
-350%
|
-0.1
-11%
|
|