Symphony Holdings Ltd
HKEX:1223
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Symphony Holdings Ltd
HKEX:1223
|
HK |
|
O
|
Orient Beverages Ltd
BSE:507690
|
IN |
|
W
|
Wuxi Unicomp Technology Co Ltd
SSE:688531
|
CN |
|
MIC Electronics Ltd
NSE:MICEL
|
IN |
|
Xencor Inc
NASDAQ:XNCR
|
US |
|
Spring Real Estate Investment Trust
HKEX:1426
|
HK |
|
Lexibook Linguistic Electronic System SA
PAR:ALLEX
|
FR |
|
Vigil Neuroscience Inc
NASDAQ:VIGL
|
US |
|
V
|
Veson Holdings Ltd
HKEX:1399
|
CN |
|
Pinnacle Investment Management Group Ltd
ASX:PNI
|
AU |
Income Statement
Earnings Waterfall
Symphony Holdings Ltd
Income Statement
Symphony Holdings Ltd
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
9
|
0
|
6
|
0
|
11
|
0
|
18
|
0
|
42
|
0
|
34
|
25
|
54
|
66
|
70
|
65
|
63
|
65
|
75
|
117
|
102
|
100
|
92
|
0
|
|
| Revenue |
1 448
N/A
|
1 826
+26%
|
1 853
+1%
|
1 789
-3%
|
1 862
+4%
|
1 824
-2%
|
1 849
+1%
|
1 864
+1%
|
2 051
+10%
|
1 963
-4%
|
1 785
-9%
|
1 711
-4%
|
1 948
+14%
|
2 269
+17%
|
2 478
+9%
|
1 420
-43%
|
1 968
+39%
|
1 085
-45%
|
212
-80%
|
234
+10%
|
264
+13%
|
327
+24%
|
351
+7%
|
361
+3%
|
364
+1%
|
347
-5%
|
349
+1%
|
378
+8%
|
382
+1%
|
388
+1%
|
389
+0%
|
317
-19%
|
352
+11%
|
369
+5%
|
323
-12%
|
320
-1%
|
279
-13%
|
297
+6%
|
305
+3%
|
302
-1%
|
308
+2%
|
305
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 121)
|
(1 395)
|
(1 429)
|
(1 398)
|
(1 462)
|
(1 464)
|
(1 532)
|
(1 592)
|
(1 769)
|
(1 635)
|
(1 438)
|
(1 395)
|
(1 586)
|
(1 878)
|
(2 097)
|
(1 200)
|
(1 773)
|
(927)
|
(127)
|
(119)
|
(107)
|
(103)
|
(86)
|
(96)
|
(92)
|
(90)
|
(120)
|
(125)
|
(122)
|
(119)
|
(110)
|
(96)
|
(107)
|
(79)
|
(50)
|
(49)
|
(27)
|
(27)
|
(29)
|
(29)
|
(26)
|
(24)
|
|
| Gross Profit |
327
N/A
|
430
+32%
|
424
-2%
|
391
-8%
|
399
+2%
|
360
-10%
|
318
-12%
|
272
-15%
|
282
+4%
|
328
+16%
|
347
+6%
|
316
-9%
|
362
+15%
|
391
+8%
|
382
-2%
|
220
-42%
|
195
-12%
|
157
-19%
|
86
-46%
|
114
+34%
|
157
+37%
|
224
+43%
|
265
+18%
|
265
0%
|
272
+3%
|
257
-5%
|
229
-11%
|
253
+10%
|
260
+3%
|
269
+3%
|
279
+4%
|
221
-21%
|
245
+11%
|
291
+18%
|
273
-6%
|
271
-1%
|
252
-7%
|
270
+7%
|
276
+2%
|
273
-1%
|
281
+3%
|
281
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(168)
|
(177)
|
(183)
|
(227)
|
(291)
|
(211)
|
(185)
|
(201)
|
(324)
|
(419)
|
(318)
|
(236)
|
(374)
|
(360)
|
(376)
|
(318)
|
(276)
|
(263)
|
(249)
|
(242)
|
(248)
|
(59)
|
(292)
|
(240)
|
(236)
|
(264)
|
(277)
|
(313)
|
(335)
|
(136)
|
(280)
|
(196)
|
(309)
|
(291)
|
(277)
|
(311)
|
(310)
|
(305)
|
(306)
|
(276)
|
(253)
|
(252)
|
|
| Selling, General & Administrative |
(177)
|
(217)
|
(228)
|
(248)
|
(288)
|
(296)
|
(262)
|
(283)
|
(321)
|
(370)
|
(321)
|
(343)
|
(373)
|
(407)
|
(360)
|
(295)
|
(360)
|
(270)
|
(280)
|
(287)
|
(275)
|
(310)
|
(299)
|
(244)
|
(239)
|
(258)
|
(282)
|
(308)
|
(344)
|
(324)
|
(256)
|
(215)
|
(228)
|
(220)
|
(211)
|
(236)
|
(233)
|
(225)
|
(233)
|
(211)
|
(195)
|
(201)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
0
|
(24)
|
0
|
(19)
|
0
|
(26)
|
0
|
(19)
|
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
|
|
| Depreciation & Amortization |
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
|
(54)
|
(94)
|
(99)
|
(100)
|
(84)
|
(93)
|
(96)
|
(93)
|
(93)
|
(93)
|
(92)
|
(88)
|
|
| Other Operating Expenses |
9
|
40
|
46
|
21
|
(3)
|
85
|
77
|
82
|
36
|
(49)
|
27
|
107
|
19
|
48
|
10
|
(22)
|
103
|
7
|
31
|
45
|
28
|
251
|
7
|
4
|
4
|
(7)
|
6
|
(5)
|
9
|
188
|
30
|
113
|
19
|
29
|
19
|
18
|
19
|
13
|
20
|
28
|
35
|
37
|
|
| Operating Income |
159
N/A
|
253
+60%
|
241
-5%
|
164
-32%
|
108
-34%
|
149
+38%
|
133
-11%
|
70
-47%
|
(42)
N/A
|
(91)
-118%
|
30
N/A
|
80
+171%
|
(12)
N/A
|
31
N/A
|
6
-81%
|
(97)
N/A
|
(81)
+17%
|
(106)
-30%
|
(164)
-55%
|
(127)
+22%
|
(90)
+29%
|
165
N/A
|
(26)
N/A
|
25
N/A
|
36
+47%
|
(7)
N/A
|
(48)
-596%
|
(60)
-25%
|
(75)
-26%
|
133
N/A
|
(1)
N/A
|
25
N/A
|
(63)
N/A
|
(0)
+99%
|
(3)
-667%
|
(40)
-1 105%
|
(58)
-46%
|
(35)
+40%
|
(31)
+13%
|
(3)
+92%
|
29
N/A
|
29
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
22
|
(18)
|
(4)
|
81
|
117
|
25
|
(17)
|
(83)
|
(146)
|
(103)
|
0
|
(54)
|
138
|
179
|
52
|
38
|
(34)
|
(18)
|
(27)
|
(12)
|
46
|
20
|
5
|
(9)
|
6
|
125
|
176
|
144
|
133
|
37
|
91
|
(150)
|
(156)
|
(54)
|
22
|
(90)
|
(180)
|
(143)
|
(177)
|
(138)
|
(157)
|
(152)
|
|
| Non-Reccuring Items |
8
|
7
|
20
|
20
|
(3)
|
(3)
|
0
|
0
|
(44)
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
(88)
|
0
|
3
|
0
|
14
|
0
|
216
|
0
|
(12)
|
0
|
(12)
|
0
|
105
|
(17)
|
(9)
|
(12)
|
5
|
1
|
19
|
162
|
151
|
8
|
(3)
|
0
|
(10)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(3)
|
|
| Pre-Tax Income |
188
N/A
|
243
+29%
|
258
+6%
|
265
+3%
|
222
-16%
|
171
-23%
|
116
-32%
|
(13)
N/A
|
(231)
-1 678%
|
(195)
+16%
|
30
N/A
|
27
-10%
|
126
+375%
|
158
+25%
|
58
-64%
|
(59)
N/A
|
(203)
-243%
|
(124)
+39%
|
(188)
-52%
|
(139)
+26%
|
(31)
+78%
|
185
N/A
|
195
+5%
|
15
-92%
|
30
+96%
|
118
+291%
|
117
-1%
|
84
-28%
|
163
+93%
|
154
-5%
|
81
-48%
|
(137)
N/A
|
(214)
-57%
|
(53)
+75%
|
37
N/A
|
32
-13%
|
(88)
N/A
|
(170)
-95%
|
(213)
-25%
|
(143)
+33%
|
(141)
+2%
|
(125)
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(17)
|
(22)
|
(22)
|
(16)
|
(7)
|
(6)
|
(18)
|
(13)
|
2
|
3
|
(11)
|
(11)
|
(39)
|
(58)
|
(21)
|
(8)
|
(21)
|
(13)
|
2
|
3
|
2
|
(29)
|
(39)
|
(20)
|
(16)
|
(45)
|
(59)
|
(47)
|
(50)
|
(33)
|
1
|
8
|
(3)
|
(4)
|
(11)
|
(10)
|
(5)
|
(0)
|
(1)
|
(6)
|
(4)
|
(6)
|
|
| Income from Continuing Operations |
171
|
221
|
236
|
249
|
215
|
166
|
98
|
(26)
|
(230)
|
(192)
|
19
|
16
|
88
|
101
|
36
|
(67)
|
(224)
|
(137)
|
(186)
|
(136)
|
(28)
|
156
|
156
|
(5)
|
14
|
73
|
58
|
38
|
113
|
121
|
82
|
(129)
|
(217)
|
(57)
|
26
|
22
|
(93)
|
(171)
|
(214)
|
(150)
|
(145)
|
(131)
|
|
| Income to Minority Interest |
(7)
|
(13)
|
(20)
|
(14)
|
(7)
|
(6)
|
(3)
|
(0)
|
3
|
0
|
0
|
2
|
0
|
(12)
|
(12)
|
(6)
|
10
|
30
|
24
|
20
|
19
|
21
|
25
|
21
|
14
|
(10)
|
(17)
|
1
|
6
|
2
|
(10)
|
(4)
|
1
|
0
|
0
|
3
|
7
|
5
|
8
|
3
|
2
|
3
|
|
| Net Income (Common) |
164
N/A
|
207
+26%
|
216
+4%
|
235
+9%
|
207
-12%
|
160
-23%
|
95
-41%
|
(26)
N/A
|
(227)
-771%
|
(191)
+16%
|
19
N/A
|
19
-3%
|
88
+375%
|
88
+1%
|
24
-73%
|
(153)
N/A
|
(214)
-40%
|
(89)
+58%
|
16
N/A
|
69
+345%
|
19
-72%
|
180
+841%
|
181
+1%
|
16
-91%
|
28
+72%
|
62
+125%
|
41
-34%
|
38
-7%
|
118
+208%
|
123
+4%
|
72
-42%
|
(134)
N/A
|
(216)
-62%
|
(48)
+78%
|
37
N/A
|
31
-14%
|
(81)
N/A
|
(166)
-104%
|
(206)
-24%
|
(147)
+29%
|
(143)
+2%
|
(128)
+11%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.26
+24%
|
0.27
+4%
|
0.27
N/A
|
0.22
-19%
|
0.18
-18%
|
0.1
-44%
|
-0.02
N/A
|
-0.23
-1 050%
|
-0.2
+13%
|
0.02
N/A
|
0.02
N/A
|
0.09
+350%
|
0.09
N/A
|
0.02
-78%
|
-0.11
N/A
|
-0.16
-45%
|
-0.08
+50%
|
0.01
N/A
|
0.03
+200%
|
0
N/A
|
0.06
N/A
|
0.07
+17%
|
0.01
-86%
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.01
N/A
|
0.04
+300%
|
0.04
N/A
|
0.02
-50%
|
-0.04
N/A
|
-0.07
-75%
|
-0.02
+71%
|
0.01
N/A
|
0.01
N/A
|
-0.03
N/A
|
-0.06
-100%
|
-0.07
-17%
|
-0.05
+29%
|
-0.05
N/A
|
-0.04
+20%
|
|