China Everbright Greentech Ltd
HKEX:1257
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
China Everbright Greentech Ltd
HKEX:1257
|
HK |
|
Ajmera Realty & Infra India Ltd
NSE:AJMERA
|
IN |
|
Suven Pharmaceuticals Ltd
NSE:SUVENPHAR
|
IN |
|
Liberty Shoes Ltd
NSE:LIBERTSHOE
|
IN |
|
Nemak SAB de CV
BMV:NEMAKA
|
MX |
|
Gujarat Gas Ltd
NSE:GUJGASLTD
|
IN |
|
N
|
Nan Nan Resources Enterprise Ltd
HKEX:1229
|
HK |
|
Bajaj Hindusthan Sugar Ltd
NSE:BAJAJHIND
|
IN |
|
Christian Berner Tech Trade AB
STO:CBTT B
|
SE |
|
R
|
RVRC Holding AB
STO:RVRC
|
SE |
|
S
|
Shougang Fushan Resources Group Ltd
HKEX:639
|
HK |
|
D
|
Danlaw Technologies India Ltd
BSE:532329
|
IN |
Income Statement
Earnings Waterfall
China Everbright Greentech Ltd
Income Statement
China Everbright Greentech Ltd
| 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 |
165
|
202
|
266
|
377
|
483
|
544
|
589
|
647
|
708
|
741
|
772
|
825
|
837
|
770
|
0
|
0
|
|
| Revenue |
5 687
N/A
|
7 002
+23%
|
8 090
+16%
|
9 280
+15%
|
9 284
+0%
|
9 835
+6%
|
9 908
+1%
|
8 447
-15%
|
8 349
-1%
|
8 048
-4%
|
7 648
-5%
|
7 417
-3%
|
7 103
-4%
|
6 977
-2%
|
6 871
-2%
|
6 729
-2%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(3 926)
|
(4 932)
|
(5 680)
|
(6 479)
|
(6 384)
|
(6 824)
|
(7 000)
|
(6 101)
|
(6 348)
|
(6 365)
|
(5 984)
|
(5 822)
|
(5 783)
|
(5 517)
|
(5 236)
|
(5 151)
|
|
| Gross Profit |
1 761
N/A
|
2 069
+18%
|
2 410
+16%
|
2 801
+16%
|
2 900
+4%
|
3 012
+4%
|
2 908
-3%
|
2 346
-19%
|
2 000
-15%
|
1 683
-16%
|
1 664
-1%
|
1 595
-4%
|
1 319
-17%
|
1 460
+11%
|
1 636
+12%
|
1 578
-4%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(168)
|
(224)
|
(242)
|
(340)
|
(319)
|
(323)
|
(495)
|
(338)
|
(360)
|
(413)
|
(445)
|
(479)
|
(1 003)
|
(212)
|
(1 437)
|
(121)
|
|
| Selling, General & Administrative |
(293)
|
(357)
|
(404)
|
(490)
|
(528)
|
(558)
|
(555)
|
(629)
|
(647)
|
(726)
|
(647)
|
(736)
|
(578)
|
(542)
|
(576)
|
(506)
|
|
| Other Operating Expenses |
125
|
133
|
163
|
150
|
210
|
235
|
60
|
291
|
288
|
314
|
202
|
257
|
(424)
|
331
|
(861)
|
385
|
|
| Operating Income |
1 593
N/A
|
1 846
+16%
|
2 169
+17%
|
2 461
+13%
|
2 581
+5%
|
2 688
+4%
|
2 413
-10%
|
2 008
-17%
|
1 640
-18%
|
1 271
-23%
|
1 219
-4%
|
1 116
-8%
|
316
-72%
|
1 248
+295%
|
198
-84%
|
1 457
+635%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(169)
|
(177)
|
(260)
|
(351)
|
(486)
|
(546)
|
(642)
|
(566)
|
(659)
|
(730)
|
(788)
|
(800)
|
(831)
|
(752)
|
(643)
|
(554)
|
|
| Non-Reccuring Items |
0
|
(1)
|
0
|
(1)
|
0
|
(216)
|
0
|
1
|
0
|
(30)
|
0
|
(656)
|
0
|
(1 175)
|
(178)
|
(716)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(95)
|
(43)
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
|
| Pre-Tax Income |
1 423
N/A
|
1 668
+17%
|
1 908
+14%
|
2 109
+11%
|
2 095
-1%
|
1 926
-8%
|
1 771
-8%
|
1 349
-24%
|
939
-30%
|
510
-46%
|
431
-16%
|
(339)
N/A
|
(515)
-52%
|
(679)
-32%
|
(642)
+5%
|
187
N/A
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(278)
|
(337)
|
(399)
|
(462)
|
(447)
|
(413)
|
(376)
|
(229)
|
(154)
|
(165)
|
(188)
|
37
|
78
|
174
|
163
|
(134)
|
|
| Income from Continuing Operations |
1 146
|
1 331
|
1 510
|
1 647
|
1 648
|
1 513
|
1 395
|
1 120
|
785
|
345
|
242
|
(302)
|
(436)
|
(505)
|
(478)
|
54
|
|
| Income to Minority Interest |
(5)
|
(6)
|
(16)
|
(26)
|
(17)
|
(11)
|
(13)
|
(10)
|
(2)
|
11
|
16
|
36
|
40
|
124
|
163
|
115
|
|
| Net Income (Common) |
1 141
N/A
|
1 325
+16%
|
1 493
+13%
|
1 621
+9%
|
1 631
+1%
|
1 503
-8%
|
1 382
-8%
|
1 110
-20%
|
780
-30%
|
340
-56%
|
232
-32%
|
(302)
N/A
|
(431)
-43%
|
(415)
+4%
|
(369)
+11%
|
113
N/A
|
|
| EPS (Diluted) |
0.55
N/A
|
0.64
+16%
|
0.72
+12%
|
0.78
+8%
|
0.79
+1%
|
0.73
-8%
|
0.67
-8%
|
0.54
-19%
|
0.38
-30%
|
0.16
-58%
|
0.11
-31%
|
-0.15
N/A
|
-0.21
-40%
|
-0.2
+5%
|
-0.18
+10%
|
0.05
N/A
|
|