Accel Group Holdings Ltd
HKEX:1283
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Accel Group Holdings Ltd
HKEX:1283
|
HK |
|
N
|
Nike Inc
XETRA:NKE
|
US |
|
Immunotech Biopharm Ltd
HKEX:6978
|
CN |
|
Chainqui Construction Development Co Ltd
TWSE:2509
|
TW |
Income Statement
Earnings Waterfall
Accel Group Holdings Ltd
Income Statement
Accel Group Holdings Ltd
| Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
1
|
|
| Revenue |
522
N/A
|
501
-4%
|
509
+2%
|
550
+8%
|
547
0%
|
480
-12%
|
538
+12%
|
607
+13%
|
554
-9%
|
520
-6%
|
556
+7%
|
577
+4%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(406)
|
(399)
|
(406)
|
(443)
|
(440)
|
(384)
|
(444)
|
(517)
|
(466)
|
(436)
|
(468)
|
(488)
|
|
| Gross Profit |
116
N/A
|
102
-12%
|
103
+1%
|
107
+4%
|
108
+0%
|
96
-10%
|
95
-2%
|
90
-5%
|
88
-3%
|
84
-5%
|
89
+6%
|
89
+1%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(22)
|
(26)
|
(27)
|
(30)
|
(26)
|
(29)
|
(35)
|
(41)
|
(38)
|
(34)
|
(32)
|
(29)
|
|
| Selling, General & Administrative |
(22)
|
(26)
|
(27)
|
(30)
|
(26)
|
(29)
|
(36)
|
(42)
|
(41)
|
(38)
|
(36)
|
(35)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
3
|
5
|
5
|
|
| Operating Income |
95
N/A
|
76
-19%
|
75
-1%
|
77
+2%
|
82
+6%
|
67
-17%
|
60
-11%
|
49
-18%
|
50
+1%
|
49
-1%
|
57
+15%
|
60
+6%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
(7)
|
4
|
10
|
6
|
0
|
8
|
6
|
0
|
0
|
0
|
(0)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
88
N/A
|
82
-7%
|
86
+6%
|
83
-4%
|
82
-2%
|
75
-8%
|
66
-12%
|
49
-26%
|
49
+0%
|
50
+2%
|
57
+15%
|
60
+4%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(16)
|
(13)
|
(13)
|
(13)
|
(14)
|
(11)
|
(10)
|
(8)
|
(8)
|
(8)
|
(10)
|
(9)
|
|
| Income from Continuing Operations |
73
|
69
|
73
|
70
|
68
|
64
|
56
|
40
|
40
|
41
|
47
|
50
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
(1)
|
(1)
|
|
| Net Income (Common) |
73
N/A
|
69
-6%
|
73
+7%
|
70
-4%
|
68
-3%
|
64
-6%
|
56
-12%
|
40
-28%
|
41
+1%
|
42
+3%
|
46
+10%
|
49
+6%
|
|
| EPS (Diluted) |
0.11
N/A
|
0.09
-18%
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.08
-11%
|
0.07
-12%
|
0.05
-29%
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
|