Sis Mobile Holdings Ltd
HKEX:1362
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sis Mobile Holdings Ltd
HKEX:1362
|
HK |
|
V
|
Vistin Pharma ASA
OSE:VISTN
|
NO |
|
A
|
American Realty Investors Inc
NYSE:ARL
|
US |
|
Aixtron SE
XETRA:AIXA
|
DE |
|
D
|
Dongxing Securities Co Ltd
SSE:601198
|
CN |
Income Statement
Earnings Waterfall
Sis Mobile Holdings Ltd
Income Statement
Sis Mobile Holdings Ltd
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 412
N/A
|
988
-30%
|
832
-16%
|
769
-8%
|
616
-20%
|
446
-28%
|
446
0%
|
507
+14%
|
473
-7%
|
441
-7%
|
440
0%
|
411
-6%
|
1 166
+184%
|
1 917
+64%
|
2 275
+19%
|
2 042
-10%
|
1 837
-10%
|
1 805
-2%
|
1 936
+7%
|
1 731
-11%
|
1 717
-1%
|
1 814
+6%
|
1 454
-20%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
(1 370)
|
(953)
|
(795)
|
(740)
|
(595)
|
(422)
|
(421)
|
(481)
|
(449)
|
(417)
|
(420)
|
(396)
|
(1 130)
|
(1 865)
|
(2 203)
|
(1 968)
|
(1 780)
|
(1 752)
|
(1 888)
|
(1 680)
|
(1 663)
|
(1 769)
|
(1 406)
|
|
| Gross Profit |
42
N/A
|
35
-16%
|
37
+6%
|
29
-23%
|
21
-29%
|
24
+19%
|
25
+2%
|
26
+3%
|
24
-8%
|
23
-2%
|
20
-15%
|
15
-21%
|
36
+132%
|
52
+46%
|
72
+38%
|
75
+3%
|
58
-23%
|
54
-7%
|
48
-11%
|
51
+6%
|
54
+6%
|
45
-17%
|
48
+7%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(55)
|
(57)
|
(34)
|
(34)
|
(28)
|
(24)
|
(23)
|
(23)
|
(23)
|
(24)
|
(23)
|
(24)
|
(24)
|
(28)
|
(32)
|
(34)
|
(33)
|
(32)
|
(37)
|
(40)
|
(44)
|
(41)
|
(40)
|
|
| Selling, General & Administrative |
(33)
|
(32)
|
(36)
|
(35)
|
(29)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(23)
|
(27)
|
(31)
|
(33)
|
(34)
|
(34)
|
(33)
|
(37)
|
(42)
|
(45)
|
(44)
|
(42)
|
|
| Other Operating Expenses |
(22)
|
(25)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
0
|
2
|
0
|
2
|
2
|
|
| Operating Income |
(13)
N/A
|
(21)
-67%
|
3
N/A
|
(5)
N/A
|
(8)
-46%
|
1
N/A
|
2
+193%
|
2
+18%
|
0
-82%
|
(1)
N/A
|
(4)
-313%
|
(8)
-131%
|
11
N/A
|
24
+113%
|
40
+67%
|
41
+2%
|
24
-41%
|
21
-12%
|
11
-48%
|
11
-5%
|
10
-8%
|
3
-65%
|
8
+148%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
5
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
2
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(13)
N/A
|
(17)
-24%
|
3
N/A
|
(5)
N/A
|
(8)
-47%
|
1
N/A
|
2
+194%
|
2
+17%
|
0
-96%
|
(1)
N/A
|
(5)
-429%
|
(9)
-71%
|
11
N/A
|
24
+110%
|
40
+69%
|
41
+2%
|
24
-40%
|
21
-14%
|
11
-47%
|
10
-8%
|
11
+13%
|
3
-75%
|
8
+181%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
(2)
|
(1)
|
(2)
|
(2)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(7)
|
(6)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
|
| Income from Continuing Operations |
(16)
|
(18)
|
1
|
(7)
|
(8)
|
0
|
1
|
2
|
0
|
(1)
|
(5)
|
(9)
|
11
|
21
|
33
|
35
|
21
|
17
|
9
|
8
|
10
|
2
|
7
|
|
| Net Income (Common) |
(16)
N/A
|
(18)
-13%
|
1
N/A
|
(7)
N/A
|
(8)
-10%
|
0
N/A
|
1
+244%
|
2
+44%
|
0
-95%
|
(1)
N/A
|
(5)
-503%
|
(9)
-70%
|
11
N/A
|
21
+98%
|
33
+55%
|
35
+5%
|
21
-39%
|
17
-20%
|
9
-48%
|
8
-7%
|
10
+17%
|
2
-76%
|
7
+179%
|
|
| EPS (Diluted) |
-0.07
N/A
|
-0.08
-14%
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.03
-50%
|
0.04
N/A
|
0.08
+100%
|
0.12
+50%
|
0.12
N/A
|
0.08
-33%
|
0.06
-25%
|
0.03
-50%
|
0.03
N/A
|
0.04
+33%
|
0.01
-75%
|
0.02
+100%
|
|