Century Sage Scientific Holdings Ltd
HKEX:1450
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Century Sage Scientific Holdings Ltd
HKEX:1450
|
CN |
|
A
|
AllDay Marts Inc
XPHS:ALLDY
|
PH |
|
GYM Group PLC
LSE:GYM
|
UK |
|
W
|
Western Metal Materials Co Ltd
SZSE:002149
|
CN |
Income Statement
Earnings Waterfall
Century Sage Scientific Holdings Ltd
Income Statement
Century Sage Scientific Holdings Ltd
| 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 |
6
|
0
|
12
|
0
|
18
|
5
|
15
|
6
|
17
|
16
|
11
|
14
|
14
|
12
|
14
|
12
|
13
|
15
|
12
|
0
|
0
|
|
| Revenue |
623
N/A
|
655
+5%
|
663
+1%
|
661
0%
|
463
-30%
|
365
-21%
|
299
-18%
|
222
-26%
|
191
-14%
|
125
-34%
|
153
+22%
|
211
+38%
|
203
-4%
|
229
+13%
|
426
+86%
|
721
+69%
|
1 074
+49%
|
1 205
+12%
|
1 138
-6%
|
1 193
+5%
|
1 487
+25%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(440)
|
(467)
|
(468)
|
(473)
|
(336)
|
(272)
|
(238)
|
(173)
|
(142)
|
(94)
|
(97)
|
(145)
|
(138)
|
(139)
|
(236)
|
(342)
|
(514)
|
(587)
|
(564)
|
(652)
|
(883)
|
|
| Gross Profit |
183
N/A
|
188
+3%
|
195
+4%
|
189
-3%
|
127
-33%
|
93
-27%
|
61
-34%
|
49
-19%
|
49
-1%
|
31
-35%
|
56
+77%
|
67
+20%
|
64
-4%
|
90
+40%
|
190
+110%
|
379
+100%
|
560
+48%
|
619
+11%
|
574
-7%
|
542
-6%
|
603
+11%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(116)
|
(113)
|
(125)
|
(129)
|
(281)
|
(265)
|
(122)
|
(58)
|
(129)
|
(120)
|
(108)
|
(115)
|
(110)
|
(143)
|
(178)
|
(291)
|
(414)
|
(426)
|
(453)
|
(452)
|
(474)
|
|
| Selling, General & Administrative |
(121)
|
(117)
|
(114)
|
(135)
|
(282)
|
(269)
|
(114)
|
(98)
|
(120)
|
(127)
|
(98)
|
(117)
|
(88)
|
(139)
|
(170)
|
(301)
|
(410)
|
(460)
|
(470)
|
(470)
|
(499)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
(10)
|
0
|
(8)
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
(14)
|
0
|
(7)
|
0
|
(8)
|
0
|
(11)
|
0
|
(15)
|
0
|
(10)
|
0
|
(11)
|
0
|
(30)
|
0
|
(35)
|
0
|
0
|
|
| Other Operating Expenses |
4
|
4
|
4
|
6
|
8
|
13
|
(0)
|
50
|
2
|
15
|
4
|
15
|
(12)
|
(4)
|
3
|
10
|
26
|
34
|
53
|
18
|
25
|
|
| Operating Income |
67
N/A
|
75
+12%
|
70
-6%
|
59
-16%
|
(154)
N/A
|
(172)
-12%
|
(61)
+64%
|
(9)
+85%
|
(81)
-794%
|
(88)
-9%
|
(52)
+41%
|
(49)
+7%
|
(45)
+7%
|
(53)
-17%
|
12
N/A
|
88
+639%
|
146
+65%
|
193
+32%
|
121
-37%
|
90
-26%
|
129
+44%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
(8)
|
(11)
|
(9)
|
(6)
|
(13)
|
(15)
|
(22)
|
(29)
|
(11)
|
(19)
|
(26)
|
(26)
|
(18)
|
(21)
|
(23)
|
(16)
|
(5)
|
3
|
2
|
0
|
(3)
|
|
| Non-Reccuring Items |
(1)
|
0
|
(0)
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
(21)
|
(19)
|
(9)
|
(3)
|
6
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
| Pre-Tax Income |
57
N/A
|
64
+12%
|
61
-4%
|
53
-13%
|
(166)
N/A
|
(187)
-12%
|
(31)
+84%
|
(38)
-25%
|
(92)
-139%
|
(108)
-17%
|
(100)
+7%
|
(94)
+6%
|
(72)
+23%
|
(78)
-9%
|
(6)
+92%
|
72
N/A
|
140
+94%
|
195
+40%
|
123
-37%
|
90
-27%
|
125
+39%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(7)
|
(9)
|
(9)
|
(7)
|
(1)
|
2
|
(8)
|
(9)
|
3
|
4
|
2
|
1
|
4
|
4
|
(10)
|
(15)
|
(26)
|
(36)
|
(29)
|
(29)
|
(35)
|
|
| Income from Continuing Operations |
50
|
55
|
53
|
47
|
(168)
|
(185)
|
(39)
|
(47)
|
(89)
|
(104)
|
(98)
|
(92)
|
(69)
|
(75)
|
(16)
|
57
|
114
|
159
|
94
|
61
|
90
|
|
| Income to Minority Interest |
0
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
0
|
2
|
4
|
3
|
0
|
3
|
7
|
7
|
7
|
5
|
5
|
6
|
9
|
9
|
3
|
|
| Net Income (Common) |
50
N/A
|
55
+10%
|
51
-6%
|
45
-13%
|
(149)
N/A
|
(169)
-14%
|
(35)
+79%
|
(42)
-18%
|
(84)
-101%
|
(101)
-19%
|
(98)
+3%
|
(90)
+8%
|
(62)
+31%
|
(68)
-10%
|
(9)
+86%
|
62
N/A
|
119
+93%
|
160
+34%
|
82
-49%
|
54
-34%
|
90
+67%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.04
-20%
|
-0.14
N/A
|
-0.18
-29%
|
-0.04
+78%
|
-0.04
N/A
|
-0.08
-100%
|
-0.1
-25%
|
-0.09
+10%
|
-0.09
N/A
|
-0.06
+33%
|
-0.06
N/A
|
-0.01
+83%
|
0.05
N/A
|
0.09
+80%
|
0.12
+33%
|
0.08
-33%
|
0.05
-38%
|
0.07
+40%
|
|