Best Food Holding Company Ltd
HKEX:1488
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Best Food Holding Company Ltd
HKEX:1488
|
HK |
|
Sona BLW Precision Forgings Ltd
NSE:SONACOMS
|
IN |
Income Statement
Earnings Waterfall
Best Food Holding Company Ltd
Income Statement
Best Food Holding Company Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
6
|
0
|
10
|
0
|
7
|
34
|
61
|
27
|
52
|
48
|
48
|
47
|
52
|
52
|
47
|
47
|
47
|
0
|
0
|
|
| Revenue |
725
N/A
|
808
+11%
|
759
-6%
|
679
-10%
|
648
-5%
|
639
-1%
|
737
+15%
|
605
-18%
|
573
-5%
|
509
-11%
|
478
-6%
|
578
+21%
|
752
+30%
|
787
+5%
|
470
-40%
|
961
+104%
|
998
+4%
|
1 242
+24%
|
651
-48%
|
777
+19%
|
753
-3%
|
651
-14%
|
538
-17%
|
575
+7%
|
611
+6%
|
549
-10%
|
474
-14%
|
421
-11%
|
399
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(536)
|
(608)
|
(568)
|
(511)
|
(508)
|
(512)
|
(596)
|
(466)
|
(405)
|
(346)
|
(330)
|
(349)
|
(404)
|
(423)
|
(200)
|
(373)
|
(408)
|
(505)
|
(299)
|
(462)
|
(288)
|
(249)
|
(208)
|
(211)
|
(233)
|
(219)
|
(199)
|
(183)
|
(180)
|
|
| Gross Profit |
189
N/A
|
200
+6%
|
191
-4%
|
168
-12%
|
139
-17%
|
128
-9%
|
141
+11%
|
139
-1%
|
168
+21%
|
163
-3%
|
148
-9%
|
229
+55%
|
347
+51%
|
364
+5%
|
270
-26%
|
588
+117%
|
590
+0%
|
737
+25%
|
352
-52%
|
315
-10%
|
465
+48%
|
401
-14%
|
329
-18%
|
364
+10%
|
378
+4%
|
330
-13%
|
275
-17%
|
237
-14%
|
219
-8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(100)
|
(89)
|
(82)
|
(83)
|
(75)
|
(81)
|
(113)
|
(123)
|
(153)
|
(153)
|
(159)
|
(192)
|
(303)
|
(338)
|
(263)
|
(556)
|
(582)
|
(810)
|
(448)
|
(361)
|
(537)
|
(495)
|
(418)
|
(389)
|
(395)
|
(469)
|
(309)
|
(447)
|
(240)
|
|
| Selling, General & Administrative |
(99)
|
(99)
|
(86)
|
(79)
|
(79)
|
(80)
|
(118)
|
(129)
|
(156)
|
(159)
|
(165)
|
(234)
|
(317)
|
(349)
|
(274)
|
(575)
|
(601)
|
(832)
|
(458)
|
(272)
|
(324)
|
(284)
|
(262)
|
(255)
|
(276)
|
(259)
|
(219)
|
(188)
|
(168)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(73)
|
(145)
|
(133)
|
(112)
|
(97)
|
(93)
|
(86)
|
(72)
|
(65)
|
(56)
|
|
| Other Operating Expenses |
0
|
10
|
5
|
(3)
|
4
|
(1)
|
5
|
6
|
3
|
6
|
7
|
41
|
13
|
10
|
10
|
19
|
19
|
22
|
10
|
(16)
|
(68)
|
(78)
|
(44)
|
(38)
|
(26)
|
(125)
|
(18)
|
(195)
|
(15)
|
|
| Operating Income |
90
N/A
|
111
+24%
|
109
-2%
|
86
-22%
|
65
-25%
|
47
-27%
|
28
-41%
|
16
-42%
|
16
-5%
|
10
-36%
|
(11)
N/A
|
37
N/A
|
44
+19%
|
25
-42%
|
7
-72%
|
32
+346%
|
8
-73%
|
(73)
N/A
|
(96)
-31%
|
(46)
+52%
|
(72)
-55%
|
(93)
-30%
|
(89)
+4%
|
(25)
+71%
|
(17)
+32%
|
(139)
-697%
|
(34)
+75%
|
(210)
-512%
|
(20)
+90%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
8
|
(1)
|
(12)
|
(1)
|
(2)
|
(0)
|
2
|
(1)
|
(2)
|
(1)
|
1
|
1
|
(10)
|
(11)
|
(14)
|
(51)
|
(70)
|
(97)
|
(36)
|
(31)
|
(89)
|
(132)
|
(93)
|
(47)
|
(44)
|
(59)
|
(56)
|
(44)
|
(33)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(18)
|
(22)
|
(28)
|
34
|
(504)
|
(550)
|
0
|
(7)
|
(96)
|
0
|
(175)
|
0
|
52
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Pre-Tax Income |
98
N/A
|
110
+12%
|
98
-11%
|
85
-13%
|
63
-26%
|
47
-26%
|
30
-35%
|
16
-48%
|
14
-15%
|
9
-34%
|
17
+87%
|
35
+113%
|
35
-2%
|
15
-57%
|
(7)
N/A
|
(21)
-176%
|
(79)
-285%
|
(193)
-143%
|
(161)
+17%
|
(44)
+73%
|
(666)
-1 426%
|
(777)
-17%
|
(182)
+77%
|
(80)
+56%
|
(158)
-98%
|
(199)
-26%
|
(266)
-34%
|
(255)
+4%
|
(0)
+100%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(5)
|
(0)
|
(1)
|
(5)
|
(4)
|
(7)
|
(11)
|
(14)
|
(13)
|
(2)
|
(7)
|
(7)
|
1
|
10
|
(0)
|
14
|
16
|
15
|
15
|
(5)
|
(5)
|
8
|
8
|
(9)
|
|
| Income from Continuing Operations |
89
|
101
|
90
|
78
|
57
|
42
|
30
|
15
|
9
|
4
|
10
|
25
|
21
|
2
|
(10)
|
(28)
|
(86)
|
(192)
|
(151)
|
(44)
|
(652)
|
(760)
|
(167)
|
(65)
|
(163)
|
(204)
|
(258)
|
(247)
|
(9)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(5)
|
(4)
|
(2)
|
(5)
|
(0)
|
11
|
10
|
3
|
12
|
15
|
10
|
1
|
11
|
15
|
16
|
18
|
4
|
|
| Net Income (Common) |
89
N/A
|
101
+14%
|
90
-11%
|
78
-13%
|
57
-26%
|
42
-26%
|
30
-29%
|
15
-51%
|
9
-41%
|
4
-50%
|
9
+97%
|
21
+141%
|
15
-27%
|
(2)
N/A
|
(11)
-448%
|
(31)
-175%
|
(122)
-297%
|
(216)
-78%
|
(141)
+35%
|
(41)
+71%
|
(640)
-1 456%
|
(746)
-17%
|
(156)
+79%
|
(64)
+59%
|
(152)
-137%
|
(188)
-24%
|
(242)
-28%
|
(230)
+5%
|
(5)
+98%
|
|
| EPS (Diluted) |
0.11
N/A
|
0.12
+9%
|
0.11
-8%
|
0.1
-9%
|
0.07
-30%
|
0.05
-29%
|
0.04
-20%
|
0.02
-50%
|
0.01
-50%
|
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.02
-33%
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.07
-250%
|
-0.13
-86%
|
-0.09
+31%
|
-0.03
+67%
|
-0.41
-1 267%
|
-0.47
-15%
|
-0.1
+79%
|
-0.04
+60%
|
-0.1
-150%
|
-0.12
-20%
|
-0.15
-25%
|
-0.15
N/A
|
0
N/A
|
|