Hebei Yichen Industrial Group Corp Ltd
HKEX:1596
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hebei Yichen Industrial Group Corp Ltd
HKEX:1596
|
CN |
|
S
|
Sinotruk Hong Kong Ltd
XMUN:4SK
|
CN |
|
E
|
El Nino Ventures Inc
XTSX:ELN
|
CA |
|
S
|
Salesforce Inc
SWB:FOO
|
US |
|
G
|
Golden Agri-Resources Ltd
XMUN:4G3A
|
SG |
|
W
|
Waste Management Inc
SWB:UWS
|
US |
|
FRP Holdings Inc
NASDAQ:FRPH
|
US |
|
iQ International AG
F:IQL
|
CH |
|
S
|
System1 Group PLC
F:BBA
|
UK |
|
H
|
Holcim AG
XMUN:HLBN
|
CH |
Income Statement
Earnings Waterfall
Hebei Yichen Industrial Group Corp Ltd
Income Statement
Hebei Yichen Industrial Group Corp Ltd
| 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 |
14
|
0
|
19
|
0
|
0
|
3
|
8
|
13
|
15
|
15
|
16
|
17
|
21
|
22
|
19
|
17
|
18
|
0
|
0
|
|
| Revenue |
1 035
N/A
|
1 039
+0%
|
966
-7%
|
1 019
+5%
|
1 111
+9%
|
980
-12%
|
1 137
+16%
|
1 264
+11%
|
1 142
-10%
|
1 161
+2%
|
1 364
+17%
|
1 415
+4%
|
1 258
-11%
|
1 801
+43%
|
1 196
-34%
|
1 152
-4%
|
1 091
-5%
|
1 069
-2%
|
1 667
+56%
|
|
| Gross Profit | ||||||||||||||||||||
| Cost of Revenue |
(567)
|
(595)
|
(626)
|
(682)
|
(734)
|
(682)
|
(774)
|
(845)
|
(737)
|
(781)
|
(948)
|
(1 058)
|
(956)
|
(1 395)
|
(905)
|
(896)
|
(838)
|
(805)
|
(1 103)
|
|
| Gross Profit |
468
N/A
|
444
-5%
|
340
-23%
|
337
-1%
|
378
+12%
|
298
-21%
|
363
+22%
|
420
+16%
|
405
-3%
|
379
-6%
|
416
+10%
|
357
-14%
|
303
-15%
|
406
+34%
|
291
-28%
|
257
-12%
|
253
-1%
|
264
+4%
|
564
+113%
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(110)
|
(123)
|
(108)
|
(149)
|
(184)
|
(138)
|
(145)
|
(151)
|
(149)
|
(145)
|
(162)
|
(151)
|
(199)
|
(262)
|
(196)
|
(187)
|
(217)
|
(188)
|
(204)
|
|
| Selling, General & Administrative |
(107)
|
(110)
|
(102)
|
(118)
|
(139)
|
(112)
|
(89)
|
(103)
|
(97)
|
(98)
|
(106)
|
(111)
|
(139)
|
(203)
|
(141)
|
(165)
|
(164)
|
(164)
|
(161)
|
|
| R&D |
0
|
0
|
0
|
(28)
|
(35)
|
(25)
|
(42)
|
(48)
|
(40)
|
(46)
|
(43)
|
(41)
|
(42)
|
(60)
|
(33)
|
(29)
|
(27)
|
(29)
|
(46)
|
|
| Depreciation & Amortization |
(4)
|
0
|
(5)
|
0
|
(10)
|
0
|
(13)
|
0
|
(12)
|
0
|
(13)
|
0
|
(20)
|
0
|
(31)
|
(0)
|
(29)
|
0
|
0
|
|
| Other Operating Expenses |
1
|
(13)
|
(1)
|
(4)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
1
|
1
|
2
|
8
|
7
|
3
|
5
|
3
|
|
| Operating Income |
358
N/A
|
321
-10%
|
232
-28%
|
188
-19%
|
193
+3%
|
161
-17%
|
218
+36%
|
269
+23%
|
257
-5%
|
234
-9%
|
254
+8%
|
206
-19%
|
103
-50%
|
144
+40%
|
95
-34%
|
70
-26%
|
36
-49%
|
76
+113%
|
360
+373%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
(1)
|
(6)
|
(26)
|
1
|
(0)
|
11
|
22
|
23
|
46
|
16
|
43
|
75
|
118
|
33
|
(31)
|
(6)
|
(62)
|
4
|
52
|
|
| Non-Recurring Items |
(0)
|
0
|
(0)
|
2
|
(4)
|
(4)
|
(12)
|
(18)
|
(4)
|
(0)
|
(9)
|
(13)
|
(37)
|
(42)
|
(15)
|
(18)
|
(32)
|
(33)
|
(77)
|
|
| Total Other Income |
(2)
|
(1)
|
(2)
|
(3)
|
1
|
1
|
(0)
|
(2)
|
(3)
|
(1)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
(0)
|
1
|
1
|
(0)
|
|
| Pre-Tax Income |
355
N/A
|
314
-11%
|
205
-35%
|
187
-9%
|
190
+1%
|
169
-11%
|
228
+35%
|
271
+19%
|
296
+9%
|
250
-16%
|
284
+14%
|
265
-7%
|
183
-31%
|
136
-26%
|
50
-63%
|
46
-7%
|
(58)
N/A
|
47
N/A
|
334
+603%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
(49)
|
(39)
|
(28)
|
(29)
|
(25)
|
(22)
|
(31)
|
(37)
|
(39)
|
(31)
|
(36)
|
(32)
|
(21)
|
(7)
|
0
|
(5)
|
7
|
(8)
|
(49)
|
|
| Income from Continuing Operations |
306
|
275
|
176
|
158
|
165
|
147
|
197
|
234
|
257
|
218
|
248
|
233
|
162
|
129
|
50
|
42
|
(51)
|
40
|
285
|
|
| Income to Minority Interest |
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Income |
306
N/A
|
275
-10%
|
176
-36%
|
157
-11%
|
163
+4%
|
146
-11%
|
194
+33%
|
231
+19%
|
252
+9%
|
215
-15%
|
246
+15%
|
231
-6%
|
161
-30%
|
127
-21%
|
49
-61%
|
41
-17%
|
(51)
N/A
|
40
N/A
|
284
+612%
|
|
| EPS (Diluted) |
0.45
N/A
|
0.3
-33%
|
0.2
-33%
|
0.17
-15%
|
0.18
+6%
|
0.16
-11%
|
0.22
+38%
|
0.26
+18%
|
0.28
+8%
|
0.24
-14%
|
0.27
+13%
|
0.26
-4%
|
0.18
-31%
|
0.14
-22%
|
0.06
-57%
|
0.05
-17%
|
-0.06
N/A
|
0.04
N/A
|
0.32
+700%
|
|