VPower Group International Holdings Ltd
HKEX:1608
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
VPower Group International Holdings Ltd
HKEX:1608
|
HK |
|
H & M Hennes & Mauritz AB
STO:HM B
|
SE |
|
Gujarat Themis Biosyn Ltd
BSE:506879
|
IN |
|
Capsensixx AG
XETRA:CPX
|
DE |
|
Youngone Corp
KRX:111770
|
KR |
|
Honda India Power Products Ltd
NSE:HONDAPOWER
|
IN |
Income Statement
Earnings Waterfall
VPower Group International Holdings Ltd
Income Statement
VPower Group International Holdings Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
74
|
0
|
181
|
0
|
229
|
0
|
185
|
0
|
165
|
0
|
207
|
0
|
307
|
0
|
335
|
0
|
|
| Revenue |
1 746
N/A
|
1 899
+9%
|
2 421
+27%
|
2 535
+5%
|
2 794
+10%
|
3 641
+30%
|
3 387
-7%
|
3 338
-1%
|
5 094
+53%
|
4 865
-4%
|
3 361
-31%
|
2 587
-23%
|
1 498
-42%
|
1 316
-12%
|
1 520
+16%
|
1 316
-13%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(1 169)
|
(1 277)
|
(1 714)
|
(1 805)
|
(2 057)
|
(2 811)
|
(2 576)
|
(2 597)
|
(4 286)
|
(4 063)
|
(2 704)
|
(2 265)
|
(1 469)
|
(1 216)
|
(1 233)
|
(1 046)
|
|
| Gross Profit |
577
N/A
|
622
+8%
|
707
+14%
|
730
+3%
|
737
+1%
|
830
+13%
|
811
-2%
|
741
-9%
|
808
+9%
|
802
-1%
|
658
-18%
|
322
-51%
|
29
-91%
|
100
+244%
|
287
+187%
|
270
-6%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(234)
|
(260)
|
(278)
|
(295)
|
(233)
|
(227)
|
(260)
|
(376)
|
(472)
|
(471)
|
(473)
|
(555)
|
(520)
|
(595)
|
(270)
|
(283)
|
|
| Selling, General & Administrative |
(245)
|
(281)
|
(288)
|
(294)
|
(371)
|
(427)
|
(398)
|
(401)
|
(468)
|
(437)
|
(476)
|
(434)
|
(413)
|
(364)
|
(295)
|
(262)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
11
|
21
|
10
|
(0)
|
140
|
200
|
138
|
25
|
(3)
|
(34)
|
3
|
(121)
|
(107)
|
(231)
|
25
|
(21)
|
|
| Operating Income |
343
N/A
|
361
+5%
|
429
+19%
|
435
+1%
|
504
+16%
|
602
+20%
|
551
-8%
|
365
-34%
|
336
-8%
|
331
-2%
|
185
-44%
|
(233)
N/A
|
(491)
-111%
|
(495)
-1%
|
17
N/A
|
(13)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(32)
|
(63)
|
(200)
|
(209)
|
(159)
|
(143)
|
46
|
140
|
(195)
|
(366)
|
(465)
|
(521)
|
(1 057)
|
(979)
|
(310)
|
(290)
|
|
| Non-Reccuring Items |
50
|
62
|
12
|
(0)
|
(1)
|
14
|
14
|
(2)
|
2
|
4
|
(10)
|
2
|
(121)
|
3
|
94
|
251
|
|
| Total Other Income |
(3)
|
0
|
(11)
|
0
|
(21)
|
0
|
(28)
|
0
|
(37)
|
0
|
(26)
|
0
|
(1 186)
|
(1 169)
|
(6)
|
0
|
|
| Pre-Tax Income |
357
N/A
|
361
+1%
|
231
-36%
|
226
-2%
|
323
+43%
|
473
+46%
|
582
+23%
|
503
-14%
|
107
-79%
|
(31)
N/A
|
(316)
-934%
|
(752)
-138%
|
(2 855)
-280%
|
(2 641)
+7%
|
(205)
+92%
|
(52)
+75%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(26)
|
(29)
|
(30)
|
(33)
|
(41)
|
(68)
|
(57)
|
(40)
|
(50)
|
(42)
|
35
|
70
|
1
|
(24)
|
(27)
|
(21)
|
|
| Income from Continuing Operations |
331
|
332
|
201
|
193
|
282
|
405
|
525
|
463
|
57
|
(72)
|
(281)
|
(683)
|
(2 854)
|
(2 665)
|
(233)
|
(73)
|
|
| Income to Minority Interest |
1
|
5
|
12
|
8
|
1
|
(1)
|
(9)
|
(12)
|
(11)
|
(19)
|
(36)
|
(23)
|
0
|
(0)
|
(1)
|
(1)
|
|
| Net Income (Common) |
332
N/A
|
337
+1%
|
213
-37%
|
201
-6%
|
284
+41%
|
404
+43%
|
516
+28%
|
451
-13%
|
46
-90%
|
(92)
N/A
|
(317)
-246%
|
(705)
-123%
|
(2 854)
-305%
|
(2 665)
+7%
|
(233)
+91%
|
(74)
+68%
|
|
| EPS (Diluted) |
0.13
N/A
|
0.13
N/A
|
0.08
-38%
|
0.08
N/A
|
0.11
+38%
|
0.16
+45%
|
0.2
+25%
|
0.17
-15%
|
0.02
-88%
|
-0.03
N/A
|
-0.12
-300%
|
-0.26
-117%
|
-0.76
-192%
|
-0.39
+49%
|
-0.04
+90%
|
-0.01
+75%
|
|