Hilong Holding Ltd
HKEX:1623
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Hilong Holding Ltd
HKEX:1623
|
CN |
|
Daimler AG
XETRA:DAI
|
DE |
|
J
|
Jiangsu Favored Nanotechnology Co Ltd
SSE:688371
|
CN |
|
C
|
China Tobacco International HK Co Ltd
HKEX:6055
|
HK |
|
CHAPTERS Group AG
XETRA:CHG
|
DE |
|
U
|
Universal Cables Ltd
NSE:UNIVCABLES
|
IN |
|
Guangdong Shenling Environmental Systems Co Ltd
SZSE:301018
|
CN |
|
O
|
Optimus Finance Ltd
BSE:531254
|
IN |
|
F
|
Fibra Mty SAPI de CV
BMV:FMTY14
|
MX |
Income Statement
Earnings Waterfall
Hilong Holding Ltd
Income Statement
Hilong Holding Ltd
| 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 |
95
|
196
|
207
|
212
|
223
|
249
|
269
|
263
|
294
|
273
|
265
|
329
|
338
|
283
|
253
|
260
|
0
|
0
|
|
| Revenue |
1 257
N/A
|
2 669
+112%
|
2 917
+9%
|
3 222
+10%
|
3 577
+11%
|
3 650
+2%
|
3 347
-8%
|
2 623
-22%
|
2 637
+1%
|
2 917
+11%
|
3 049
+5%
|
3 073
+1%
|
3 880
+26%
|
4 252
+10%
|
4 611
+8%
|
4 668
+1%
|
4 525
-3%
|
4 875
+8%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(815)
|
(1 824)
|
(2 023)
|
(2 202)
|
(2 436)
|
(2 489)
|
(2 295)
|
(1 929)
|
(2 022)
|
(2 019)
|
(2 116)
|
(2 388)
|
(2 834)
|
(3 336)
|
(3 778)
|
(3 547)
|
(3 580)
|
(3 676)
|
|
| Gross Profit |
441
N/A
|
846
+92%
|
894
+6%
|
1 021
+14%
|
1 141
+12%
|
1 161
+2%
|
1 052
-9%
|
694
-34%
|
616
-11%
|
898
+46%
|
933
+4%
|
685
-27%
|
1 046
+53%
|
915
-12%
|
832
-9%
|
1 122
+35%
|
945
-16%
|
1 199
+27%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(270)
|
(514)
|
(485)
|
(525)
|
(600)
|
(641)
|
(620)
|
(524)
|
(481)
|
(527)
|
(582)
|
(442)
|
(609)
|
(556)
|
(491)
|
(706)
|
(692)
|
(854)
|
|
| Selling, General & Administrative |
(275)
|
(501)
|
(493)
|
(507)
|
(603)
|
(615)
|
(623)
|
(486)
|
(483)
|
(505)
|
(591)
|
(426)
|
(612)
|
(522)
|
(507)
|
(672)
|
(670)
|
(826)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(6)
|
(18)
|
(25)
|
(23)
|
(27)
|
(66)
|
|
| Depreciation & Amortization |
0
|
(23)
|
0
|
(21)
|
0
|
(26)
|
0
|
(33)
|
0
|
(31)
|
0
|
(18)
|
0
|
(30)
|
0
|
(19)
|
0
|
0
|
|
| Other Operating Expenses |
6
|
10
|
7
|
3
|
3
|
1
|
3
|
(5)
|
2
|
9
|
9
|
12
|
10
|
14
|
41
|
8
|
6
|
39
|
|
| Operating Income |
172
N/A
|
332
+93%
|
408
+23%
|
496
+21%
|
541
+9%
|
520
-4%
|
432
-17%
|
170
-61%
|
135
-21%
|
371
+175%
|
351
-5%
|
243
-31%
|
437
+80%
|
359
-18%
|
341
-5%
|
416
+22%
|
253
-39%
|
345
+36%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(70)
|
(167)
|
(231)
|
(240)
|
(179)
|
(171)
|
(253)
|
(261)
|
(257)
|
(287)
|
(215)
|
(332)
|
(329)
|
(253)
|
(300)
|
(297)
|
(187)
|
(181)
|
|
| Non-Reccuring Items |
(0)
|
7
|
8
|
(24)
|
(46)
|
(37)
|
(84)
|
(139)
|
(13)
|
166
|
108
|
5
|
1
|
16
|
(1)
|
(3)
|
(333)
|
(331)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(107)
|
(107)
|
70
|
120
|
155
|
105
|
0
|
0
|
0
|
|
| Pre-Tax Income |
102
N/A
|
172
+69%
|
186
+8%
|
233
+25%
|
316
+36%
|
312
-1%
|
96
-69%
|
(230)
N/A
|
(136)
+41%
|
143
N/A
|
138
-4%
|
(14)
N/A
|
229
N/A
|
277
+21%
|
145
-48%
|
116
-20%
|
(268)
N/A
|
(167)
+38%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(29)
|
(46)
|
(56)
|
(82)
|
(91)
|
(124)
|
(97)
|
(69)
|
(81)
|
(96)
|
(76)
|
(28)
|
(111)
|
(81)
|
(53)
|
(86)
|
(74)
|
(153)
|
|
| Income from Continuing Operations |
73
|
126
|
129
|
151
|
225
|
188
|
(2)
|
(299)
|
(217)
|
48
|
61
|
(42)
|
118
|
196
|
92
|
30
|
(341)
|
(320)
|
|
| Income to Minority Interest |
(7)
|
(7)
|
(5)
|
(2)
|
2
|
(11)
|
(12)
|
(0)
|
0
|
(3)
|
(3)
|
(5)
|
(9)
|
(23)
|
(18)
|
(2)
|
(1)
|
(4)
|
|
| Net Income (Common) |
65
N/A
|
119
+82%
|
125
+5%
|
149
+19%
|
227
+52%
|
177
-22%
|
(14)
N/A
|
(299)
-2 074%
|
(217)
+27%
|
44
N/A
|
58
+31%
|
106
+82%
|
220
+108%
|
149
-32%
|
50
-66%
|
28
-43%
|
(342)
N/A
|
(324)
+5%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.07
+75%
|
0.07
N/A
|
0.09
+29%
|
0.13
+44%
|
0.1
-23%
|
-0.01
N/A
|
-0.18
-1 700%
|
-0.13
+28%
|
0.03
N/A
|
0.03
N/A
|
0.06
+100%
|
0.12
+100%
|
0.1
-17%
|
0.04
-60%
|
0.02
-50%
|
-0.2
N/A
|
-0.19
+5%
|
|