Okura Holdings Ltd
HKEX:1655
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Okura Holdings Ltd
HKEX:1655
|
JP |
|
Goodway Machine Corp
TWSE:1583
|
TW |
|
Restar Holdings Corp
TSE:3156
|
JP |
|
Next Science Ltd
ASX:NXS
|
AU |
|
P
|
Pioneer Natural Resources Co
LSE:0KIX
|
US |
|
Universal Engeisha Co Ltd
TSE:6061
|
JP |
|
A
|
Arsenal Digital Holdings Inc
OTC:ADHI
|
CA |
|
Urbi Desarrollos Urbanos SAB de CV
BMV:URBI
|
MX |
Income Statement
Earnings Waterfall
Okura Holdings Ltd
Income Statement
Okura Holdings Ltd
| 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 |
115
|
190
|
270
|
270
|
266
|
253
|
241
|
230
|
217
|
182
|
144
|
131
|
0
|
0
|
|
| Revenue |
8 157
N/A
|
8 013
-2%
|
7 051
-12%
|
5 763
-18%
|
5 423
-6%
|
5 414
0%
|
5 562
+3%
|
5 933
+7%
|
6 284
+6%
|
6 369
+1%
|
6 483
+2%
|
6 480
0%
|
6 396
-1%
|
6 562
+3%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(6 798)
|
(6 702)
|
(13 076)
|
(11 943)
|
(5 767)
|
(6 348)
|
(5 976)
|
(5 703)
|
(5 507)
|
(5 663)
|
(5 292)
|
(4 794)
|
(4 552)
|
(4 675)
|
|
| Gross Profit |
1 359
N/A
|
1 311
-4%
|
(6 025)
N/A
|
(6 180)
-3%
|
(344)
+94%
|
(934)
-172%
|
(414)
+56%
|
230
N/A
|
777
+238%
|
706
-9%
|
1 191
+69%
|
1 686
+42%
|
1 844
+9%
|
1 887
+2%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(281)
|
(236)
|
(265)
|
(369)
|
(516)
|
(461)
|
(443)
|
(380)
|
(214)
|
(352)
|
(321)
|
(268)
|
(432)
|
(649)
|
|
| Selling, General & Administrative |
(864)
|
(878)
|
(792)
|
(830)
|
(776)
|
(839)
|
(734)
|
(717)
|
(656)
|
(794)
|
(750)
|
(701)
|
(685)
|
(775)
|
|
| Depreciation & Amortization |
(38)
|
0
|
(57)
|
0
|
(56)
|
0
|
(73)
|
0
|
(19)
|
0
|
(26)
|
0
|
(24)
|
0
|
|
| Other Operating Expenses |
621
|
642
|
584
|
461
|
316
|
378
|
364
|
337
|
461
|
442
|
455
|
433
|
277
|
126
|
|
| Operating Income |
1 078
N/A
|
1 075
0%
|
(6 290)
N/A
|
(6 549)
-4%
|
(860)
+87%
|
(1 395)
-62%
|
(857)
+39%
|
(150)
+82%
|
563
N/A
|
354
-37%
|
870
+146%
|
1 418
+63%
|
1 412
0%
|
1 238
-12%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(97)
|
(101)
|
(323)
|
(368)
|
(96)
|
(314)
|
(571)
|
(405)
|
(47)
|
75
|
27
|
37
|
(116)
|
(8)
|
|
| Non-Reccuring Items |
11
|
23
|
(152)
|
(147)
|
685
|
1 040
|
225
|
(124)
|
2 632
|
3 650
|
1 016
|
(22)
|
(3)
|
68
|
|
| Total Other Income |
(3)
|
(3)
|
(2)
|
0
|
(2)
|
0
|
(2)
|
(1)
|
(2)
|
(4)
|
(9)
|
(11)
|
(7)
|
(4)
|
|
| Pre-Tax Income |
989
N/A
|
994
+1%
|
(6 767)
N/A
|
(7 066)
-4%
|
(273)
+96%
|
(671)
-146%
|
(1 205)
-80%
|
(680)
+44%
|
3 146
N/A
|
4 075
+30%
|
1 904
-53%
|
1 422
-25%
|
1 286
-10%
|
1 294
+1%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(388)
|
(369)
|
405
|
503
|
(304)
|
(262)
|
(116)
|
(218)
|
74
|
171
|
140
|
11
|
56
|
68
|
|
| Income from Continuing Operations |
601
|
625
|
(6 362)
|
(6 563)
|
(577)
|
(933)
|
(1 321)
|
(898)
|
3 220
|
4 246
|
2 044
|
1 433
|
1 342
|
1 362
|
|
| Net Income (Common) |
601
N/A
|
625
+4%
|
(6 362)
N/A
|
(6 563)
-3%
|
(577)
+91%
|
(933)
-62%
|
(1 321)
-42%
|
(898)
+32%
|
3 220
N/A
|
4 246
+32%
|
2 044
-52%
|
1 433
-30%
|
1 342
-6%
|
1 362
+1%
|
|
| EPS (Diluted) |
1.2
N/A
|
1.25
+4%
|
-12.72
N/A
|
-13.13
-3%
|
-1.15
+91%
|
-1.87
-63%
|
-2.64
-41%
|
-1.8
+32%
|
6.22
N/A
|
7.07
+14%
|
3.41
-52%
|
2.39
-30%
|
2.24
-6%
|
2.26
+1%
|
|