Top Education Group Ltd
HKEX:1752
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Top Education Group Ltd
HKEX:1752
|
AU |
|
ZJBC Information Technology Co Ltd
SZSE:000889
|
CN |
|
T
|
Tomypak Holdings Bhd
KLSE:TOMYPAK
|
MY |
|
A
|
Angel One Ltd
NSE:ANGELONE
|
IN |
|
T
|
Taier Heavy Industry Co Ltd
SZSE:002347
|
CN |
|
GYM Group PLC
LSE:GYM
|
UK |
Income Statement
Earnings Waterfall
Top Education Group Ltd
Income Statement
Top Education Group 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 |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Revenue |
26
N/A
|
28
+9%
|
30
+8%
|
29
-4%
|
25
-15%
|
21
-16%
|
19
-10%
|
20
+7%
|
27
+34%
|
30
+11%
|
29
-3%
|
31
+8%
|
34
+9%
|
35
+3%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(13)
|
(14)
|
(15)
|
(15)
|
(14)
|
(13)
|
(11)
|
(12)
|
(15)
|
(17)
|
(16)
|
(18)
|
(19)
|
(19)
|
|
| Gross Profit |
13
N/A
|
15
+10%
|
15
+6%
|
14
-9%
|
11
-22%
|
8
-26%
|
8
-7%
|
8
+11%
|
12
+40%
|
13
+11%
|
13
-3%
|
14
+7%
|
16
+13%
|
16
+5%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(9)
|
(10)
|
(10)
|
(9)
|
(11)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
|
| Selling, General & Administrative |
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
|
| Other Operating Expenses |
0
|
0
|
1
|
2
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
4
N/A
|
5
+23%
|
6
+31%
|
5
-13%
|
0
-96%
|
(1)
N/A
|
(2)
-67%
|
(0)
+72%
|
2
N/A
|
3
+53%
|
1
-49%
|
2
+9%
|
3
+84%
|
4
+24%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
2
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
2
|
2
|
2
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
6
N/A
|
6
+3%
|
6
+4%
|
5
-25%
|
0
-93%
|
(2)
N/A
|
(2)
+10%
|
(1)
+46%
|
2
N/A
|
3
+91%
|
3
-21%
|
3
+26%
|
5
+44%
|
5
+5%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
4
|
4
|
4
|
3
|
0
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
3
|
4
|
|
| Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
4
N/A
|
4
+3%
|
4
+2%
|
3
-23%
|
0
-94%
|
(1)
N/A
|
(1)
+10%
|
(1)
+42%
|
1
N/A
|
2
+108%
|
2
-17%
|
2
+29%
|
3
+39%
|
4
+6%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|