WINDMILL Group Ltd
HKEX:1850
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
WINDMILL Group Ltd
HKEX:1850
|
HK |
|
Old Republic International Corp
NYSE:ORI
|
US |
|
Focus Systems Corp
TSE:4662
|
JP |
|
A
|
Archies Ltd
NSE:ARCHIES
|
IN |
|
C&D Property Management Group Co Ltd
HKEX:2156
|
CN |
|
G
|
Goyal Aluminiums Ltd
BSE:541152
|
IN |
|
Kakatiya Cement Sugar and Industries Ltd
NSE:KAKATCEM
|
IN |
|
S
|
Sphere Entertainment Co
NYSE:SPHR
|
US |
|
Zenkoku Hosho Co Ltd
TSE:7164
|
JP |
Income Statement
Earnings Waterfall
WINDMILL Group Ltd
Income Statement
WINDMILL Group Ltd
| Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | Apr-2024 | Oct-2024 | Apr-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
2
|
0
|
4
|
0
|
4
|
0
|
|
| Revenue |
248
N/A
|
332
+34%
|
153
-54%
|
190
+24%
|
198
+4%
|
185
-6%
|
231
+25%
|
233
+1%
|
278
+19%
|
393
+41%
|
395
+0%
|
440
+11%
|
374
-15%
|
372
-1%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(208)
|
(278)
|
(143)
|
(175)
|
(170)
|
(161)
|
(207)
|
(212)
|
(247)
|
(363)
|
(366)
|
(407)
|
(348)
|
(348)
|
|
| Gross Profit |
40
N/A
|
54
+36%
|
10
-82%
|
15
+57%
|
27
+79%
|
24
-13%
|
24
+1%
|
21
-11%
|
30
+42%
|
30
-3%
|
29
-2%
|
33
+14%
|
26
-22%
|
23
-10%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(10)
|
(26)
|
(31)
|
(28)
|
(22)
|
(28)
|
(30)
|
(29)
|
(22)
|
(20)
|
(24)
|
(25)
|
(20)
|
(23)
|
|
| Selling, General & Administrative |
(10)
|
(19)
|
(31)
|
(28)
|
(22)
|
(26)
|
(29)
|
(32)
|
(22)
|
(23)
|
(24)
|
(25)
|
(22)
|
(25)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Other Operating Expenses |
0
|
(6)
|
0
|
(0)
|
0
|
(2)
|
0
|
3
|
0
|
4
|
1
|
1
|
2
|
3
|
|
| Operating Income |
30
N/A
|
29
-4%
|
(21)
N/A
|
(13)
+39%
|
5
N/A
|
(4)
N/A
|
(6)
-44%
|
(7)
-22%
|
9
N/A
|
10
+16%
|
5
-47%
|
8
+55%
|
6
-30%
|
0
-98%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(3)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(1)
|
(4)
|
(4)
|
(3)
|
|
| Non-Reccuring Items |
(6)
|
0
|
0
|
3
|
0
|
0
|
(0)
|
0
|
2
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Pre-Tax Income |
23
N/A
|
28
+20%
|
(24)
N/A
|
(11)
+55%
|
6
N/A
|
(5)
N/A
|
(7)
-44%
|
(8)
-12%
|
11
N/A
|
7
-36%
|
4
-43%
|
4
+13%
|
2
-65%
|
(3)
N/A
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(4)
|
(5)
|
3
|
1
|
(1)
|
0
|
(0)
|
1
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
19
|
23
|
(21)
|
(10)
|
5
|
(4)
|
(7)
|
(7)
|
7
|
4
|
2
|
2
|
1
|
(4)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
19
N/A
|
23
+21%
|
(21)
N/A
|
(10)
+53%
|
5
N/A
|
(4)
N/A
|
(7)
-58%
|
(7)
-2%
|
7
N/A
|
4
-46%
|
3
-23%
|
3
-2%
|
1
-80%
|
(5)
N/A
|
|
| EPS (Diluted) |
1.59
N/A
|
1.93
+21%
|
-1.73
N/A
|
-0.82
+53%
|
0.4
N/A
|
-0.37
N/A
|
-0.58
-57%
|
-0.49
+16%
|
0.49
N/A
|
0.1
-80%
|
0.08
-20%
|
0.06
-25%
|
0.01
-83%
|
-0.02
N/A
|
|