Neo-Neon Holdings Ltd
HKEX:1868
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Neo-Neon Holdings Ltd
HKEX:1868
|
HK |
|
S
|
Super Group Ltd
JSE:SPG
|
ZA |
|
E
|
EPIC Energy Ltd
BSE:530407
|
IN |
|
Singer India Ltd
BSE:505729
|
IN |
|
AsiaInfo Technologies Ltd
HKEX:1675
|
CN |
|
Polyrocks Chemical Co Ltd
SSE:688669
|
CN |
|
Grand Ocean Advanced Resources Co Ltd
HKEX:65
|
HK |
|
AquaBounty Technologies Inc
NASDAQ:AQB
|
US |
|
Haverty Furniture Companies Inc
NYSE:HVT
|
US |
|
H
|
HP Inc
BMV:HPQ
|
US |
|
Nippon Aqua Co Ltd
TSE:1429
|
JP |
|
AdvanSix Inc
NYSE:ASIX
|
US |
|
Z
|
Zhongnongfa Seed Industry Group Co Ltd
SSE:600313
|
CN |
|
T
|
Tinna Rubber and Infrastructure Ltd
BSE:530475
|
IN |
|
BAIC Motor Corp Ltd
HKEX:1958
|
CN |
|
K
|
Kamei Corp
TSE:8037
|
JP |
|
Olectra Greentech Ltd
NSE:OLECTRA
|
IN |
Income Statement
Earnings Waterfall
Neo-Neon Holdings Ltd
Income Statement
Neo-Neon Holdings Ltd
| Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | 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 |
9
|
6
|
1
|
0
|
5
|
7
|
5
|
5
|
6
|
15
|
13
|
15
|
0
|
0
|
5
|
0
|
3
|
0
|
4
|
2
|
5
|
8
|
15
|
24
|
29
|
29
|
25
|
14
|
4
|
2
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
|
| Revenue |
1 292
N/A
|
1 392
+8%
|
1 532
+10%
|
1 675
+9%
|
1 444
-14%
|
1 281
-11%
|
979
-24%
|
1 132
+16%
|
654
-42%
|
891
+36%
|
676
-24%
|
671
-1%
|
665
-1%
|
663
0%
|
643
-3%
|
650
+1%
|
602
-7%
|
647
+7%
|
611
-6%
|
646
+6%
|
666
+3%
|
675
+1%
|
694
+3%
|
734
+6%
|
841
+15%
|
772
-8%
|
843
+9%
|
873
+4%
|
864
-1%
|
865
+0%
|
928
+7%
|
911
-2%
|
786
-14%
|
754
-4%
|
746
-1%
|
742
-1%
|
751
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(779)
|
(857)
|
(943)
|
(1 036)
|
(974)
|
(895)
|
(643)
|
(725)
|
(564)
|
(1 372)
|
(1 136)
|
(591)
|
(767)
|
(858)
|
(771)
|
(597)
|
(435)
|
(453)
|
(423)
|
(446)
|
(458)
|
(438)
|
(490)
|
(534)
|
(558)
|
(522)
|
(595)
|
(621)
|
(628)
|
(621)
|
(580)
|
(539)
|
(440)
|
(415)
|
(424)
|
(431)
|
(451)
|
|
| Gross Profit |
513
N/A
|
534
+4%
|
590
+10%
|
639
+8%
|
470
-27%
|
386
-18%
|
337
-13%
|
408
+21%
|
90
-78%
|
(481)
N/A
|
(460)
+4%
|
80
N/A
|
(101)
N/A
|
(195)
-93%
|
(128)
+34%
|
53
N/A
|
167
+215%
|
194
+16%
|
189
-3%
|
201
+6%
|
208
+4%
|
238
+14%
|
204
-14%
|
200
-2%
|
284
+42%
|
250
-12%
|
249
-1%
|
252
+1%
|
235
-7%
|
244
+4%
|
348
+43%
|
371
+7%
|
346
-7%
|
339
-2%
|
322
-5%
|
311
-3%
|
300
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(238)
|
(241)
|
(271)
|
(306)
|
(368)
|
(311)
|
(261)
|
(187)
|
(187)
|
(412)
|
(344)
|
(231)
|
(254)
|
(241)
|
(283)
|
(246)
|
(204)
|
(203)
|
(189)
|
(189)
|
(209)
|
(210)
|
(22)
|
(43)
|
(315)
|
(322)
|
(250)
|
(213)
|
(251)
|
(179)
|
(288)
|
(323)
|
(338)
|
(334)
|
(314)
|
(323)
|
(263)
|
|
| Selling, General & Administrative |
(298)
|
(327)
|
(347)
|
(384)
|
(353)
|
(260)
|
(253)
|
(251)
|
(186)
|
(390)
|
(316)
|
(227)
|
(245)
|
(241)
|
(285)
|
(249)
|
(210)
|
(209)
|
(200)
|
(205)
|
(220)
|
(241)
|
(266)
|
(306)
|
(326)
|
(334)
|
(255)
|
(227)
|
(263)
|
(198)
|
(299)
|
(340)
|
(349)
|
(352)
|
(323)
|
(339)
|
(332)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(24)
|
0
|
(29)
|
(4)
|
(8)
|
(15)
|
(14)
|
(10)
|
(10)
|
(15)
|
(15)
|
(8)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
(7)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(9)
|
0
|
(9)
|
0
|
(6)
|
0
|
(6)
|
0
|
(6)
|
0
|
0
|
|
| Other Operating Expenses |
60
|
86
|
76
|
78
|
9
|
(51)
|
21
|
67
|
7
|
7
|
(14)
|
13
|
2
|
15
|
18
|
11
|
10
|
9
|
11
|
17
|
11
|
31
|
245
|
263
|
20
|
12
|
14
|
15
|
22
|
19
|
16
|
17
|
16
|
18
|
15
|
16
|
68
|
|
| Operating Income |
276
N/A
|
293
+6%
|
319
+9%
|
332
+4%
|
101
-70%
|
75
-26%
|
76
+1%
|
221
+193%
|
(98)
N/A
|
(893)
-815%
|
(804)
+10%
|
(151)
+81%
|
(355)
-135%
|
(437)
-23%
|
(411)
+6%
|
(193)
+53%
|
(37)
+81%
|
(9)
+75%
|
(0)
+96%
|
12
N/A
|
(1)
N/A
|
28
N/A
|
182
+546%
|
157
-14%
|
(31)
N/A
|
(71)
-131%
|
(1)
+99%
|
39
N/A
|
(15)
N/A
|
65
N/A
|
60
-8%
|
49
-19%
|
8
-84%
|
5
-34%
|
8
+62%
|
(12)
N/A
|
37
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(2)
|
19
|
18
|
15
|
(11)
|
58
|
(26)
|
(16)
|
(14)
|
5
|
(23)
|
(40)
|
(33)
|
(27)
|
(5)
|
20
|
25
|
17
|
1
|
16
|
19
|
12
|
7
|
33
|
(21)
|
(59)
|
(26)
|
(9)
|
15
|
41
|
38
|
34
|
27
|
40
|
49
|
(25)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
6
|
0
|
3
|
(11)
|
30
|
(286)
|
(296)
|
(330)
|
(229)
|
(188)
|
(259)
|
44
|
26
|
0
|
2
|
112
|
111
|
0
|
(49)
|
(44)
|
5
|
(13)
|
15
|
26
|
(10)
|
85
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
273
N/A
|
292
+7%
|
338
+16%
|
351
+4%
|
123
-65%
|
64
-48%
|
136
+113%
|
185
+36%
|
(84)
N/A
|
(1 193)
-1 315%
|
(1 095)
+8%
|
(504)
+54%
|
(624)
-24%
|
(658)
-5%
|
(697)
-6%
|
(154)
+78%
|
9
N/A
|
16
+64%
|
19
+21%
|
125
+567%
|
126
+1%
|
47
-63%
|
145
+208%
|
120
-17%
|
7
-94%
|
(105)
N/A
|
(46)
+57%
|
40
N/A
|
(35)
N/A
|
165
N/A
|
101
-39%
|
86
-15%
|
41
-52%
|
33
-21%
|
48
+46%
|
38
-22%
|
12
-68%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(9)
|
(15)
|
(14)
|
0
|
3
|
2
|
4
|
(1)
|
16
|
16
|
(2)
|
(2)
|
1
|
1
|
(4)
|
(5)
|
(5)
|
(7)
|
(10)
|
(6)
|
(2)
|
1
|
0
|
(29)
|
(22)
|
42
|
29
|
(16)
|
(13)
|
(15)
|
(18)
|
(14)
|
(9)
|
(10)
|
(7)
|
(4)
|
|
| Income from Continuing Operations |
268
|
282
|
323
|
336
|
123
|
67
|
138
|
188
|
(85)
|
(1 177)
|
(1 079)
|
(506)
|
(626)
|
(656)
|
(696)
|
(158)
|
4
|
10
|
12
|
116
|
120
|
46
|
146
|
120
|
(23)
|
(127)
|
(4)
|
68
|
(50)
|
152
|
86
|
69
|
28
|
24
|
38
|
31
|
8
|
|
| Income to Minority Interest |
(1)
|
3
|
2
|
(1)
|
1
|
1
|
1
|
1
|
(2)
|
1
|
1
|
6
|
8
|
1
|
3
|
4
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
267
N/A
|
285
+7%
|
326
+14%
|
336
+3%
|
124
-63%
|
67
-46%
|
139
+107%
|
189
+36%
|
(86)
N/A
|
(1 176)
-1 261%
|
(1 078)
+8%
|
(500)
+54%
|
(618)
-24%
|
(655)
-6%
|
(693)
-6%
|
(154)
+78%
|
6
N/A
|
10
+77%
|
12
+14%
|
116
+882%
|
120
+4%
|
45
-62%
|
146
+222%
|
121
-17%
|
(23)
N/A
|
(128)
-458%
|
(28)
+78%
|
(105)
-272%
|
(272)
-159%
|
(85)
+69%
|
49
N/A
|
46
-5%
|
27
-42%
|
23
-13%
|
37
+60%
|
31
-18%
|
7
-76%
|
|
| EPS (Diluted) |
0.44
N/A
|
0.37
-16%
|
0.43
+16%
|
0.44
+2%
|
0.16
-64%
|
0.08
-50%
|
0.17
+113%
|
0.21
+24%
|
-0.09
N/A
|
-1.25
-1 289%
|
-1.15
+8%
|
-0.53
+54%
|
-0.66
-25%
|
-0.7
-6%
|
-0.54
+23%
|
-0.07
+87%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.05
+400%
|
0.06
+20%
|
0.02
-67%
|
0.07
+250%
|
0.06
-14%
|
-0.01
N/A
|
-0.06
-500%
|
0
N/A
|
-0.05
N/A
|
-0.12
-140%
|
-0.04
+67%
|
0.04
N/A
|
0.03
-25%
|
0.01
-67%
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0
N/A
|
|