Xiwang Property Holdings Co Ltd
HKEX:2088
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
X
|
Xiwang Property Holdings Co Ltd
HKEX:2088
|
CN |
|
Nanjing Sample Technology Co Ltd
HKEX:1708
|
CN |
|
Ekopak NV
XBRU:EKOP
|
BE |
|
P
|
Punjab Alkalies and Chemicals Ltd
BSE:506852
|
IN |
|
Kaiyuan Education Technology Group Co Ltd
SZSE:300338
|
CN |
|
Burlington Stores Inc
NYSE:BURL
|
US |
Income Statement
Earnings Waterfall
Xiwang Property Holdings Co Ltd
Income Statement
Xiwang Property Holdings Co Ltd
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
(3)
|
(16)
|
(22)
|
(20)
|
(24)
|
(23)
|
(10)
|
2
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 062
N/A
|
2 569
+25%
|
2 544
-1%
|
2 190
-14%
|
2 481
+13%
|
2 934
+18%
|
3 258
+11%
|
3 485
+7%
|
3 633
+4%
|
1 920
-47%
|
173
-91%
|
231
+33%
|
179
-22%
|
175
-2%
|
122
-30%
|
129
+5%
|
101
-22%
|
56
-45%
|
28
-50%
|
32
+16%
|
41
+28%
|
36
-12%
|
42
+16%
|
48
+14%
|
112
+133%
|
106
-5%
|
25
-76%
|
26
+1%
|
25
-1%
|
34
+35%
|
48
+42%
|
35
-27%
|
21
-41%
|
12
-43%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 598)
|
(2 028)
|
(2 325)
|
(2 158)
|
(2 164)
|
(2 457)
|
(2 786)
|
(2 988)
|
(3 177)
|
(1 726)
|
(146)
|
(194)
|
(145)
|
(137)
|
(177)
|
(196)
|
(110)
|
(64)
|
(25)
|
(29)
|
(53)
|
(51)
|
(39)
|
(29)
|
(147)
|
(155)
|
(34)
|
(35)
|
(24)
|
(34)
|
(48)
|
(34)
|
(19)
|
(10)
|
|
| Gross Profit |
464
N/A
|
542
+17%
|
220
-59%
|
32
-86%
|
317
+905%
|
478
+51%
|
472
-1%
|
497
+5%
|
456
-8%
|
195
-57%
|
27
-86%
|
37
+35%
|
34
-8%
|
38
+13%
|
(55)
N/A
|
(67)
-23%
|
(9)
+87%
|
(8)
+11%
|
3
N/A
|
3
-5%
|
(12)
N/A
|
(14)
-22%
|
3
N/A
|
19
+563%
|
(35)
N/A
|
(49)
-40%
|
(9)
+82%
|
(9)
-5%
|
1
N/A
|
0
-73%
|
1
+402%
|
1
+57%
|
1
-2%
|
2
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Expenses |
(59)
|
(105)
|
(169)
|
(162)
|
(145)
|
(169)
|
(179)
|
(206)
|
(200)
|
(98)
|
(14)
|
(21)
|
(35)
|
(34)
|
(33)
|
(31)
|
(12)
|
(12)
|
(18)
|
(11)
|
2
|
46
|
41
|
(6)
|
(11)
|
(12)
|
(5)
|
(3)
|
(5)
|
(8)
|
(10)
|
(11)
|
(86)
|
(156)
|
|
| Selling, General & Administrative |
(68)
|
(111)
|
(171)
|
(163)
|
(146)
|
(168)
|
(181)
|
(206)
|
(203)
|
(95)
|
(14)
|
(20)
|
(17)
|
(17)
|
(32)
|
(25)
|
(8)
|
(7)
|
(5)
|
(5)
|
(6)
|
(7)
|
(11)
|
(12)
|
(14)
|
(13)
|
(7)
|
(5)
|
(6)
|
(9)
|
(10)
|
(10)
|
(86)
|
(85)
|
|
| Other Operating Expenses |
10
|
6
|
2
|
1
|
2
|
(1)
|
1
|
0
|
3
|
(4)
|
(1)
|
(1)
|
(18)
|
(18)
|
0
|
(6)
|
(4)
|
(5)
|
(13)
|
(6)
|
8
|
53
|
52
|
6
|
2
|
1
|
2
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(71)
|
|
| Operating Income |
406
N/A
|
437
+8%
|
51
-88%
|
(131)
N/A
|
172
N/A
|
308
+79%
|
293
-5%
|
291
0%
|
256
-12%
|
96
-62%
|
13
-87%
|
16
+21%
|
(1)
N/A
|
4
N/A
|
(88)
N/A
|
(98)
-12%
|
(20)
+79%
|
(20)
+5%
|
(15)
+22%
|
(8)
+47%
|
(10)
-23%
|
32
N/A
|
44
+40%
|
13
-71%
|
(46)
N/A
|
(62)
-33%
|
(14)
+77%
|
(12)
+12%
|
(5)
+62%
|
(8)
-74%
|
(9)
-16%
|
(10)
-6%
|
(84)
-741%
|
(155)
-84%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(24)
|
14
|
10
|
(34)
|
(56)
|
(88)
|
(77)
|
(52)
|
(44)
|
(12)
|
4
|
(121)
|
(99)
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(71)
|
0
|
|
| Total Other Income |
0
|
0
|
(2)
|
(1)
|
(2)
|
1
|
(1)
|
0
|
(0)
|
0
|
(6)
|
(6)
|
(2)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
382
N/A
|
451
+18%
|
61
-87%
|
(165)
N/A
|
116
N/A
|
220
+90%
|
215
-2%
|
239
+11%
|
213
-11%
|
85
-60%
|
11
-87%
|
(111)
N/A
|
(100)
+10%
|
24
N/A
|
(88)
N/A
|
(98)
-11%
|
(20)
+79%
|
(20)
+5%
|
(15)
+24%
|
(8)
+48%
|
(10)
-29%
|
33
N/A
|
47
+42%
|
14
-70%
|
(66)
N/A
|
(79)
-21%
|
(11)
+86%
|
(10)
+13%
|
(2)
+83%
|
(5)
-196%
|
(8)
-65%
|
(7)
+16%
|
(152)
-2 100%
|
(152)
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||
| Tax Provision |
(21)
|
(23)
|
3
|
11
|
(14)
|
(20)
|
(5)
|
(18)
|
(33)
|
(15)
|
(8)
|
(10)
|
(10)
|
(11)
|
6
|
9
|
5
|
4
|
1
|
3
|
2
|
2
|
1
|
0
|
14
|
13
|
0
|
5
|
9
|
5
|
1
|
1
|
18
|
17
|
|
| Income from Continuing Operations |
361
|
428
|
64
|
(154)
|
102
|
200
|
210
|
221
|
179
|
70
|
3
|
(120)
|
(110)
|
13
|
(82)
|
(89)
|
(15)
|
(15)
|
(14)
|
(4)
|
(8)
|
35
|
48
|
14
|
(52)
|
(66)
|
(11)
|
(5)
|
8
|
(0)
|
(7)
|
(6)
|
(134)
|
(134)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
361
N/A
|
428
+18%
|
64
-85%
|
(154)
N/A
|
102
N/A
|
200
+97%
|
210
+5%
|
221
+5%
|
179
-19%
|
72
-60%
|
(18)
N/A
|
(181)
-903%
|
(966)
-435%
|
(805)
+17%
|
(81)
+90%
|
(88)
-8%
|
(15)
+83%
|
(15)
-1%
|
(14)
+10%
|
(4)
+68%
|
(8)
-77%
|
35
N/A
|
48
+38%
|
14
-71%
|
(52)
N/A
|
(66)
-27%
|
(11)
+83%
|
(5)
+58%
|
8
N/A
|
(0)
N/A
|
(7)
-3 188%
|
(6)
+18%
|
(134)
-2 140%
|
(134)
+0%
|
|
| EPS (Diluted) |
0.43
N/A
|
0.51
+19%
|
0.08
-84%
|
-0.18
N/A
|
0.12
N/A
|
0.22
+83%
|
0.21
-5%
|
0.22
+5%
|
0.18
-18%
|
0.07
-61%
|
0
N/A
|
-0.17
N/A
|
-0.74
-335%
|
-0.65
+12%
|
-0.07
+89%
|
-0.07
N/A
|
-0.01
+86%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.02
N/A
|
0.03
+50%
|
0.01
-67%
|
-0.04
N/A
|
-0.05
-25%
|
-0.01
+80%
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
-0.1
N/A
|
-0.1
N/A
|
|