Strawbear Entertainment Group
HKEX:2125
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Strawbear Entertainment Group
HKEX:2125
|
CN |
|
Paragon Banking Group PLC
LSE:PAG
|
UK |
|
T
|
Teikoku Sen-I Co Ltd
TSE:3302
|
JP |
|
Shree Renuka Sugars Ltd
NSE:RENUKA
|
IN |
|
B
|
Bank of Hangzhou Co Ltd
SSE:600926
|
CN |
|
Formosa Advanced Technologies Co Ltd
TWSE:8131
|
TW |
|
China MeiDong Auto Holdings Ltd
HKEX:1268
|
CN |
|
Natural Gas Services Group Inc
NYSE:NGS
|
US |
|
IQE PLC
LSE:IQE
|
UK |
|
Chatwork Co Ltd
TSE:4448
|
JP |
|
Sunlight Real Estate Investment Trust
HKEX:435
|
HK |
|
H
|
Harbour Energy PLC
LSE:HBR
|
UK |
|
S
|
Sana Biotechnology Inc
NASDAQ:SANA
|
US |
|
Inmyshow Digital Technology Group Co Ltd
SSE:600556
|
CN |
|
Garware Hi-Tech Films Ltd
BSE:500655
|
IN |
Income Statement
Earnings Waterfall
Strawbear Entertainment Group
Income Statement
Strawbear Entertainment Group
| 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
|
10
|
12
|
13
|
12
|
12
|
12
|
13
|
13
|
12
|
0
|
|
| Revenue |
952
N/A
|
1 348
+41%
|
1 703
+26%
|
1 192
-30%
|
981
-18%
|
979
0%
|
841
-14%
|
1 226
+46%
|
1 125
-8%
|
723
-36%
|
1 029
+42%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(693)
|
(990)
|
(1 187)
|
(766)
|
(761)
|
(820)
|
(777)
|
(1 102)
|
(973)
|
(652)
|
(913)
|
|
| Gross Profit |
260
N/A
|
358
+38%
|
516
+44%
|
425
-18%
|
220
-48%
|
160
-27%
|
63
-60%
|
123
+95%
|
151
+23%
|
71
-53%
|
117
+63%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(136)
|
(176)
|
(265)
|
(196)
|
(132)
|
(170)
|
(178)
|
(205)
|
(129)
|
(92)
|
(92)
|
|
| Selling, General & Administrative |
(149)
|
(194)
|
(290)
|
(228)
|
(153)
|
(146)
|
(182)
|
(177)
|
(133)
|
(84)
|
(113)
|
|
| Other Operating Expenses |
13
|
17
|
26
|
31
|
21
|
(25)
|
5
|
(28)
|
4
|
(8)
|
21
|
|
| Operating Income |
124
N/A
|
182
+47%
|
252
+38%
|
230
-9%
|
88
-62%
|
(11)
N/A
|
(114)
-987%
|
(82)
+29%
|
22
N/A
|
(20)
N/A
|
25
N/A
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
3
|
4
|
5
|
(1)
|
(5)
|
(4)
|
(1)
|
(5)
|
(7)
|
(5)
|
(13)
|
|
| Non-Reccuring Items |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(78)
|
(76)
|
(11)
|
(12)
|
(5)
|
(5)
|
(2)
|
(0)
|
(1)
|
(3)
|
0
|
|
| Pre-Tax Income |
48
N/A
|
110
+127%
|
246
+124%
|
217
-12%
|
78
-64%
|
(19)
N/A
|
(117)
-530%
|
(87)
+26%
|
14
N/A
|
(28)
N/A
|
11
N/A
|
|
| Net Income | ||||||||||||
| Tax Provision |
(30)
|
(51)
|
(77)
|
(69)
|
(28)
|
(1)
|
10
|
6
|
(17)
|
(10)
|
(14)
|
|
| Income from Continuing Operations |
18
|
59
|
169
|
148
|
50
|
(19)
|
(108)
|
(81)
|
(3)
|
(39)
|
(3)
|
|
| Income to Minority Interest |
0
|
(0)
|
(0)
|
0
|
1
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
|
| Net Income (Common) |
18
N/A
|
58
+217%
|
169
+190%
|
149
-12%
|
51
-66%
|
(21)
N/A
|
(109)
-414%
|
(81)
+26%
|
(2)
+97%
|
(38)
-1 666%
|
(2)
+95%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.08
+167%
|
0.24
+200%
|
0.21
-13%
|
0.07
-67%
|
-0.03
N/A
|
-0.16
-433%
|
-0.12
+25%
|
0
N/A
|
-0.05
N/A
|
0
N/A
|
|