Kaisa Prosperity Holdings Ltd
HKEX:2168
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Kaisa Prosperity Holdings Ltd
HKEX:2168
|
CN |
|
B
|
Bal Pharma Ltd
NSE:BALPHARMA
|
IN |
|
V
|
Vistin Pharma ASA
OSE:VISTN
|
NO |
|
S
|
Shh Resources Holdings Bhd
KLSE:SHH
|
MY |
|
SG Mart Ltd
BSE:512329
|
IN |
|
Sieyuan Electric Co Ltd
SZSE:002028
|
CN |
|
Shenzhen Tongyi Industry Co Ltd
SZSE:300538
|
CN |
|
Bilici Yatirim Sanayi ve Ticaret AS
IST:BLCYT.E
|
TR |
|
F
|
Flying Technology Co Ltd
SSE:603488
|
CN |
Income Statement
Earnings Waterfall
Kaisa Prosperity Holdings Ltd
Income Statement
Kaisa Prosperity Holdings Ltd
| 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 |
14
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
896
N/A
|
1 042
+16%
|
1 262
+21%
|
1 445
+14%
|
1 730
+20%
|
2 314
+34%
|
2 666
+15%
|
2 239
-16%
|
1 784
-20%
|
1 767
-1%
|
1 794
+2%
|
1 812
+1%
|
1 735
-4%
|
1 659
-4%
|
1 612
-3%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(619)
|
(714)
|
(883)
|
(1 007)
|
(1 203)
|
(1 605)
|
(1 878)
|
(1 658)
|
(1 313)
|
(1 274)
|
(1 313)
|
(1 321)
|
(1 291)
|
(1 266)
|
(1 236)
|
|
| Gross Profit |
277
N/A
|
327
+18%
|
378
+16%
|
438
+16%
|
528
+21%
|
709
+34%
|
789
+11%
|
581
-26%
|
471
-19%
|
492
+5%
|
481
-2%
|
491
+2%
|
444
-10%
|
393
-12%
|
376
-4%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(162)
|
(159)
|
(172)
|
(195)
|
(192)
|
(210)
|
(392)
|
(254)
|
(340)
|
(197)
|
(901)
|
(195)
|
(306)
|
(181)
|
(273)
|
|
| Selling, General & Administrative |
(162)
|
(160)
|
(176)
|
(204)
|
(206)
|
(224)
|
(401)
|
(264)
|
(362)
|
(217)
|
(907)
|
(200)
|
(309)
|
(182)
|
(259)
|
|
| Depreciation & Amortization |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
2
|
5
|
9
|
14
|
13
|
10
|
10
|
23
|
19
|
7
|
6
|
3
|
2
|
(14)
|
|
| Operating Income |
115
N/A
|
168
+46%
|
207
+23%
|
243
+17%
|
335
+38%
|
499
+49%
|
397
-20%
|
327
-18%
|
131
-60%
|
295
+125%
|
(419)
N/A
|
297
N/A
|
139
-53%
|
212
+53%
|
103
-52%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(5)
|
(4)
|
4
|
9
|
(24)
|
(52)
|
(198)
|
(167)
|
9
|
(10)
|
(138)
|
(166)
|
(74)
|
(32)
|
(45)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
1
|
1
|
(4)
|
(64)
|
(241)
|
(1)
|
(352)
|
(25)
|
(517)
|
(24)
|
(131)
|
(25)
|
|
| Pre-Tax Income |
111
N/A
|
164
+48%
|
210
+28%
|
253
+20%
|
313
+24%
|
443
+42%
|
135
-70%
|
(81)
N/A
|
139
N/A
|
(67)
N/A
|
(582)
-772%
|
(387)
+34%
|
41
N/A
|
49
+20%
|
33
-33%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(57)
|
(42)
|
(43)
|
(54)
|
(83)
|
(121)
|
(67)
|
(11)
|
(32)
|
20
|
144
|
97
|
(15)
|
(21)
|
(9)
|
|
| Income from Continuing Operations |
54
|
122
|
167
|
199
|
230
|
323
|
68
|
(92)
|
107
|
(47)
|
(438)
|
(290)
|
26
|
28
|
24
|
|
| Income to Minority Interest |
1
|
(1)
|
(3)
|
(6)
|
(8)
|
(11)
|
(11)
|
(11)
|
(13)
|
(10)
|
(12)
|
(14)
|
(11)
|
(10)
|
(11)
|
|
| Net Income (Common) |
54
N/A
|
121
+125%
|
164
+35%
|
192
+17%
|
222
+15%
|
312
+41%
|
57
-82%
|
(103)
N/A
|
93
N/A
|
(57)
N/A
|
(450)
-692%
|
(304)
+32%
|
15
N/A
|
18
+24%
|
13
-27%
|
|
| EPS (Diluted) |
0.51
N/A
|
0.86
+69%
|
1.17
+36%
|
1.35
+15%
|
1.51
+12%
|
2.01
+33%
|
0.36
-82%
|
-0.67
N/A
|
0.61
N/A
|
-0.37
N/A
|
-2.92
-689%
|
-1.97
+33%
|
0.09
N/A
|
0.12
+33%
|
0.09
-25%
|
|