Shun Ho Holdings Ltd
HKEX:253
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Shun Ho Holdings Ltd
HKEX:253
|
HK |
|
T
|
Thing On Enterprise Ltd
HKEX:2292
|
HK |
|
Selcuk Gida Endustri Ihracat Ithalat AS
IST:SELGD.E
|
TR |
|
Kardex Holding AG
OTC:KRDXF
|
CH |
|
C
|
Clean Teq Water Ltd
ASX:CNQ
|
AU |
Income Statement
Earnings Waterfall
Shun Ho Holdings Ltd
Income Statement
Shun Ho Holdings Ltd
| Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
(6)
|
(4)
|
(8)
|
(8)
|
(13)
|
(17)
|
(11)
|
(1)
|
5
|
5
|
6
|
8
|
11
|
17
|
18
|
13
|
10
|
10
|
10
|
11
|
12
|
13
|
22
|
32
|
36
|
31
|
26
|
24
|
18
|
12
|
10
|
10
|
27
|
50
|
63
|
70
|
65
|
0
|
|
| Revenue |
232
N/A
|
177
-24%
|
189
+6%
|
202
+7%
|
231
+15%
|
271
+17%
|
286
+6%
|
269
-6%
|
250
-7%
|
270
+8%
|
305
+13%
|
325
+7%
|
402
+23%
|
454
+13%
|
521
+15%
|
629
+21%
|
689
+10%
|
688
0%
|
648
-6%
|
592
-9%
|
562
-5%
|
561
0%
|
591
+5%
|
618
+5%
|
672
+9%
|
742
+10%
|
787
+6%
|
795
+1%
|
617
-22%
|
418
-32%
|
388
-7%
|
450
+16%
|
514
+14%
|
646
+26%
|
613
-5%
|
500
-18%
|
606
+21%
|
675
+11%
|
684
+1%
|
699
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(137)
|
(124)
|
(121)
|
(124)
|
(126)
|
(137)
|
(138)
|
(130)
|
(123)
|
(119)
|
(122)
|
(125)
|
(149)
|
(168)
|
(196)
|
(261)
|
(303)
|
(307)
|
(296)
|
(292)
|
(305)
|
(321)
|
(323)
|
(327)
|
(356)
|
(397)
|
(407)
|
(420)
|
(414)
|
(340)
|
(268)
|
(265)
|
(342)
|
(358)
|
(333)
|
(334)
|
(412)
|
(514)
|
(535)
|
(533)
|
|
| Gross Profit |
95
N/A
|
53
-44%
|
68
+27%
|
78
+15%
|
105
+36%
|
134
+27%
|
148
+11%
|
138
-7%
|
126
-9%
|
151
+19%
|
182
+21%
|
200
+10%
|
253
+27%
|
286
+13%
|
325
+14%
|
368
+13%
|
386
+5%
|
381
-1%
|
352
-7%
|
300
-15%
|
256
-15%
|
241
-6%
|
268
+11%
|
291
+9%
|
315
+8%
|
345
+9%
|
380
+10%
|
376
-1%
|
203
-46%
|
78
-62%
|
120
+55%
|
184
+54%
|
172
-7%
|
288
+67%
|
280
-3%
|
166
-41%
|
194
+17%
|
161
-17%
|
149
-8%
|
166
+11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(51)
|
8
|
(6)
|
(2)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(23)
|
(22)
|
(28)
|
(28)
|
(28)
|
(34)
|
(33)
|
(31)
|
(32)
|
585
|
(33)
|
(43)
|
(49)
|
(45)
|
(49)
|
(54)
|
(54)
|
(53)
|
(54)
|
(54)
|
(21)
|
(46)
|
(46)
|
(50)
|
(52)
|
(56)
|
(107)
|
(88)
|
(33)
|
(67)
|
(66)
|
|
| Selling, General & Administrative |
(27)
|
(25)
|
(1)
|
(20)
|
(21)
|
(25)
|
(21)
|
(21)
|
(19)
|
(19)
|
(20)
|
(21)
|
(20)
|
(22)
|
(24)
|
(28)
|
(30)
|
(31)
|
(33)
|
(33)
|
(34)
|
(36)
|
(38)
|
(42)
|
(48)
|
(48)
|
(46)
|
(46)
|
(45)
|
(46)
|
(44)
|
(43)
|
(46)
|
(51)
|
(56)
|
(86)
|
(83)
|
(57)
|
(63)
|
(63)
|
|
| Depreciation & Amortization |
(26)
|
0
|
(17)
|
0
|
(4)
|
0
|
(5)
|
0
|
(5)
|
(7)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other Operating Expenses |
2
|
33
|
12
|
18
|
3
|
4
|
4
|
(1)
|
2
|
3
|
3
|
(2)
|
(3)
|
(2)
|
(6)
|
(2)
|
3
|
3
|
622
|
3
|
(3)
|
(6)
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
34
|
5
|
2
|
(0)
|
3
|
4
|
(17)
|
(1)
|
27
|
0
|
1
|
|
| Operating Income |
44
N/A
|
61
+40%
|
62
+1%
|
75
+22%
|
83
+10%
|
112
+35%
|
126
+13%
|
117
-7%
|
105
-10%
|
128
+22%
|
160
+25%
|
172
+8%
|
225
+31%
|
258
+14%
|
291
+13%
|
335
+15%
|
356
+6%
|
349
-2%
|
937
+168%
|
267
-72%
|
214
-20%
|
192
-10%
|
222
+16%
|
242
+9%
|
261
+8%
|
291
+11%
|
327
+12%
|
322
-2%
|
149
-54%
|
56
-62%
|
74
+31%
|
139
+88%
|
122
-12%
|
236
+93%
|
224
-5%
|
59
-74%
|
105
+79%
|
128
+21%
|
82
-36%
|
99
+21%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
5
|
33
|
76
|
827
|
908
|
296
|
8
|
(151)
|
62
|
194
|
336
|
508
|
292
|
95
|
288
|
360
|
283
|
86
|
21
|
19
|
25
|
109
|
235
|
311
|
631
|
662
|
409
|
221
|
(99)
|
(320)
|
(298)
|
(148)
|
(14)
|
(34)
|
(30)
|
(6)
|
(149)
|
(247)
|
(374)
|
(430)
|
|
| Non-Reccuring Items |
14
|
(14)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
41
|
661
|
0
|
1
|
8
|
8
|
1
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
1
|
2
|
1
|
(0)
|
494
|
522
|
28
|
(3)
|
(1)
|
1
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(63)
|
(79)
|
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
|
|
| Total Other Income |
(2)
|
0
|
0
|
0
|
(0)
|
(17)
|
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 |
62
N/A
|
80
+29%
|
137
+71%
|
840
+512%
|
912
+9%
|
391
-57%
|
134
-66%
|
(34)
N/A
|
168
N/A
|
322
+92%
|
496
+54%
|
680
+37%
|
517
-24%
|
353
-32%
|
579
+64%
|
696
+20%
|
679
-2%
|
1 096
+61%
|
958
-13%
|
287
-70%
|
247
-14%
|
309
+25%
|
458
+49%
|
554
+21%
|
892
+61%
|
954
+7%
|
736
-23%
|
546
-26%
|
54
-90%
|
(264)
N/A
|
(223)
+16%
|
(8)
+96%
|
108
N/A
|
201
+86%
|
688
+242%
|
575
-17%
|
(16)
N/A
|
(122)
-655%
|
(293)
-140%
|
(329)
-12%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
8
|
(12)
|
(23)
|
(161)
|
(175)
|
(53)
|
(7)
|
6
|
(24)
|
(49)
|
(84)
|
(62)
|
(86)
|
(45)
|
(48)
|
(50)
|
(62)
|
(69)
|
(54)
|
(44)
|
(39)
|
(34)
|
(37)
|
(41)
|
(48)
|
(54)
|
(57)
|
(57)
|
(34)
|
(12)
|
(15)
|
(27)
|
(29)
|
(46)
|
(41)
|
(15)
|
(73)
|
(75)
|
(20)
|
(25)
|
|
| Income from Continuing Operations |
70
|
68
|
114
|
679
|
737
|
339
|
127
|
(29)
|
144
|
273
|
413
|
618
|
432
|
308
|
531
|
646
|
617
|
1 027
|
904
|
243
|
208
|
275
|
421
|
513
|
844
|
899
|
679
|
489
|
20
|
(276)
|
(238)
|
(35)
|
80
|
156
|
647
|
560
|
(89)
|
(197)
|
(313)
|
(354)
|
|
| Income to Minority Interest |
(45)
|
(43)
|
(73)
|
(487)
|
(540)
|
(255)
|
(90)
|
29
|
(100)
|
(191)
|
(290)
|
(396)
|
(276)
|
(209)
|
(333)
|
(406)
|
(388)
|
(639)
|
(559)
|
(149)
|
(123)
|
(148)
|
(227)
|
(273)
|
(437)
|
(469)
|
(369)
|
(275)
|
(16)
|
158
|
142
|
20
|
(49)
|
(98)
|
(389)
|
(330)
|
44
|
95
|
147
|
163
|
|
| Net Income (Common) |
25
N/A
|
25
0%
|
41
+64%
|
192
+370%
|
197
+3%
|
83
-58%
|
37
-55%
|
0
-99%
|
44
+10 775%
|
82
+89%
|
123
+49%
|
223
+82%
|
156
-30%
|
100
-36%
|
197
+98%
|
240
+22%
|
230
-4%
|
388
+69%
|
345
-11%
|
94
-73%
|
85
-9%
|
127
+49%
|
194
+53%
|
240
+24%
|
407
+70%
|
430
+6%
|
310
-28%
|
213
-31%
|
4
-98%
|
(119)
N/A
|
(96)
+19%
|
(15)
+84%
|
30
N/A
|
57
+88%
|
258
+351%
|
230
-11%
|
(45)
N/A
|
(102)
-127%
|
(166)
-63%
|
(192)
-15%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.11
+10%
|
0.17
+55%
|
0.79
+365%
|
0.82
+4%
|
0.34
-59%
|
0.15
-56%
|
0
N/A
|
0.18
N/A
|
0.34
+89%
|
0.51
+50%
|
0.92
+80%
|
0.64
-30%
|
0.41
-36%
|
0.82
+100%
|
0.99
+21%
|
0.95
-4%
|
1.61
+69%
|
1.43
-11%
|
0.39
-73%
|
0.35
-10%
|
0.52
+49%
|
0.8
+54%
|
0.99
+24%
|
1.68
+70%
|
1.78
+6%
|
1.28
-28%
|
0.88
-31%
|
0.01
-99%
|
-0.49
N/A
|
-0.4
+18%
|
-0.06
+85%
|
0.13
N/A
|
0.24
+85%
|
1.07
+346%
|
0.95
-11%
|
-0.19
N/A
|
-0.42
-121%
|
-0.69
-64%
|
-0.79
-14%
|
|