Sunshine 100 China Holdings Ltd
HKEX:2608
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sunshine 100 China Holdings Ltd
HKEX:2608
|
CN |
|
Wuhan Raycus Fiber Laser Technologies Co Ltd
SZSE:300747
|
CN |
|
Intco Medical Technology Co Ltd
SZSE:300677
|
CN |
|
O
|
OTP Bank Nyrt
BET:OTP
|
HU |
|
Affiliated Managers Group Inc
NYSE:AMG
|
US |
|
M
|
MFE-MEDIAFOREUROPE NV
LSE:0NE1
|
IT |
|
Suzhou Alton Electrical & Mechanical Industry Co Ltd
SZSE:301187
|
CN |
|
Z
|
Zhulian Corp Bhd
KLSE:ZHULIAN
|
MY |
|
Tianjin Pharmaceutical Da Ren Tang Group Corp Ltd
SSE:600329
|
CN |
Income Statement
Earnings Waterfall
Sunshine 100 China Holdings Ltd
Income Statement
Sunshine 100 China Holdings Ltd
| Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
417
|
383
|
418
|
505
|
459
|
720
|
844
|
687
|
1 296
|
1 466
|
1 685
|
1 634
|
2 946
|
0
|
0
|
|
| Revenue |
7 124
N/A
|
7 579
+6%
|
7 470
-1%
|
8 289
+11%
|
8 292
+0%
|
5 760
-31%
|
5 557
-4%
|
1 193
-79%
|
2 358
+98%
|
2 301
-2%
|
2 102
-9%
|
2 580
+23%
|
2 019
-22%
|
1 781
-12%
|
1 746
-2%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(5 686)
|
(5 988)
|
(5 743)
|
(6 189)
|
(5 824)
|
(4 230)
|
(4 584)
|
(995)
|
(2 290)
|
(2 301)
|
(1 880)
|
(2 560)
|
(2 660)
|
(2 170)
|
(1 617)
|
|
| Gross Profit |
1 437
N/A
|
1 591
+11%
|
1 727
+9%
|
2 100
+22%
|
2 468
+18%
|
1 530
-38%
|
973
-36%
|
198
-80%
|
68
-66%
|
0
-100%
|
222
+103 528%
|
19
-91%
|
(642)
N/A
|
(390)
+39%
|
129
N/A
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(1 062)
|
(2 071)
|
(1 796)
|
(1 222)
|
(692)
|
(1 076)
|
216
|
(225)
|
(1 315)
|
(1 344)
|
(634)
|
(965)
|
(855)
|
(1 143)
|
(1 656)
|
|
| Selling, General & Administrative |
(1 053)
|
(1 100)
|
(1 048)
|
(1 074)
|
(955)
|
(916)
|
(960)
|
(180)
|
(1 184)
|
(1 157)
|
(586)
|
(562)
|
(1 175)
|
(1 434)
|
(1 416)
|
|
| Other Operating Expenses |
(9)
|
(971)
|
(749)
|
(148)
|
263
|
(160)
|
1 176
|
(45)
|
(131)
|
(187)
|
(48)
|
(402)
|
321
|
291
|
(240)
|
|
| Operating Income |
375
N/A
|
(480)
N/A
|
(69)
+86%
|
878
N/A
|
1 776
+102%
|
454
-74%
|
1 189
+162%
|
(27)
N/A
|
(1 248)
-4 479%
|
(1 344)
-8%
|
(412)
+69%
|
(945)
-129%
|
(1 496)
-58%
|
(1 533)
-2%
|
(1 527)
+0%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
1 028
|
869
|
749
|
1 039
|
21
|
(133)
|
(92)
|
(801)
|
(1 554)
|
(1 794)
|
(2 028)
|
(1 780)
|
(3 196)
|
(3 455)
|
(2 413)
|
|
| Non-Reccuring Items |
0
|
251
|
432
|
2 118
|
1 685
|
1 515
|
0
|
0
|
3
|
0
|
(100)
|
0
|
(572)
|
(63)
|
1 050
|
|
| Total Other Income |
(20)
|
(31)
|
(97)
|
(16)
|
48
|
(5)
|
8
|
(13)
|
(487)
|
(477)
|
(15)
|
(12)
|
(2)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
1 383
N/A
|
609
-56%
|
1 015
+67%
|
4 018
+296%
|
3 531
-12%
|
1 831
-48%
|
1 105
-40%
|
(841)
N/A
|
(3 286)
-291%
|
(3 614)
-10%
|
(2 555)
+29%
|
(2 738)
-7%
|
(5 267)
-92%
|
(5 052)
+4%
|
(2 893)
+43%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(543)
|
(366)
|
(426)
|
(803)
|
(849)
|
(547)
|
(358)
|
3
|
(31)
|
2
|
(631)
|
(992)
|
(531)
|
(216)
|
(792)
|
|
| Income from Continuing Operations |
840
|
243
|
589
|
3 215
|
2 682
|
1 284
|
746
|
(838)
|
(3 317)
|
(3 612)
|
(3 186)
|
(3 730)
|
(5 798)
|
(5 268)
|
(3 685)
|
|
| Income to Minority Interest |
(316)
|
(273)
|
(600)
|
(1 410)
|
(1 214)
|
(846)
|
(661)
|
12
|
153
|
172
|
200
|
185
|
212
|
256
|
100
|
|
| Net Income (Common) |
524
N/A
|
(30)
N/A
|
(12)
+62%
|
1 805
N/A
|
1 468
-19%
|
438
-70%
|
85
-81%
|
(826)
N/A
|
(3 164)
-283%
|
(3 440)
-9%
|
(2 986)
+13%
|
(3 545)
-19%
|
(5 586)
-58%
|
(5 012)
+10%
|
(3 585)
+28%
|
|
| EPS (Diluted) |
0.19
N/A
|
-0.01
N/A
|
0
N/A
|
0.59
N/A
|
0.57
-3%
|
0.14
-75%
|
0.03
-79%
|
-0.32
N/A
|
-1.24
-287%
|
-1.35
-9%
|
-1.17
+13%
|
-1.39
-19%
|
-2.19
-58%
|
-1.96
+11%
|
-1.41
+28%
|
|