Amber Hill Financial Holdings Ltd
HKEX:33
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Amber Hill Financial Holdings Ltd
HKEX:33
|
HK |
|
HiteJinro Co Ltd
KRX:000080
|
KR |
|
Steico SE
XETRA:ST5
|
DE |
Income Statement
Earnings Waterfall
Amber Hill Financial Holdings Ltd
Income Statement
Amber Hill Financial Holdings Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
48
|
64
|
62
|
55
|
30
|
5
|
5
|
6
|
7
|
8
|
7
|
9
|
16
|
0
|
0
|
14
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Revenue |
414
N/A
|
389
-6%
|
422
+8%
|
550
+30%
|
612
+11%
|
588
-4%
|
486
-17%
|
270
-44%
|
174
-36%
|
145
-17%
|
138
-5%
|
130
-5%
|
105
-19%
|
67
-36%
|
66
-2%
|
122
+84%
|
224
+84%
|
177
-21%
|
70
-60%
|
67
-4%
|
113
+68%
|
136
+20%
|
86
-36%
|
72
-17%
|
339
+373%
|
555
+63%
|
296
-47%
|
273
-8%
|
334
+22%
|
244
-27%
|
227
-7%
|
266
+17%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(350)
|
(319)
|
(343)
|
(438)
|
(497)
|
(489)
|
(335)
|
(160)
|
(153)
|
(133)
|
(125)
|
(115)
|
(90)
|
(61)
|
(59)
|
(100)
|
(197)
|
(155)
|
(55)
|
(51)
|
(91)
|
(105)
|
(51)
|
(48)
|
(307)
|
(474)
|
(245)
|
(265)
|
(331)
|
(244)
|
(214)
|
(222)
|
|
| Gross Profit |
64
N/A
|
71
+11%
|
79
+11%
|
112
+43%
|
114
+2%
|
99
-13%
|
151
+52%
|
110
-27%
|
21
-81%
|
12
-43%
|
13
+5%
|
15
+20%
|
15
-1%
|
6
-60%
|
7
+16%
|
22
+213%
|
28
+26%
|
22
-21%
|
15
-32%
|
16
+12%
|
22
+35%
|
31
+38%
|
35
+16%
|
23
-34%
|
33
+41%
|
81
+147%
|
51
-37%
|
7
-85%
|
3
-57%
|
0
-100%
|
13
+108 783%
|
44
+238%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(43)
|
(36)
|
(39)
|
(82)
|
(107)
|
(70)
|
(46)
|
(52)
|
(1 354)
|
(31)
|
(52)
|
(19)
|
(19)
|
(36)
|
(65)
|
(99)
|
(113)
|
(112)
|
(100)
|
(77)
|
(40)
|
(14)
|
(5)
|
(38)
|
(67)
|
(92)
|
(47)
|
(40)
|
(39)
|
(43)
|
(52)
|
(57)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Other Operating Expenses |
(43)
|
(36)
|
(39)
|
(82)
|
(107)
|
(70)
|
(46)
|
(52)
|
(1 354)
|
(31)
|
(52)
|
(19)
|
(19)
|
(36)
|
(63)
|
(99)
|
(113)
|
(112)
|
(100)
|
(77)
|
(40)
|
(14)
|
(6)
|
(38)
|
(67)
|
(92)
|
(47)
|
(40)
|
(39)
|
(43)
|
(52)
|
(57)
|
|
| Operating Income |
20
N/A
|
34
+70%
|
39
+15%
|
30
-23%
|
7
-77%
|
30
+323%
|
105
+253%
|
58
-44%
|
(1 333)
N/A
|
(18)
+99%
|
(39)
-111%
|
(4)
+90%
|
(4)
-5%
|
(30)
-645%
|
(58)
-94%
|
(77)
-34%
|
(85)
-10%
|
(91)
-7%
|
(85)
+6%
|
(61)
+28%
|
(18)
+70%
|
17
N/A
|
31
+81%
|
(15)
N/A
|
(34)
-131%
|
(11)
+67%
|
4
N/A
|
(33)
N/A
|
(35)
-9%
|
(43)
-22%
|
(39)
+10%
|
(13)
+66%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(70)
|
(83)
|
(28)
|
(26)
|
(21)
|
(29)
|
(49)
|
(64)
|
(62)
|
(55)
|
(32)
|
(10)
|
(1)
|
(12)
|
(15)
|
(40)
|
(38)
|
(10)
|
(11)
|
(14)
|
(14)
|
(13)
|
1
|
11
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(257)
|
(1 945)
|
(3 004)
|
0
|
(26)
|
0
|
0
|
0
|
(2)
|
0
|
(18)
|
0
|
(0)
|
6
|
1
|
(7)
|
(242)
|
(255)
|
0
|
(1)
|
11
|
30
|
21
|
1
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
1
|
0
|
|
| Total Other Income |
(1)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(3)
|
(3)
|
(14)
|
(14)
|
(1)
|
(13)
|
(17)
|
(22)
|
(35)
|
(55)
|
(5)
|
(8)
|
(148)
|
(156)
|
(24)
|
(13)
|
(12)
|
(1)
|
(3)
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
19
N/A
|
34
+74%
|
39
+15%
|
(40)
N/A
|
(76)
-90%
|
(255)
-236%
|
(1 866)
-631%
|
(2 967)
-59%
|
(1 362)
+54%
|
(96)
+93%
|
(105)
-10%
|
(79)
+25%
|
(73)
+8%
|
(65)
+11%
|
(80)
-24%
|
(113)
-41%
|
(119)
-6%
|
(141)
-18%
|
(174)
-23%
|
(103)
+41%
|
(43)
+58%
|
(384)
-797%
|
(395)
-3%
|
(53)
+87%
|
(61)
-16%
|
(12)
+80%
|
43
N/A
|
(20)
N/A
|
(39)
-96%
|
(45)
-17%
|
(38)
+15%
|
(13)
+66%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(13)
|
(10)
|
2
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
(2)
|
|
| Income from Continuing Operations |
17
|
33
|
37
|
(43)
|
(78)
|
(257)
|
(1 879)
|
(2 976)
|
(1 360)
|
(96)
|
(105)
|
(80)
|
(73)
|
(65)
|
(80)
|
(113)
|
(119)
|
(143)
|
(175)
|
(103)
|
(43)
|
(383)
|
(395)
|
(53)
|
(63)
|
(14)
|
41
|
(23)
|
(39)
|
(45)
|
(40)
|
(15)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
1
|
1
|
1
|
(5)
|
(5)
|
1
|
1
|
0
|
3
|
2
|
1
|
2
|
(0)
|
(2)
|
2
|
3
|
0
|
(1)
|
3
|
3
|
0
|
0
|
0
|
1
|
1
|
(0)
|
0
|
(0)
|
0
|
|
| Net Income (Common) |
17
N/A
|
33
+95%
|
37
+14%
|
(43)
N/A
|
(77)
-80%
|
(256)
-233%
|
(1 883)
-637%
|
(2 982)
-58%
|
(1 362)
+54%
|
(97)
+93%
|
(104)
-7%
|
(75)
+27%
|
(69)
+8%
|
(64)
+7%
|
(78)
-22%
|
(113)
-45%
|
(121)
-7%
|
(141)
-17%
|
(173)
-22%
|
(103)
+40%
|
(44)
+57%
|
(380)
-763%
|
(392)
-3%
|
(53)
+87%
|
(68)
-29%
|
(19)
+72%
|
41
N/A
|
(22)
N/A
|
(39)
-77%
|
(45)
-17%
|
(40)
+11%
|
(15)
+61%
|
|
| EPS (Diluted) |
0.84
N/A
|
1.63
+94%
|
1.87
+15%
|
-0.61
N/A
|
-1.2
-97%
|
-3.54
-195%
|
-21.52
-508%
|
-22.77
-6%
|
-8.73
+62%
|
-0.54
+94%
|
-0.56
-4%
|
-0.27
+52%
|
-0.17
+37%
|
-1.05
-518%
|
-0.1
+90%
|
-1.17
-1 070%
|
-0.13
+89%
|
-1.39
-969%
|
-1.84
-32%
|
-1.01
+45%
|
-0.43
+57%
|
-3.73
-767%
|
-3.55
+5%
|
-0.46
+87%
|
-0.27
+41%
|
-0.03
+89%
|
0.08
N/A
|
-0.04
N/A
|
-0.07
-75%
|
-0.08
-14%
|
-0.07
+12%
|
-0.03
+57%
|
|