H

Huabao International Holdings Ltd
HKEX:336

Watchlist Manager
Huabao International Holdings Ltd
HKEX:336
Watchlist
Price: 4.26 HKD 3.4%
Market Cap: 13.8B HKD

Income Statement

Earnings Waterfall
Huabao International Holdings Ltd

Revenue
3.4B CNY
Cost of Revenue
-2B CNY
Gross Profit
1.4B CNY
Operating Expenses
-1.3B CNY
Operating Income
170m CNY
Other Expenses
-467.1m CNY
Net Income
-297.1m CNY

Income Statement
Huabao International Holdings Ltd

Rotate your device to view
Income Statement
Currency: CNY
Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-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
6
3
7
6
2
0
0
2
7
6
1
3
12
13
13
19
15
0
9
0
11
0
10
0
5
0
0
0
77
0
189
0
144
0
81
0
38
0
25
0
21
0
Revenue
26
N/A
388
+1 382%
19
-95%
913
+4 606%
1 029
+13%
1 184
+15%
1 357
+15%
1 516
+12%
1 712
+13%
1 882
+10%
2 084
+11%
2 249
+8%
2 461
+9%
2 598
+6%
2 723
+5%
2 832
+4%
2 956
+4%
3 114
+5%
3 342
+7%
3 524
+5%
3 946
+12%
3 102
-21%
3 200
+3%
3 415
+7%
3 483
+2%
3 417
-2%
3 628
+6%
3 765
+4%
3 059
-19%
5 128
+68%
4 241
-17%
3 887
-8%
3 854
-1%
3 902
+1%
3 883
0%
3 966
+2%
3 829
-3%
3 518
-8%
3 308
-6%
3 354
+1%
3 373
+1%
3 412
+1%
Gross Profit
Cost of Revenue
(24)
(265)
(16)
(342)
(314)
(312)
(340)
(374)
(422)
(462)
(510)
(551)
(631)
(728)
(802)
(868)
(914)
(956)
(977)
(1 023)
(1 187)
(933)
(996)
(1 127)
(1 212)
(1 180)
(1 164)
(1 217)
(1 109)
(1 868)
(1 496)
(1 364)
(1 412)
(1 494)
(1 586)
(1 756)
(1 951)
(1 900)
(1 838)
(1 883)
(1 932)
(1 976)
Gross Profit
2
N/A
124
+5 518%
4
-97%
571
+15 343%
715
+25%
872
+22%
1 017
+17%
1 142
+12%
1 290
+13%
1 420
+10%
1 574
+11%
1 699
+8%
1 829
+8%
1 871
+2%
1 921
+3%
1 965
+2%
2 042
+4%
2 158
+6%
2 364
+10%
2 501
+6%
2 760
+10%
2 170
-21%
2 204
+2%
2 288
+4%
2 271
-1%
2 237
-1%
2 464
+10%
2 549
+3%
1 950
-23%
3 260
+67%
2 745
-16%
2 524
-8%
2 442
-3%
2 408
-1%
2 297
-5%
2 210
-4%
1 878
-15%
1 617
-14%
1 469
-9%
1 472
+0%
1 441
-2%
1 436
0%
Operating Income
Operating Expenses
(3)
(38)
(4)
(83)
(131)
(166)
(197)
(185)
(246)
(237)
(240)
(214)
(263)
(291)
(275)
(292)
(407)
(463)
(511)
(520)
(664)
(691)
(786)
(937)
(1 009)
(865)
(720)
(743)
(680)
(1 168)
(1 053)
(1 008)
(961)
(941)
(996)
(1 085)
(1 075)
(970)
(1 031)
(1 105)
(1 194)
(1 266)
Selling, General & Administrative
(1)
(38)
0
(100)
(135)
(181)
(204)
(241)
(266)
(264)
(270)
(277)
(300)
(383)
(408)
(487)
(473)
(591)
(557)
(711)
(883)
(826)
(941)
(1 115)
(1 032)
(1 015)
(908)
(938)
(783)
(1 386)
(1 226)
(1 175)
(1 145)
(1 126)
(1 137)
(1 180)
(1 178)
(1 103)
(1 181)
(1 250)
(1 292)
(1 332)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(21)
0
(28)
0
(71)
0
(94)
0
0
0
0
0
(139)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(2)
0
(4)
17
4
15
7
56
20
26
30
62
57
93
161
195
137
127
140
192
219
135
155
177
161
150
187
196
103
218
173
167
184
185
141
95
103
133
150
145
99
66
Operating Income
(0)
N/A
86
N/A
(0)
N/A
488
N/A
584
+20%
707
+21%
819
+16%
957
+17%
1 044
+9%
1 183
+13%
1 333
+13%
1 484
+11%
1 566
+6%
1 580
+1%
1 646
+4%
1 673
+2%
1 635
-2%
1 695
+4%
1 854
+9%
1 981
+7%
2 095
+6%
1 479
-29%
1 418
-4%
1 351
-5%
1 261
-7%
1 372
+9%
1 743
+27%
1 806
+4%
1 270
-30%
2 092
+65%
1 693
-19%
1 516
-10%
1 482
-2%
1 467
-1%
1 300
-11%
1 125
-13%
802
-29%
647
-19%
438
-32%
367
-16%
248
-32%
170
-31%
Pre-Tax Income
Interest Income Expense
0
(7)
(7)
(2)
4
13
40
13
26
9
15
17
57
47
66
2
25
61
53
47
81
76
75
113
148
139
135
174
109
100
68
138
(26)
24
116
50
118
117
56
41
93
158
Non-Reccuring Items
0
0
0
0
0
0
6
0
0
0
1
0
0
0
0
0
0
1
0
2
0
2
0
0
0
(0)
(19)
(17)
(4)
(12)
(15)
(510)
(507)
7
(269)
(908)
(1 641)
(1 071)
(78)
(200)
(743)
(634)
Total Other Income
0
(2)
(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
0
0
0
0
0
Pre-Tax Income
(0)
N/A
79
N/A
(7)
N/A
487
N/A
588
+21%
719
+22%
864
+20%
970
+12%
1 070
+10%
1 192
+11%
1 349
+13%
1 501
+11%
1 623
+8%
1 627
+0%
1 711
+5%
1 674
-2%
1 660
-1%
1 756
+6%
1 906
+9%
2 031
+7%
2 177
+7%
1 557
-28%
1 493
-4%
1 464
-2%
1 409
-4%
1 512
+7%
1 860
+23%
1 963
+6%
1 375
-30%
2 180
+59%
1 746
-20%
1 144
-34%
949
-17%
1 499
+58%
1 147
-23%
267
-77%
(720)
N/A
(306)
+58%
416
N/A
208
-50%
(402)
N/A
(306)
+24%
Net Income
Tax Provision
(0)
(5)
(0)
(6)
(2)
(21)
(33)
(45)
(73)
(112)
(143)
(174)
(215)
(206)
(258)
(255)
(255)
(290)
(332)
(378)
(357)
(292)
(298)
(265)
(295)
(323)
(350)
(378)
(321)
(517)
(372)
(313)
(280)
(315)
(252)
(185)
(181)
(162)
(125)
(72)
(56)
(80)
Income from Continuing Operations
(1)
74
(7)
481
586
698
832
925
998
1 081
1 206
1 327
1 408
1 421
1 453
1 419
1 405
1 466
1 575
1 652
1 820
1 265
1 196
1 198
1 115
1 189
1 510
1 585
1 054
1 663
1 374
831
668
1 184
896
81
(901)
(468)
290
136
(459)
(385)
Income to Minority Interest
0
(3)
0
(1)
(10)
(10)
(7)
(11)
(13)
(16)
(26)
(28)
(24)
(20)
(13)
(15)
(13)
(11)
(15)
(14)
(8)
(9)
(14)
2
(49)
(106)
(132)
(177)
(173)
(302)
(262)
(244)
(250)
(239)
(221)
(201)
(153)
(119)
(57)
(27)
73
88
Net Income (Common)
(1)
N/A
70
N/A
(7)
N/A
480
N/A
576
+20%
688
+20%
824
+20%
915
+11%
985
+8%
1 065
+8%
1 180
+11%
1 300
+10%
1 384
+7%
1 401
+1%
1 439
+3%
1 404
-2%
1 391
-1%
1 456
+5%
1 559
+7%
1 639
+5%
1 812
+11%
1 256
-31%
1 182
-6%
1 200
+2%
1 065
-11%
1 048
-2%
1 264
+21%
1 284
+2%
1 018
-21%
1 498
+47%
1 112
-26%
586
-47%
418
-29%
945
+126%
675
-29%
(120)
N/A
(1 055)
-782%
(587)
+44%
234
N/A
109
-53%
(386)
N/A
(297)
+23%
EPS (Diluted)
0
N/A
0.01
N/A
-0.03
N/A
0.16
N/A
0.19
+19%
0.23
+21%
0.26
+13%
0.3
+15%
0.32
+7%
0.34
+6%
0.38
+12%
0.41
+8%
0.44
+7%
0.44
N/A
0.45
+2%
0.44
-2%
0.44
N/A
0.47
+7%
0.5
+6%
0.52
+4%
0.58
+12%
0.41
-29%
0.38
-7%
0.38
N/A
0.34
-11%
0.35
+3%
0.4
+14%
0.41
+2%
0.32
-22%
0.48
+50%
0.36
-25%
0.19
-47%
0.13
-32%
0.3
+131%
0.22
-27%
-0.03
N/A
-0.33
-1 000%
-0.18
+45%
0.07
N/A
0.03
-57%
-0.12
N/A
-0.09
+25%