Energy International Investments Holdings Ltd
HKEX:353
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Energy International Investments Holdings Ltd
HKEX:353
|
HK |
|
United Internet AG
XETRA:UTDI
|
DE |
|
K
|
Keskisuomalainen Oyj
OMXH:KSLAV
|
FI |
Income Statement
Earnings Waterfall
Energy International Investments Holdings Ltd
Income Statement
Energy International Investments Holdings Ltd
| Dec-2004 | Jun-2005 | 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 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
3
|
3
|
2
|
0
|
0
|
0
|
3
|
11
|
23
|
20
|
6
|
2
|
5
|
10
|
11
|
21
|
0
|
10
|
11
|
14
|
11
|
10
|
20
|
28
|
0
|
0
|
9
|
49
|
53
|
42
|
32
|
0
|
0
|
42
|
33
|
17
|
16
|
16
|
13
|
9
|
8
|
0
|
0
|
|
| Revenue |
20
N/A
|
29
+49%
|
41
+40%
|
36
-13%
|
27
-25%
|
19
-30%
|
56
+199%
|
40
-29%
|
13
-68%
|
3
-79%
|
10
+281%
|
7
-36%
|
46
+591%
|
148
+224%
|
231
+57%
|
275
+19%
|
307
+12%
|
321
+4%
|
292
-9%
|
256
-12%
|
228
-11%
|
159
-30%
|
87
-45%
|
42
-52%
|
19
-55%
|
18
-5%
|
30
+70%
|
72
+136%
|
115
+61%
|
181
+58%
|
130
-28%
|
193
+49%
|
155
-20%
|
193
+24%
|
206
+7%
|
521
+152%
|
528
+2%
|
367
-31%
|
439
+20%
|
242
-45%
|
160
-34%
|
152
-5%
|
151
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(23)
|
(27)
|
(35)
|
(33)
|
(29)
|
(20)
|
(53)
|
(31)
|
(11)
|
(3)
|
(10)
|
(6)
|
(47)
|
(127)
|
(203)
|
(264)
|
(263)
|
(258)
|
(230)
|
(205)
|
(210)
|
(165)
|
(132)
|
(85)
|
(25)
|
(14)
|
(22)
|
(16)
|
(3)
|
(4)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(356)
|
(357)
|
(204)
|
(282)
|
(84)
|
(10)
|
(16)
|
(19)
|
|
| Gross Profit |
(4)
N/A
|
2
N/A
|
6
+250%
|
2
-63%
|
(3)
N/A
|
(1)
+59%
|
3
N/A
|
9
+248%
|
2
-77%
|
0
N/A
|
0
N/A
|
0
-33%
|
(1)
N/A
|
21
N/A
|
28
+35%
|
11
-60%
|
44
+288%
|
62
+42%
|
62
-1%
|
51
-18%
|
17
-66%
|
(5)
N/A
|
(44)
-723%
|
(44)
+1%
|
(6)
+87%
|
4
N/A
|
9
+116%
|
56
+535%
|
112
+100%
|
177
+58%
|
128
-28%
|
190
+49%
|
153
-19%
|
190
+24%
|
203
+7%
|
165
-19%
|
172
+4%
|
162
-6%
|
156
-4%
|
158
+1%
|
150
-5%
|
135
-10%
|
132
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(71)
|
(80)
|
(96)
|
(111)
|
(43)
|
(24)
|
(51)
|
(59)
|
(41)
|
(25)
|
(57)
|
(62)
|
(20)
|
(40)
|
(32)
|
(9)
|
(11)
|
(36)
|
(47)
|
(44)
|
(56)
|
(53)
|
(103)
|
(571)
|
(52)
|
(48)
|
(48)
|
(240)
|
(29)
|
(45)
|
(51)
|
(76)
|
(56)
|
(88)
|
(93)
|
(92)
|
(83)
|
(64)
|
(69)
|
(44)
|
(44)
|
(62)
|
(48)
|
|
| Selling, General & Administrative |
(22)
|
(31)
|
(28)
|
(35)
|
(35)
|
(29)
|
(52)
|
(62)
|
(39)
|
(22)
|
(24)
|
(20)
|
(22)
|
(26)
|
(33)
|
(37)
|
(36)
|
(40)
|
(31)
|
(26)
|
(32)
|
(30)
|
(42)
|
(43)
|
(47)
|
(45)
|
(40)
|
(44)
|
(36)
|
(48)
|
(52)
|
(71)
|
(46)
|
(71)
|
(72)
|
(52)
|
(42)
|
(45)
|
(50)
|
(23)
|
(23)
|
(38)
|
(44)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(1)
|
(0)
|
(6)
|
(18)
|
(37)
|
(40)
|
(29)
|
(23)
|
(23)
|
(22)
|
(13)
|
(9)
|
(9)
|
(8)
|
(5)
|
(4)
|
(5)
|
(3)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(49)
|
(49)
|
(68)
|
(76)
|
(8)
|
5
|
1
|
3
|
1
|
(4)
|
(31)
|
(42)
|
9
|
4
|
37
|
68
|
54
|
27
|
7
|
5
|
(11)
|
(14)
|
(53)
|
(521)
|
0
|
1
|
(3)
|
(193)
|
7
|
7
|
1
|
(5)
|
(10)
|
(17)
|
(21)
|
(40)
|
(41)
|
(20)
|
(19)
|
(20)
|
(20)
|
(24)
|
(4)
|
|
| Operating Income |
(75)
N/A
|
(79)
-6%
|
(90)
-14%
|
(108)
-21%
|
(46)
+57%
|
(25)
+46%
|
(48)
-94%
|
(51)
-5%
|
(39)
+24%
|
(25)
+35%
|
(56)
-125%
|
(62)
-9%
|
(21)
+65%
|
(19)
+13%
|
(4)
+79%
|
2
N/A
|
33
+1 467%
|
27
-19%
|
15
-45%
|
7
-50%
|
(38)
N/A
|
(58)
-51%
|
(148)
-154%
|
(615)
-316%
|
(57)
+91%
|
(44)
+24%
|
(40)
+9%
|
(184)
-364%
|
83
N/A
|
132
+59%
|
76
-42%
|
114
+49%
|
97
-14%
|
102
+5%
|
110
+8%
|
73
-34%
|
89
+22%
|
98
+10%
|
88
-10%
|
115
+31%
|
106
-7%
|
74
-30%
|
84
+14%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(2)
|
(1)
|
0
|
(0)
|
(3)
|
(8)
|
(19)
|
(19)
|
(6)
|
(1)
|
(5)
|
(9)
|
(7)
|
(19)
|
(12)
|
(7)
|
(7)
|
(13)
|
(11)
|
(10)
|
(20)
|
(36)
|
(10)
|
8
|
(3)
|
(44)
|
(57)
|
(78)
|
2
|
(14)
|
(38)
|
0
|
17
|
9
|
55
|
54
|
1
|
8
|
21
|
553
|
550
|
|
| Non-Reccuring Items |
0
|
(6)
|
0
|
0
|
0
|
(1)
|
(27)
|
(11)
|
(262)
|
(246)
|
(378)
|
0
|
557
|
555
|
(55)
|
(52)
|
(438)
|
(438)
|
(437)
|
(437)
|
(862)
|
(862)
|
(467)
|
0
|
(178)
|
(178)
|
(189)
|
0
|
0
|
0
|
(6)
|
(8)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
2
|
2
|
0
|
(0)
|
(0)
|
0
|
|
| Total Other Income |
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(11)
|
(7)
|
(13)
|
(16)
|
(4)
|
(5)
|
(7)
|
(8)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(78)
N/A
|
(88)
-13%
|
(91)
-4%
|
(109)
-19%
|
(46)
+57%
|
(26)
+44%
|
(79)
-201%
|
(69)
+12%
|
(319)
-360%
|
(289)
+9%
|
(441)
-52%
|
(63)
+86%
|
531
N/A
|
528
0%
|
(66)
N/A
|
(69)
-5%
|
(417)
-503%
|
(418)
0%
|
(430)
-3%
|
(442)
-3%
|
(911)
-106%
|
(930)
-2%
|
(635)
+32%
|
(650)
-2%
|
(246)
+62%
|
(214)
+13%
|
(232)
-8%
|
(228)
+1%
|
15
N/A
|
47
+218%
|
59
+26%
|
75
+27%
|
54
-29%
|
96
+77%
|
120
+26%
|
74
-39%
|
140
+90%
|
154
+10%
|
91
-41%
|
122
+35%
|
127
+3%
|
626
+395%
|
634
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
(3)
|
83
|
79
|
75
|
78
|
151
|
158
|
103
|
103
|
40
|
39
|
40
|
39
|
(39)
|
(50)
|
(24)
|
(37)
|
(20)
|
(37)
|
(36)
|
(32)
|
(32)
|
(27)
|
(26)
|
(27)
|
(28)
|
(159)
|
(160)
|
|
| Income from Continuing Operations |
(78)
|
(88)
|
(91)
|
(109)
|
(46)
|
(26)
|
(79)
|
(69)
|
(319)
|
(289)
|
(441)
|
(63)
|
532
|
530
|
(64)
|
(71)
|
(334)
|
(340)
|
(354)
|
(364)
|
(760)
|
(772)
|
(532)
|
(548)
|
(206)
|
(174)
|
(192)
|
(189)
|
(24)
|
(3)
|
35
|
39
|
34
|
59
|
84
|
42
|
108
|
127
|
65
|
95
|
99
|
467
|
474
|
|
| Income to Minority Interest |
0
|
(1)
|
0
|
(2)
|
0
|
0
|
(1)
|
2
|
7
|
0
|
0
|
0
|
2
|
5
|
4
|
0
|
1
|
5
|
8
|
10
|
86
|
87
|
39
|
44
|
7
|
(2)
|
14
|
6
|
(3)
|
(13)
|
(16)
|
(32)
|
(38)
|
(52)
|
(54)
|
(29)
|
(30)
|
(37)
|
(33)
|
(43)
|
(44)
|
(211)
|
(203)
|
|
| Net Income (Common) |
(78)
N/A
|
(88)
-14%
|
(91)
-3%
|
(110)
-21%
|
(46)
+58%
|
(38)
+18%
|
(79)
-109%
|
(122)
-54%
|
(341)
-179%
|
(277)
+19%
|
(432)
-56%
|
(790)
-83%
|
185
N/A
|
535
+189%
|
(62)
N/A
|
(72)
-16%
|
(333)
-363%
|
(335)
-1%
|
(347)
-4%
|
(355)
-2%
|
(674)
-90%
|
(685)
-2%
|
(493)
+28%
|
(527)
-7%
|
(190)
+64%
|
(154)
+19%
|
(187)
-22%
|
(179)
+4%
|
(76)
+57%
|
(55)
+29%
|
31
N/A
|
18
-41%
|
34
+85%
|
7
-80%
|
31
+354%
|
13
-58%
|
79
+517%
|
89
+13%
|
31
-65%
|
52
+69%
|
54
+5%
|
256
+371%
|
271
+6%
|
|
| EPS (Diluted) |
-2.35
N/A
|
-2.56
-9%
|
-2.53
+1%
|
-1.77
+30%
|
-0.74
+58%
|
-0.5
+32%
|
-0.8
-60%
|
-0.7
+13%
|
-1.34
-91%
|
-0.74
+45%
|
-0.83
-12%
|
-1.07
-29%
|
0.21
N/A
|
0.39
+86%
|
-0.04
N/A
|
-0.05
-25%
|
-0.12
-140%
|
-0.12
N/A
|
-0.13
-8%
|
-0.13
N/A
|
-0.25
-92%
|
-0.25
N/A
|
-0.15
+40%
|
-0.14
+7%
|
-0.49
-250%
|
-0.04
+92%
|
-0.48
-1 100%
|
-0.05
+90%
|
-0.14
-180%
|
0
N/A
|
0.03
N/A
|
0.02
-33%
|
0
N/A
|
0.01
N/A
|
0.04
+300%
|
0.02
-50%
|
0.11
+450%
|
0.12
+9%
|
0.04
-67%
|
0.06
+50%
|
0.05
-17%
|
0.24
+380%
|
0.25
+4%
|
|