New Focus Auto Tech Holdings Ltd
HKEX:360
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
New Focus Auto Tech Holdings Ltd
HKEX:360
|
CN |
|
Y
|
Yoma Strategic Holdings Ltd
SGX:Z59
|
SG |
|
Rockwell Medical Inc
NASDAQ:RMTI
|
US |
|
N
|
Neo Infracon Ltd
BSE:514332
|
IN |
|
S
|
SugarBud Craft Growers Corp
XTSX:SUGR
|
CA |
|
Chambal Fertilisers and Chemicals Ltd
NSE:CHAMBLFERT
|
IN |
Income Statement
Earnings Waterfall
New Focus Auto Tech Holdings Ltd
Income Statement
New Focus Auto Tech 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
|
2
|
6
|
13
|
15
|
20
|
12
|
10
|
5
|
5
|
9
|
20
|
26
|
28
|
31
|
26
|
26
|
26
|
22
|
38
|
47
|
41
|
43
|
48
|
46
|
43
|
51
|
63
|
21
|
43
|
38
|
26
|
24
|
31
|
27
|
25
|
25
|
21
|
0
|
|
| Revenue |
508
N/A
|
477
-6%
|
533
+12%
|
666
+25%
|
764
+15%
|
775
+2%
|
707
-9%
|
642
-9%
|
642
+0%
|
788
+23%
|
1 077
+37%
|
1 326
+23%
|
1 493
+13%
|
1 482
-1%
|
1 398
-6%
|
1 393
0%
|
1 415
+2%
|
1 446
+2%
|
1 397
-3%
|
1 354
-3%
|
1 254
-7%
|
1 260
+0%
|
1 293
+3%
|
1 255
-3%
|
1 268
+1%
|
1 189
-6%
|
1 413
+19%
|
2 459
+74%
|
1 751
-29%
|
2 130
+22%
|
891
-58%
|
890
0%
|
728
-18%
|
591
-19%
|
592
+0%
|
600
+1%
|
555
-7%
|
537
-3%
|
519
-3%
|
551
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(386)
|
(373)
|
(442)
|
(567)
|
(623)
|
(620)
|
(542)
|
(477)
|
(458)
|
(554)
|
(773)
|
(965)
|
(1 087)
|
(1 070)
|
(1 004)
|
(1 153)
|
(1 157)
|
(1 235)
|
(1 100)
|
(1 066)
|
(999)
|
(1 017)
|
(1 018)
|
(999)
|
(1 046)
|
(999)
|
(1 253)
|
(2 192)
|
(1 611)
|
(1 961)
|
(790)
|
(770)
|
(626)
|
(505)
|
(501)
|
(499)
|
(464)
|
(446)
|
(433)
|
(467)
|
|
| Gross Profit |
122
N/A
|
104
-15%
|
92
-11%
|
99
+8%
|
140
+42%
|
155
+10%
|
166
+7%
|
165
-1%
|
185
+12%
|
234
+27%
|
304
+30%
|
361
+19%
|
407
+13%
|
412
+1%
|
394
-4%
|
240
-39%
|
258
+7%
|
211
-18%
|
297
+41%
|
288
-3%
|
255
-11%
|
243
-5%
|
275
+13%
|
256
-7%
|
222
-13%
|
191
-14%
|
160
-16%
|
266
+66%
|
140
-47%
|
169
+21%
|
100
-41%
|
120
+19%
|
102
-15%
|
86
-16%
|
91
+6%
|
101
+11%
|
91
-10%
|
90
-1%
|
85
-6%
|
84
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(63)
|
(53)
|
(71)
|
(99)
|
(131)
|
(135)
|
(146)
|
(150)
|
(150)
|
(184)
|
(243)
|
(272)
|
(304)
|
(352)
|
(449)
|
(356)
|
(406)
|
(331)
|
(312)
|
(286)
|
(333)
|
(274)
|
(348)
|
(351)
|
(329)
|
(320)
|
(224)
|
(349)
|
(306)
|
(731)
|
(497)
|
(137)
|
(155)
|
(133)
|
(110)
|
(104)
|
(160)
|
(166)
|
(144)
|
(164)
|
|
| Selling, General & Administrative |
(68)
|
(76)
|
(84)
|
(106)
|
(141)
|
(151)
|
(156)
|
(161)
|
(159)
|
(199)
|
(257)
|
(294)
|
(319)
|
(363)
|
(464)
|
(364)
|
(412)
|
(314)
|
(346)
|
(338)
|
(342)
|
(338)
|
(363)
|
(367)
|
(337)
|
(321)
|
(229)
|
(371)
|
(303)
|
(741)
|
(512)
|
(141)
|
(158)
|
(133)
|
(120)
|
(118)
|
(168)
|
(172)
|
(151)
|
(170)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
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
|
|
| Other Operating Expenses |
5
|
23
|
13
|
7
|
10
|
16
|
10
|
11
|
9
|
15
|
15
|
22
|
16
|
10
|
15
|
8
|
7
|
(17)
|
34
|
52
|
9
|
64
|
15
|
17
|
7
|
1
|
5
|
22
|
(3)
|
9
|
15
|
4
|
2
|
1
|
10
|
14
|
8
|
5
|
6
|
6
|
|
| Operating Income |
59
N/A
|
50
-15%
|
21
-59%
|
0
N/A
|
9
N/A
|
20
+115%
|
20
-2%
|
15
-24%
|
34
+126%
|
49
+44%
|
62
+25%
|
89
+45%
|
103
+15%
|
59
-42%
|
(55)
N/A
|
(116)
-110%
|
(148)
-27%
|
(120)
+19%
|
(15)
+88%
|
2
N/A
|
(77)
N/A
|
(31)
+60%
|
(73)
-134%
|
(95)
-29%
|
(107)
-13%
|
(129)
-21%
|
(64)
+50%
|
(83)
-29%
|
(166)
-101%
|
(562)
-238%
|
(396)
+29%
|
(17)
+96%
|
(53)
-213%
|
(48)
+10%
|
(19)
+59%
|
(4)
+81%
|
(69)
-1 752%
|
(76)
-10%
|
(59)
+22%
|
(80)
-35%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
7
|
(0)
|
(1)
|
(4)
|
12
|
(24)
|
(2)
|
(0)
|
(4)
|
(4)
|
0
|
(2)
|
(18)
|
(24)
|
(26)
|
(32)
|
(31)
|
(26)
|
(22)
|
(22)
|
5
|
(55)
|
(18)
|
(3)
|
(258)
|
(170)
|
184
|
167
|
(42)
|
(60)
|
(42)
|
(43)
|
(33)
|
(18)
|
(22)
|
(23)
|
(18)
|
(22)
|
(16)
|
(36)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(11)
|
(6)
|
(0)
|
0
|
(0)
|
1
|
1
|
(292)
|
(306)
|
(386)
|
(353)
|
10
|
0
|
(31)
|
0
|
(54)
|
(74)
|
(6)
|
0
|
13
|
0
|
1
|
0
|
(3)
|
0
|
(1)
|
0
|
(3)
|
(2)
|
3
|
3
|
3
|
4
|
|
| Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
66
N/A
|
50
-24%
|
20
-60%
|
(4)
N/A
|
22
N/A
|
(3)
N/A
|
18
N/A
|
4
-78%
|
25
+515%
|
45
+83%
|
62
+37%
|
87
+40%
|
86
-1%
|
36
-58%
|
(374)
N/A
|
(454)
-21%
|
(565)
-25%
|
(499)
+12%
|
(26)
+95%
|
(20)
+26%
|
(103)
-430%
|
(86)
+17%
|
(146)
-69%
|
(172)
-18%
|
(371)
-116%
|
(299)
+19%
|
133
N/A
|
83
-37%
|
(207)
N/A
|
(622)
-200%
|
(441)
+29%
|
(60)
+86%
|
(87)
-45%
|
(66)
+25%
|
(44)
+33%
|
(29)
+33%
|
(84)
-186%
|
(95)
-14%
|
(71)
+25%
|
(112)
-57%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10)
|
(8)
|
(4)
|
(4)
|
(1)
|
(4)
|
(5)
|
(3)
|
(8)
|
(9)
|
(14)
|
(23)
|
(25)
|
(18)
|
16
|
20
|
48
|
44
|
(9)
|
(6)
|
(1)
|
0
|
(3)
|
(0)
|
1
|
(6)
|
(2)
|
6
|
34
|
36
|
(22)
|
(26)
|
(16)
|
(15)
|
(4)
|
(6)
|
(5)
|
(4)
|
(1)
|
1
|
|
| Income from Continuing Operations |
56
|
42
|
16
|
(8)
|
21
|
(7)
|
13
|
1
|
17
|
36
|
48
|
64
|
61
|
18
|
(358)
|
(433)
|
(517)
|
(455)
|
(36)
|
(25)
|
(104)
|
(86)
|
(148)
|
(172)
|
(370)
|
(305)
|
130
|
89
|
(174)
|
(586)
|
(463)
|
(85)
|
(103)
|
(81)
|
(48)
|
(35)
|
(88)
|
(99)
|
(72)
|
(111)
|
|
| Income to Minority Interest |
0
|
(0)
|
(1)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(6)
|
(8)
|
(14)
|
(26)
|
(32)
|
(25)
|
34
|
42
|
70
|
64
|
(7)
|
(6)
|
13
|
10
|
25
|
50
|
55
|
60
|
16
|
20
|
14
|
19
|
2
|
(4)
|
1
|
(1)
|
(1)
|
(1)
|
1
|
1
|
4
|
5
|
|
| Net Income (Common) |
56
N/A
|
42
-24%
|
14
-66%
|
(11)
N/A
|
18
N/A
|
(11)
N/A
|
11
N/A
|
(1)
N/A
|
12
N/A
|
28
+146%
|
34
+20%
|
38
+10%
|
28
-25%
|
(7)
N/A
|
(324)
-4 740%
|
(391)
-21%
|
(447)
-14%
|
(391)
+12%
|
(43)
+89%
|
(32)
+26%
|
(91)
-186%
|
(76)
+17%
|
(123)
-63%
|
(122)
+1%
|
(315)
-159%
|
(245)
+22%
|
108
N/A
|
57
-47%
|
(191)
N/A
|
(598)
-213%
|
(467)
+22%
|
(97)
+79%
|
(85)
+13%
|
(65)
+23%
|
(49)
+26%
|
(36)
+26%
|
(87)
-143%
|
(98)
-12%
|
(68)
+31%
|
(106)
-56%
|
|
| EPS (Diluted) |
0.13
N/A
|
0.1
-23%
|
0.03
-70%
|
-0.03
N/A
|
0.03
N/A
|
-0.03
N/A
|
0.02
N/A
|
0
N/A
|
0.02
N/A
|
0.05
+150%
|
0.06
+20%
|
0.07
+17%
|
0.05
-29%
|
-0.01
N/A
|
-0.47
-4 600%
|
-0.56
-19%
|
-0.32
+43%
|
-0.12
+63%
|
-0.01
+92%
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.07
-133%
|
-0.05
+29%
|
0.02
N/A
|
0.02
N/A
|
-0.02
N/A
|
-0.08
-300%
|
-0.07
+12%
|
-0.01
+86%
|
-0.02
-100%
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
|