China Hanking Holdings Ltd
HKEX:3788
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
China Hanking Holdings Ltd
HKEX:3788
|
CN |
|
Mahindra Holidays and Resorts India Ltd
NSE:MHRIL
|
IN |
|
TrueBlue Inc
NYSE:TBI
|
US |
|
Gan Yuan Foods Co Ltd
SZSE:002991
|
CN |
|
China Jushi Co Ltd
SSE:600176
|
CN |
|
IIFL Finance Ltd
NSE:IIFL
|
IN |
|
C
|
Ceepower Co Ltd
SZSE:300062
|
CN |
|
Westwing Group SE
XETRA:WEW
|
DE |
|
Northway Financial Inc
OTC:NWYF
|
US |
|
B
|
Baidu Inc
BMV:BIDUN
|
CN |
|
Nordic Waterproofing Holding AB
STO:NWG
|
SE |
|
S
|
Shenzhen Sinexcel Electric Co Ltd
SZSE:300693
|
CN |
|
Samhallsbyggnadsbolaget I Norden AB
STO:SBB B
|
SE |
|
BRF SA
BOVESPA:BRFS3
|
BR |
|
Aquaporin A/S
CSE:AQP
|
DK |
|
Japan Aviation Electronics Industry Ltd
TSE:6807
|
JP |
|
Wah Fu Education Group Ltd
NASDAQ:WAFU
|
CN |
|
SiteOne Landscape Supply Inc
NYSE:SITE
|
US |
|
Liberty Media Corp
NASDAQ:FWONA
|
US |
Income Statement
Earnings Waterfall
China Hanking Holdings Ltd
Income Statement
China Hanking Holdings Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
279
|
110
|
87
|
107
|
123
|
0
|
112
|
0
|
167
|
0
|
123
|
0
|
119
|
0
|
124
|
0
|
99
|
0
|
84
|
0
|
77
|
0
|
67
|
0
|
69
|
0
|
66
|
0
|
0
|
|
| Revenue |
1 727
N/A
|
1 723
0%
|
1 397
-19%
|
1 325
-5%
|
1 456
+10%
|
1 512
+4%
|
1 369
-9%
|
1 107
-19%
|
1 220
+10%
|
1 075
-12%
|
812
-24%
|
1 027
+26%
|
1 091
+6%
|
1 900
+74%
|
2 828
+49%
|
2 662
-6%
|
2 252
-15%
|
2 229
-1%
|
2 676
+20%
|
3 098
+16%
|
3 127
+1%
|
2 901
-7%
|
2 602
-10%
|
2 738
+5%
|
3 028
+11%
|
2 803
-7%
|
2 484
-11%
|
2 621
+5%
|
2 560
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(586)
|
(700)
|
(648)
|
(642)
|
(664)
|
(784)
|
(888)
|
(788)
|
(929)
|
(866)
|
(574)
|
(588)
|
(591)
|
(1 250)
|
(1 958)
|
(1 732)
|
(1 361)
|
(1 361)
|
(1 758)
|
(1 998)
|
(1 911)
|
(2 046)
|
(2 244)
|
(2 428)
|
(2 406)
|
(2 056)
|
(1 811)
|
(1 933)
|
(1 869)
|
|
| Gross Profit |
1 141
N/A
|
1 023
-10%
|
749
-27%
|
683
-9%
|
792
+16%
|
728
-8%
|
481
-34%
|
318
-34%
|
291
-9%
|
209
-28%
|
239
+14%
|
439
+84%
|
500
+14%
|
650
+30%
|
870
+34%
|
930
+7%
|
891
-4%
|
868
-3%
|
918
+6%
|
1 101
+20%
|
1 215
+10%
|
855
-30%
|
358
-58%
|
311
-13%
|
622
+100%
|
747
+20%
|
674
-10%
|
687
+2%
|
690
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(180)
|
(221)
|
(308)
|
(312)
|
(362)
|
(344)
|
(311)
|
(250)
|
(267)
|
(202)
|
(204)
|
(205)
|
(202)
|
(229)
|
(343)
|
(311)
|
(296)
|
(321)
|
(354)
|
(345)
|
(343)
|
(280)
|
(296)
|
(317)
|
(332)
|
(311)
|
(302)
|
(322)
|
(337)
|
|
| Selling, General & Administrative |
(173)
|
(224)
|
(303)
|
(330)
|
(360)
|
(360)
|
(309)
|
(285)
|
(269)
|
(231)
|
(201)
|
(203)
|
(201)
|
(248)
|
(339)
|
(345)
|
(296)
|
(310)
|
(316)
|
(347)
|
(304)
|
(287)
|
(264)
|
(317)
|
(299)
|
(305)
|
(272)
|
(317)
|
(333)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(10)
|
(16)
|
(11)
|
(9)
|
(7)
|
(8)
|
(8)
|
(11)
|
(3)
|
(1)
|
(2)
|
(2)
|
(0)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
(25)
|
0
|
(31)
|
0
|
(23)
|
0
|
(24)
|
0
|
(21)
|
|
| Other Operating Expenses |
(8)
|
3
|
(5)
|
19
|
(1)
|
16
|
(1)
|
35
|
2
|
30
|
(3)
|
(2)
|
(1)
|
19
|
1
|
34
|
11
|
6
|
(0)
|
11
|
(7)
|
15
|
7
|
10
|
(7)
|
(4)
|
(4)
|
(3)
|
17
|
|
| Operating Income |
961
N/A
|
801
-17%
|
441
-45%
|
372
-16%
|
430
+16%
|
384
-11%
|
170
-56%
|
68
-60%
|
23
-66%
|
7
-69%
|
34
+377%
|
234
+581%
|
298
+27%
|
421
+41%
|
527
+25%
|
619
+17%
|
595
-4%
|
547
-8%
|
564
+3%
|
756
+34%
|
873
+15%
|
575
-34%
|
62
-89%
|
(7)
N/A
|
290
N/A
|
436
+51%
|
372
-15%
|
365
-2%
|
353
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(263)
|
(106)
|
(78)
|
(112)
|
(152)
|
(142)
|
(104)
|
(159)
|
(186)
|
(207)
|
(140)
|
(126)
|
(115)
|
(122)
|
(74)
|
(126)
|
(93)
|
(85)
|
(80)
|
(85)
|
(70)
|
(79)
|
(48)
|
(53)
|
(53)
|
(61)
|
(61)
|
(62)
|
(66)
|
|
| Non-Reccuring Items |
(0)
|
0
|
(1)
|
0
|
(1)
|
(33)
|
(32)
|
(63)
|
(243)
|
(240)
|
(107)
|
(65)
|
(4)
|
14
|
(68)
|
(109)
|
(18)
|
7
|
(7)
|
(11)
|
12
|
11
|
(20)
|
(13)
|
(31)
|
(39)
|
(10)
|
(3)
|
(2)
|
|
| Total Other Income |
0
|
0
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
(3)
|
|
| Pre-Tax Income |
697
N/A
|
696
0%
|
363
-48%
|
260
-28%
|
278
+7%
|
210
-24%
|
33
-84%
|
(154)
N/A
|
(407)
-164%
|
(439)
-8%
|
(213)
+51%
|
43
N/A
|
178
+311%
|
313
+76%
|
385
+23%
|
384
0%
|
485
+26%
|
469
-3%
|
475
+1%
|
660
+39%
|
813
+23%
|
507
-38%
|
(8)
N/A
|
(73)
-857%
|
204
N/A
|
336
+65%
|
299
-11%
|
300
+0%
|
282
-6%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(241)
|
(216)
|
(129)
|
(113)
|
(124)
|
(103)
|
(56)
|
(23)
|
6
|
14
|
(7)
|
(59)
|
(78)
|
(20)
|
19
|
(82)
|
(152)
|
(113)
|
(97)
|
(133)
|
(153)
|
(123)
|
(45)
|
9
|
(53)
|
(112)
|
(124)
|
(127)
|
(114)
|
|
| Income from Continuing Operations |
456
|
480
|
234
|
146
|
154
|
107
|
(23)
|
(177)
|
(402)
|
(426)
|
(220)
|
(16)
|
100
|
293
|
404
|
303
|
332
|
355
|
378
|
527
|
659
|
384
|
(53)
|
(63)
|
151
|
224
|
176
|
173
|
169
|
|
| Income to Minority Interest |
(3)
|
30
|
63
|
57
|
39
|
37
|
32
|
23
|
20
|
11
|
6
|
15
|
14
|
1
|
(2)
|
(1)
|
2
|
2
|
2
|
3
|
(0)
|
2
|
2
|
(2)
|
1
|
1
|
5
|
4
|
3
|
|
| Net Income (Common) |
453
N/A
|
510
+13%
|
297
-42%
|
203
-32%
|
193
-5%
|
144
-25%
|
9
-94%
|
(154)
N/A
|
(382)
-147%
|
(375)
+2%
|
(207)
+45%
|
729
N/A
|
877
+20%
|
286
-67%
|
397
+39%
|
267
-33%
|
297
+11%
|
357
+20%
|
379
+6%
|
530
+40%
|
659
+24%
|
386
-41%
|
(51)
N/A
|
(65)
-28%
|
152
N/A
|
226
+49%
|
181
-20%
|
178
-2%
|
172
-3%
|
|
| EPS (Diluted) |
0.29
N/A
|
0.27
-7%
|
0.16
-41%
|
0.11
-31%
|
0.11
N/A
|
0.08
-27%
|
0
N/A
|
-0.08
N/A
|
-0.21
-163%
|
-0.2
+5%
|
-0.12
+40%
|
0.39
N/A
|
0.47
+21%
|
0.16
-66%
|
0.22
+38%
|
0.17
-23%
|
0.16
-6%
|
0.2
+25%
|
0.21
+5%
|
0.28
+33%
|
0.34
+21%
|
0.2
-41%
|
-0.03
N/A
|
-0.03
N/A
|
0.08
N/A
|
0.12
+50%
|
0.09
-25%
|
0.09
N/A
|
0.09
N/A
|
|