S&T Holdings Ltd
HKEX:3928
Income Statement
Earnings Waterfall
S&T Holdings Ltd
Income Statement
S&T Holdings Ltd
| Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Revenue |
42
N/A
|
31
-24%
|
47
+51%
|
56
+18%
|
67
+20%
|
68
+2%
|
56
-18%
|
48
-15%
|
56
+17%
|
64
+15%
|
62
-4%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(44)
|
(42)
|
(52)
|
(57)
|
(64)
|
(64)
|
(52)
|
(43)
|
(51)
|
(59)
|
(57)
|
|
| Gross Profit |
(2)
N/A
|
(11)
-436%
|
(5)
+54%
|
(0)
+90%
|
3
N/A
|
4
+36%
|
4
-13%
|
5
+25%
|
5
+1%
|
5
+2%
|
5
+1%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
|
| Selling, General & Administrative |
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
|
| Operating Income |
(7)
N/A
|
(17)
-134%
|
(12)
+30%
|
(8)
+38%
|
(4)
+52%
|
(2)
+44%
|
(3)
-25%
|
0
N/A
|
(1)
N/A
|
(1)
-25%
|
(0)
+60%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
|
| Non-Reccuring Items |
2
|
3
|
2
|
2
|
3
|
5
|
3
|
(0)
|
0
|
0
|
(1)
|
|
| Pre-Tax Income |
(7)
N/A
|
(17)
-134%
|
(11)
+32%
|
(7)
+39%
|
(1)
+79%
|
1
N/A
|
(1)
N/A
|
(1)
+18%
|
(1)
+26%
|
(1)
+21%
|
(1)
-42%
|
|
| Net Income | ||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(7)
|
(16)
|
(11)
|
(7)
|
(1)
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
(7)
N/A
|
(16)
-130%
|
(11)
+31%
|
(7)
+40%
|
(1)
+78%
|
2
N/A
|
(1)
N/A
|
(1)
-3%
|
(1)
+26%
|
(1)
+21%
|
(1)
-42%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.03
-200%
|
-0.02
+33%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|