Cocoon Holdings Ltd
HKEX:428
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Cocoon Holdings Ltd
HKEX:428
|
HK |
|
U
|
Userway Ltd
TASE:UWAY
|
IL |
|
Speedy Hire PLC
LSE:SDY
|
UK |
|
S
|
Scicom (Msc) Bhd
KLSE:SCICOM
|
MY |
|
S
|
Sunshine Agri Tech Inc
XTSX:SAI.H
|
CA |
|
Taita Chemical Co Ltd
TWSE:1309
|
TW |
|
Hisaka Works Ltd
TSE:6247
|
JP |
|
Cygnus Metals Ltd
OTC:CYGGF
|
AU |
|
F
|
Flair Writing Industries Ltd
NSE:FLAIR
|
IN |
|
L
|
LTS Inc
TSE:6560
|
JP |
|
T
|
Toyo Construction Co Ltd
TSE:1890
|
JP |
|
Star Asia Investment Corp
TSE:3468
|
JP |
Income Statement
Earnings Waterfall
Cocoon Holdings Ltd
Income Statement
Cocoon Holdings Ltd
| Jun-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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
|
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
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Revenue |
21
N/A
|
80
+290%
|
5
-94%
|
10
+114%
|
12
+21%
|
14
+15%
|
15
+10%
|
10
-31%
|
12
+17%
|
6
-47%
|
7
+14%
|
11
+47%
|
35
+226%
|
41
+17%
|
41
+1%
|
38
-7%
|
13
-67%
|
16
+29%
|
12
-25%
|
12
+2%
|
14
+13%
|
10
-26%
|
12
+13%
|
10
-17%
|
8
-16%
|
8
-7%
|
7
-14%
|
7
+10%
|
6
-14%
|
3
-44%
|
5
+50%
|
(74)
N/A
|
11
N/A
|
(50)
N/A
|
(20)
+60%
|
(9)
+56%
|
(11)
-19%
|
7
N/A
|
7
-2%
|
8
+15%
|
6
-21%
|
3
-43%
|
3
+3%
|
2
-53%
|
1
-54%
|
7
+809%
|
16
+131%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
4
|
(18)
|
71
|
42
|
38
|
(62)
|
(30)
|
(36)
|
(38)
|
(45)
|
110
|
1
|
9
|
(20)
|
(31)
|
(27)
|
(18)
|
(14)
|
(21)
|
(20)
|
(19)
|
(16)
|
(16)
|
(17)
|
(18)
|
(28)
|
(41)
|
(47)
|
(45)
|
(40)
|
(52)
|
(6)
|
42
|
(14)
|
(13)
|
(11)
|
(20)
|
(22)
|
(12)
|
(22)
|
(23)
|
(12)
|
(9)
|
(5)
|
(5)
|
(4)
|
(6)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(49)
|
(18)
|
(29)
|
(29)
|
(28)
|
(14)
|
0
|
0
|
(5)
|
(3)
|
(3)
|
(3)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(14)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(3)
|
(11)
|
(14)
|
(4)
|
(2)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
7
|
(15)
|
74
|
46
|
44
|
(13)
|
(12)
|
(6)
|
(9)
|
(16)
|
124
|
1
|
9
|
(15)
|
(28)
|
(24)
|
(14)
|
(12)
|
(17)
|
(17)
|
(16)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(37)
|
(43)
|
(41)
|
(40)
|
(52)
|
(6)
|
42
|
(9)
|
(13)
|
(8)
|
(9)
|
(8)
|
(8)
|
(20)
|
(19)
|
(11)
|
(8)
|
(5)
|
(5)
|
(4)
|
(6)
|
|
| Operating Income |
24
N/A
|
62
+156%
|
75
+22%
|
51
-32%
|
49
-4%
|
(48)
N/A
|
(15)
+69%
|
(25)
-67%
|
(26)
-2%
|
(39)
-50%
|
118
N/A
|
12
-90%
|
43
+265%
|
21
-52%
|
10
-50%
|
11
+9%
|
(5)
N/A
|
2
N/A
|
(9)
N/A
|
(7)
+17%
|
(5)
+28%
|
(6)
-9%
|
(4)
+24%
|
(8)
-77%
|
(10)
-31%
|
(21)
-110%
|
(34)
-65%
|
(40)
-17%
|
(39)
+2%
|
(37)
+6%
|
(47)
-27%
|
(79)
-71%
|
53
N/A
|
(65)
N/A
|
(33)
+49%
|
(20)
+38%
|
(31)
-50%
|
(15)
+51%
|
(5)
+64%
|
(14)
-160%
|
(17)
-22%
|
(9)
+50%
|
(5)
+39%
|
(4)
+29%
|
(4)
-7%
|
3
N/A
|
10
+231%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
11
|
20
|
(16)
|
(40)
|
(37)
|
81
|
102
|
139
|
0
|
0
|
0
|
24
|
4
|
(20)
|
(41)
|
(48)
|
(39)
|
(32)
|
(12)
|
28
|
(2)
|
4
|
0
|
(13)
|
0
|
0
|
0
|
0
|
(83)
|
(126)
|
(167)
|
(14)
|
(19)
|
(15)
|
(3)
|
11
|
8
|
(15)
|
(42)
|
(40)
|
21
|
54
|
8
|
(80)
|
(64)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(6)
|
(44)
|
(57)
|
(57)
|
(0)
|
0
|
0
|
0
|
(12)
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
(0)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
24
N/A
|
62
+156%
|
86
+39%
|
71
-18%
|
33
-53%
|
(94)
N/A
|
(97)
-3%
|
(1)
+98%
|
19
N/A
|
100
+415%
|
118
+18%
|
12
-90%
|
43
+265%
|
33
-23%
|
16
-52%
|
(8)
N/A
|
(45)
-482%
|
(46)
-1%
|
(48)
-5%
|
(39)
+18%
|
(17)
+57%
|
10
N/A
|
(6)
N/A
|
(3)
+41%
|
(10)
-187%
|
(39)
-294%
|
(34)
+12%
|
(40)
-17%
|
(39)
+2%
|
(37)
+6%
|
(129)
-254%
|
(206)
-59%
|
(114)
+45%
|
(78)
+31%
|
(52)
+33%
|
(35)
+32%
|
(34)
+5%
|
(4)
+88%
|
2
N/A
|
(29)
N/A
|
(59)
-107%
|
(48)
+19%
|
16
N/A
|
54
+230%
|
4
-93%
|
(77)
N/A
|
(55)
+29%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(11)
|
(15)
|
(13)
|
(10)
|
5
|
7
|
(9)
|
(11)
|
(15)
|
(15)
|
1
|
0
|
2
|
2
|
2
|
2
|
(2)
|
(2)
|
(2)
|
(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
|
|
| Income from Continuing Operations |
21
|
51
|
72
|
58
|
24
|
(89)
|
(90)
|
(10)
|
8
|
85
|
102
|
13
|
44
|
35
|
18
|
(6)
|
(43)
|
(48)
|
(50)
|
(42)
|
(19)
|
10
|
(6)
|
(3)
|
(10)
|
(39)
|
(34)
|
(40)
|
(39)
|
(37)
|
(129)
|
(206)
|
(114)
|
(78)
|
(52)
|
(35)
|
(34)
|
(4)
|
2
|
(29)
|
(59)
|
(48)
|
16
|
54
|
4
|
(77)
|
(55)
|
|
| Net Income (Common) |
21
N/A
|
51
+144%
|
72
+40%
|
58
-19%
|
24
-59%
|
(89)
N/A
|
(90)
-1%
|
(10)
+89%
|
8
N/A
|
85
+940%
|
102
+21%
|
13
-87%
|
44
+226%
|
35
-19%
|
18
-50%
|
(6)
N/A
|
(43)
-644%
|
(48)
-12%
|
(50)
-5%
|
(42)
+17%
|
(19)
+54%
|
10
N/A
|
(6)
N/A
|
(3)
+41%
|
(10)
-187%
|
(39)
-294%
|
(34)
+12%
|
(40)
-17%
|
(39)
+2%
|
(37)
+6%
|
(129)
-254%
|
(206)
-59%
|
(114)
+45%
|
(78)
+31%
|
(52)
+33%
|
(35)
+32%
|
(34)
+5%
|
(4)
+88%
|
2
N/A
|
(29)
N/A
|
(59)
-107%
|
(48)
+19%
|
16
N/A
|
54
+230%
|
4
-93%
|
(77)
N/A
|
(55)
+29%
|
|
| EPS (Diluted) |
0.65
N/A
|
1.4
+115%
|
1.74
+24%
|
1.41
-19%
|
0.58
-59%
|
-2.17
N/A
|
-2.21
-2%
|
-0.26
+88%
|
0.19
N/A
|
2.08
+995%
|
2.5
+20%
|
0.32
-87%
|
1.06
+231%
|
0.86
-19%
|
0.42
-51%
|
-0.15
N/A
|
-1.06
-607%
|
-1.18
-11%
|
-1.24
-5%
|
-1.02
+18%
|
-0.47
+54%
|
0.23
N/A
|
-0.14
N/A
|
-0.08
+43%
|
-0.23
-188%
|
-0.89
-287%
|
-0.78
+12%
|
-0.92
-18%
|
-0.95
-3%
|
-0.84
+12%
|
-1.44
-71%
|
-2.29
-59%
|
-1.22
+47%
|
-0.76
+38%
|
-0.41
+46%
|
-0.2
+51%
|
-0.09
+55%
|
-0.01
+89%
|
0.01
N/A
|
-0.72
N/A
|
-0.14
+81%
|
-1.02
-629%
|
0.31
N/A
|
0.96
+210%
|
0.08
-92%
|
-1.08
N/A
|
-0.6
+44%
|
|