B
Blue River Holdings Ltd
HKEX:498
Blue River Holdings Ltd
HKEX:498
Price:
0.128
HKD
1.59%
Market Closed
Market Cap:
HK$133.2m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
B
|
Blue River Holdings Ltd
HKEX:498
|
HK |
|
Beazer Homes USA Inc
NYSE:BZH
|
US |
|
G
|
GITI Tire Corp
SSE:600182
|
CN |
|
Xeris Biopharma Holdings Inc
NASDAQ:XERS
|
US |
|
CDS Co Ltd
TSE:2169
|
JP |
|
S
|
SRA Holdings Inc
TSE:3817
|
JP |
|
A
|
Altisource Asset Management Corp
AMEX:AAMC
|
VI |
Income Statement
Earnings Waterfall
Blue River Holdings Ltd
Blue River Holdings Ltd
Income Statement
Blue River Holdings Ltd
Blue River Holdings Ltd
Currency: HKD
| Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | 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 |
26
|
0
|
10
|
3
|
6
|
9
|
17
|
18
|
24
|
40
|
53
|
68
|
77
|
73
|
66
|
75
|
86
|
83
|
78
|
77
|
70
|
58
|
53
|
58
|
67
|
76
|
75
|
65
|
63
|
64
|
53
|
38
|
32
|
31
|
24
|
19
|
18
|
37
|
9
|
(15)
|
17
|
5
|
7
|
3
|
0
|
0
|
|
| Revenue |
3 636
N/A
|
3 328
-8%
|
3 382
+2%
|
3 387
+0%
|
3 588
+6%
|
3 701
+3%
|
3 540
-4%
|
3 455
-2%
|
4 782
+38%
|
5 369
+12%
|
5 503
+2%
|
5 861
+7%
|
4 836
-17%
|
4 114
-15%
|
4 260
+4%
|
4 750
+11%
|
5 357
+13%
|
5 401
+1%
|
5 208
-4%
|
6 262
+20%
|
6 498
+4%
|
3 514
-46%
|
999
-72%
|
519
-48%
|
524
+1%
|
545
+4%
|
488
-10%
|
483
-1%
|
554
+15%
|
596
+8%
|
624
+5%
|
640
+3%
|
628
-2%
|
569
-9%
|
364
-36%
|
299
-18%
|
277
-7%
|
4 669
+1 584%
|
134
-97%
|
177
+32%
|
77
-57%
|
116
+51%
|
62
-47%
|
46
-27%
|
39
-14%
|
49
+24%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 612)
|
(3 322)
|
(3 285)
|
(3 228)
|
(3 363)
|
(3 421)
|
(3 186)
|
(3 125)
|
(4 502)
|
(5 056)
|
(5 075)
|
(5 426)
|
(4 476)
|
(3 732)
|
(3 877)
|
(4 367)
|
(4 916)
|
(4 936)
|
(4 769)
|
(5 870)
|
(6 168)
|
(3 282)
|
(836)
|
(394)
|
(397)
|
(396)
|
(336)
|
(330)
|
(382)
|
(408)
|
(428)
|
(427)
|
(420)
|
(394)
|
(221)
|
(152)
|
(796)
|
(4 528)
|
(76)
|
(113)
|
(59)
|
(81)
|
(38)
|
(32)
|
(29)
|
(41)
|
|
| Gross Profit |
24
N/A
|
6
-75%
|
98
+1 561%
|
159
+63%
|
225
+41%
|
280
+24%
|
355
+27%
|
330
-7%
|
280
-15%
|
314
+12%
|
428
+37%
|
435
+2%
|
360
-17%
|
382
+6%
|
383
+0%
|
383
0%
|
441
+15%
|
465
+5%
|
439
-6%
|
392
-11%
|
329
-16%
|
232
-29%
|
163
-30%
|
125
-23%
|
126
+1%
|
150
+19%
|
152
+1%
|
153
+1%
|
172
+13%
|
188
+9%
|
196
+4%
|
213
+9%
|
209
-2%
|
175
-16%
|
143
-19%
|
147
+3%
|
(519)
N/A
|
141
N/A
|
58
-59%
|
64
+11%
|
18
-72%
|
35
+93%
|
24
-32%
|
13
-43%
|
10
-25%
|
7
-26%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(172)
|
(145)
|
(123)
|
(112)
|
(172)
|
(135)
|
(145)
|
(72)
|
(161)
|
(258)
|
(337)
|
(421)
|
(329)
|
(399)
|
(330)
|
(377)
|
(341)
|
(347)
|
(399)
|
(465)
|
(389)
|
(319)
|
(333)
|
(332)
|
(278)
|
(301)
|
(244)
|
(218)
|
(199)
|
(327)
|
(325)
|
(238)
|
(178)
|
(274)
|
(393)
|
(942)
|
(403)
|
(647)
|
(273)
|
(328)
|
(127)
|
(165)
|
(84)
|
(75)
|
(52)
|
(45)
|
|
| Selling, General & Administrative |
(172)
|
(142)
|
(124)
|
(125)
|
(165)
|
(215)
|
(189)
|
(217)
|
(257)
|
(301)
|
(339)
|
(372)
|
(342)
|
(309)
|
(359)
|
(411)
|
(384)
|
(383)
|
(402)
|
(435)
|
(397)
|
(302)
|
(264)
|
(284)
|
(265)
|
(273)
|
(235)
|
(189)
|
(195)
|
(298)
|
(319)
|
(207)
|
(175)
|
(251)
|
(371)
|
(354)
|
(404)
|
(542)
|
(273)
|
(328)
|
(127)
|
(165)
|
(92)
|
(83)
|
(56)
|
(25)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
(14)
|
0
|
(8)
|
0
|
(11)
|
0
|
(6)
|
0
|
(6)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(9)
|
(4)
|
(3)
|
(10)
|
(10)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
12
|
(7)
|
80
|
44
|
145
|
96
|
43
|
2
|
(49)
|
14
|
(90)
|
30
|
34
|
43
|
43
|
3
|
(21)
|
12
|
(15)
|
(59)
|
(37)
|
4
|
(26)
|
5
|
(29)
|
4
|
(29)
|
4
|
(31)
|
3
|
(23)
|
(16)
|
(588)
|
2
|
(105)
|
0
|
0
|
0
|
0
|
8
|
8
|
4
|
(20)
|
|
| Operating Income |
(148)
N/A
|
(139)
+6%
|
(26)
+81%
|
48
N/A
|
53
+11%
|
145
+174%
|
210
+45%
|
259
+23%
|
119
-54%
|
56
-53%
|
91
+64%
|
14
-84%
|
31
+117%
|
(17)
N/A
|
54
N/A
|
6
-90%
|
100
+1 718%
|
118
+18%
|
40
-66%
|
(73)
N/A
|
(59)
+19%
|
(87)
-47%
|
(170)
-96%
|
(206)
-21%
|
(152)
+26%
|
(151)
+1%
|
(92)
+39%
|
(65)
+30%
|
(26)
+59%
|
(140)
-427%
|
(129)
+7%
|
(25)
+81%
|
31
N/A
|
(99)
N/A
|
(250)
-154%
|
(795)
-218%
|
(922)
-16%
|
(506)
+45%
|
(215)
+57%
|
(264)
-23%
|
(109)
+59%
|
(130)
-20%
|
(60)
+54%
|
(61)
-2%
|
(42)
+32%
|
(38)
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(43)
|
57
|
256
|
135
|
413
|
610
|
101
|
78
|
199
|
706
|
741
|
403
|
577
|
676
|
399
|
406
|
376
|
54
|
143
|
357
|
326
|
356
|
497
|
568
|
514
|
24
|
(129)
|
(5)
|
30
|
148
|
167
|
30
|
38
|
(111)
|
(323)
|
(52)
|
644
|
(764)
|
(1 043)
|
(1 038)
|
12
|
(40)
|
(253)
|
(282)
|
(99)
|
(53)
|
|
| Non-Reccuring Items |
(112)
|
(128)
|
0
|
16
|
0
|
(91)
|
27
|
9
|
5
|
7
|
2
|
0
|
(31)
|
0
|
(50)
|
18
|
(10)
|
395
|
377
|
2
|
152
|
160
|
(9)
|
(0)
|
(30)
|
(2)
|
(39)
|
(4)
|
(26)
|
700
|
676
|
46
|
20
|
85
|
66
|
141
|
105
|
173
|
13
|
13
|
(45)
|
(53)
|
49
|
39
|
(37)
|
16
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
68
|
0
|
61
|
61
|
4
|
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
|
|
| Total Other Income |
(14)
|
(16)
|
(22)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(217)
|
(214)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(317)
N/A
|
(226)
+29%
|
209
N/A
|
179
-14%
|
534
+198%
|
664
+24%
|
399
-40%
|
406
+2%
|
327
-19%
|
769
+135%
|
833
+8%
|
418
-50%
|
577
+38%
|
660
+14%
|
402
-39%
|
430
+7%
|
466
+8%
|
567
+22%
|
561
-1%
|
287
-49%
|
419
+46%
|
429
+2%
|
318
-26%
|
361
+14%
|
332
-8%
|
(347)
N/A
|
(474)
-37%
|
(71)
+85%
|
(23)
+68%
|
708
N/A
|
714
+1%
|
52
-93%
|
89
+72%
|
(125)
N/A
|
(508)
-307%
|
(706)
-39%
|
(173)
+76%
|
(1 097)
-535%
|
(1 245)
-14%
|
(1 289)
-3%
|
(142)
+89%
|
(223)
-58%
|
(264)
-18%
|
(305)
-16%
|
(177)
+42%
|
(75)
+58%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(32)
|
(62)
|
(46)
|
(7)
|
(12)
|
(17)
|
(53)
|
(7)
|
51
|
(215)
|
(315)
|
(199)
|
(328)
|
(360)
|
(166)
|
(110)
|
(167)
|
(183)
|
(192)
|
(146)
|
(114)
|
(149)
|
(182)
|
(211)
|
(203)
|
70
|
113
|
3
|
(1)
|
(203)
|
(212)
|
(48)
|
(25)
|
(35)
|
(57)
|
201
|
222
|
207
|
102
|
102
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(349)
|
(288)
|
163
|
172
|
522
|
648
|
346
|
400
|
377
|
554
|
518
|
219
|
250
|
300
|
237
|
319
|
299
|
385
|
369
|
141
|
305
|
280
|
136
|
150
|
128
|
(277)
|
(362)
|
(68)
|
(24)
|
505
|
502
|
4
|
64
|
(160)
|
(565)
|
(505)
|
49
|
(889)
|
(1 143)
|
(1 186)
|
(142)
|
(224)
|
(263)
|
(304)
|
(177)
|
(75)
|
|
| Income to Minority Interest |
0
|
1
|
1
|
0
|
1
|
(15)
|
(35)
|
(38)
|
(31)
|
(128)
|
(158)
|
(97)
|
(111)
|
(120)
|
(87)
|
(108)
|
(99)
|
(32)
|
(35)
|
(56)
|
(42)
|
(30)
|
(50)
|
(62)
|
(42)
|
61
|
64
|
(8)
|
(10)
|
(27)
|
(24)
|
(14)
|
(15)
|
(12)
|
(7)
|
105
|
102
|
37
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
|
| Net Income (Common) |
(349)
N/A
|
(287)
+18%
|
164
N/A
|
172
+5%
|
523
+204%
|
633
+21%
|
310
-51%
|
393
+27%
|
346
-12%
|
426
+23%
|
360
-16%
|
122
-66%
|
139
+14%
|
180
+30%
|
149
-17%
|
212
+42%
|
200
-6%
|
353
+76%
|
334
-5%
|
85
-75%
|
262
+210%
|
250
-5%
|
86
-66%
|
88
+2%
|
86
-2%
|
(216)
N/A
|
(298)
-38%
|
(75)
+75%
|
(34)
+55%
|
478
N/A
|
477
0%
|
(10)
N/A
|
49
N/A
|
(172)
N/A
|
(572)
-232%
|
(401)
+30%
|
151
N/A
|
(852)
N/A
|
(1 629)
-91%
|
(1 798)
-10%
|
(605)
+66%
|
(687)
-14%
|
(265)
+61%
|
(306)
-15%
|
(177)
+42%
|
(75)
+58%
|
|
| EPS (Diluted) |
-0.14
N/A
|
-0.11
+21%
|
0.06
N/A
|
0.06
N/A
|
0.16
+167%
|
0.2
+25%
|
0.09
-55%
|
0.12
+33%
|
0.1
-17%
|
0.11
+10%
|
0.1
-9%
|
0.03
-70%
|
0.04
+33%
|
0.05
+25%
|
0.04
-20%
|
0.05
+25%
|
0.04
-20%
|
0.07
+75%
|
0.07
N/A
|
0.02
-71%
|
0.06
+200%
|
0.06
N/A
|
0.02
-67%
|
0.02
N/A
|
0.02
N/A
|
-0.05
N/A
|
-0.33
-560%
|
-0.01
+97%
|
-0.04
-300%
|
0.08
N/A
|
0.44
+450%
|
-0.01
N/A
|
0.04
N/A
|
-0.16
N/A
|
-0.52
-225%
|
-0.36
+31%
|
0.14
N/A
|
-0.77
N/A
|
-1.47
-91%
|
-1.62
-10%
|
-0.55
+66%
|
-0.66
-20%
|
-0.25
+62%
|
-0.29
-16%
|
-0.17
+41%
|
-0.07
+59%
|
|
Switch to:
Switch to:
See Also
Discover More
