G
Great Wall Terroir Holdings Ltd
HKEX:524
Great Wall Terroir Holdings Ltd
HKEX:524
Price:
0.69
HKD
-1.43%
Market Closed
Market Cap:
HK$135.9m
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
|
G
|
Great Wall Terroir Holdings Ltd
HKEX:524
|
HK |
|
Riken Corundum Co Ltd
TSE:5395
|
JP |
|
O
|
OpenWork Inc
TSE:5139
|
JP |
|
S
|
Sharda Motor Industries Ltd
BSE:535602
|
IN |
|
China Aluminum Cans Holdings Ltd
HKEX:6898
|
CN |
|
EGL Holdings Co Ltd
HKEX:6882
|
HK |
|
M
|
Million Hope Industries Holdings Ltd
HKEX:1897
|
HK |
|
H
|
Hunan Copote Science Technology Co Ltd
SSE:600476
|
CN |
|
T
|
Tempus Holdings Ltd
HKEX:6880
|
HK |
Income Statement
Earnings Waterfall
Great Wall Terroir Holdings Ltd
Great Wall Terroir Holdings Ltd
Income Statement
Great Wall Terroir Holdings Ltd
Great Wall Terroir Holdings Ltd
Currency: HKD
| 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
|
1
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
|
| Revenue |
423
N/A
|
561
+33%
|
703
+25%
|
770
+10%
|
795
+3%
|
790
-1%
|
787
0%
|
781
-1%
|
798
+2%
|
449
-44%
|
770
+72%
|
196
-75%
|
475
+142%
|
356
-25%
|
555
+56%
|
308
-45%
|
77
-75%
|
79
+3%
|
75
-5%
|
74
-3%
|
70
-5%
|
64
-9%
|
79
+24%
|
86
+9%
|
72
-17%
|
64
-10%
|
68
+6%
|
73
+8%
|
79
+8%
|
84
+6%
|
72
-14%
|
100
+39%
|
104
+3%
|
80
-23%
|
91
+14%
|
88
-3%
|
89
+2%
|
84
-5%
|
81
-4%
|
93
+15%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(268)
|
(382)
|
(510)
|
(569)
|
(583)
|
(587)
|
(605)
|
(602)
|
(614)
|
(335)
|
(604)
|
(130)
|
(352)
|
(258)
|
(392)
|
(205)
|
(39)
|
(41)
|
(36)
|
(36)
|
(34)
|
(31)
|
(35)
|
(36)
|
(32)
|
(29)
|
(37)
|
(51)
|
(66)
|
(77)
|
(67)
|
(95)
|
(99)
|
(75)
|
(85)
|
(82)
|
(84)
|
(79)
|
(76)
|
(88)
|
|
| Gross Profit |
155
N/A
|
179
+16%
|
193
+8%
|
201
+4%
|
212
+5%
|
203
-4%
|
183
-10%
|
179
-2%
|
184
+3%
|
113
-38%
|
166
+46%
|
66
-60%
|
123
+87%
|
98
-20%
|
163
+66%
|
103
-37%
|
38
-63%
|
39
+2%
|
40
+2%
|
38
-4%
|
36
-5%
|
33
-9%
|
44
+35%
|
51
+15%
|
39
-22%
|
35
-11%
|
31
-12%
|
23
-27%
|
13
-40%
|
7
-45%
|
6
-23%
|
5
-14%
|
5
-2%
|
5
+6%
|
5
+7%
|
5
-4%
|
5
-4%
|
5
+5%
|
5
-3%
|
5
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(117)
|
(128)
|
(148)
|
(170)
|
(185)
|
(183)
|
(182)
|
(206)
|
(173)
|
(113)
|
(173)
|
(81)
|
(133)
|
(112)
|
(163)
|
(115)
|
(62)
|
(65)
|
(64)
|
(59)
|
(71)
|
(91)
|
(101)
|
(108)
|
(100)
|
(83)
|
(78)
|
(68)
|
(55)
|
(39)
|
(20)
|
(13)
|
(18)
|
(24)
|
(21)
|
(25)
|
(31)
|
(30)
|
(23)
|
(18)
|
|
| Selling, General & Administrative |
(112)
|
(123)
|
(136)
|
(152)
|
(164)
|
(160)
|
(157)
|
(155)
|
(153)
|
(91)
|
(158)
|
(75)
|
(118)
|
(101)
|
(147)
|
(105)
|
(58)
|
(60)
|
(60)
|
(56)
|
(67)
|
(88)
|
(94)
|
(93)
|
(85)
|
(69)
|
(63)
|
(52)
|
(37)
|
(30)
|
(26)
|
(31)
|
(32)
|
(25)
|
(22)
|
(26)
|
(31)
|
(30)
|
(25)
|
(22)
|
|
| Depreciation & Amortization |
0
|
(0)
|
0
|
(6)
|
0
|
(10)
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
(16)
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(5)
|
(5)
|
(12)
|
(12)
|
(21)
|
(13)
|
(25)
|
(56)
|
(20)
|
(22)
|
(15)
|
(6)
|
(14)
|
(11)
|
(16)
|
(10)
|
(4)
|
(5)
|
(4)
|
(3)
|
(5)
|
(3)
|
(7)
|
(15)
|
3
|
(15)
|
1
|
(16)
|
(3)
|
(9)
|
6
|
18
|
13
|
1
|
1
|
1
|
0
|
0
|
1
|
3
|
|
| Operating Income |
38
N/A
|
51
+35%
|
45
-12%
|
32
-30%
|
27
-14%
|
20
-27%
|
0
-99%
|
(27)
N/A
|
11
N/A
|
0
-97%
|
(8)
N/A
|
(15)
-91%
|
(10)
+34%
|
(14)
-42%
|
(1)
+93%
|
(12)
-1 278%
|
(24)
-94%
|
(26)
-8%
|
(24)
+7%
|
(21)
+12%
|
(35)
-66%
|
(58)
-63%
|
(57)
+1%
|
(57)
-1%
|
(61)
-6%
|
(48)
+20%
|
(47)
+3%
|
(46)
+2%
|
(41)
+10%
|
(31)
+25%
|
(14)
+55%
|
(8)
+41%
|
(13)
-61%
|
(18)
-37%
|
(15)
+17%
|
(20)
-31%
|
(25)
-28%
|
(24)
+5%
|
(18)
+24%
|
(13)
+29%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
0
|
(1)
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
9
|
0
|
(1)
|
(9)
|
(37)
|
(50)
|
(21)
|
(12)
|
(20)
|
(23)
|
(3)
|
68
|
129
|
72
|
(115)
|
(115)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(8)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
17
|
17
|
0
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
45
|
1
|
1
|
(0)
|
(24)
|
(10)
|
6
|
(10)
|
(42)
|
(1)
|
35
|
(8)
|
(7)
|
(3)
|
(3)
|
0
|
(7)
|
(7)
|
(1)
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(46)
|
(47)
|
(36)
|
(36)
|
(4)
|
(4)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
39
N/A
|
52
+34%
|
45
-14%
|
49
+10%
|
47
-5%
|
22
-53%
|
(30)
N/A
|
(26)
+11%
|
12
N/A
|
1
-95%
|
(7)
N/A
|
(14)
-96%
|
(9)
+35%
|
(5)
+49%
|
(1)
+87%
|
(13)
-2 083%
|
(33)
-154%
|
(63)
-90%
|
(74)
-17%
|
7
N/A
|
1
-83%
|
(77)
N/A
|
(80)
-4%
|
(61)
+23%
|
(17)
+73%
|
69
N/A
|
(15)
N/A
|
(217)
-1 337%
|
(234)
-8%
|
(70)
+70%
|
17
N/A
|
(22)
N/A
|
(22)
-1%
|
(23)
-5%
|
(20)
+13%
|
(21)
-6%
|
(35)
-65%
|
(33)
+7%
|
(25)
+22%
|
(22)
+15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
9
|
7
|
(4)
|
(5)
|
(2)
|
(3)
|
(14)
|
(14)
|
7
|
8
|
17
|
(2)
|
(4)
|
(4)
|
(13)
|
(13)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
9
|
8
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
47
|
59
|
41
|
45
|
44
|
20
|
(44)
|
(40)
|
19
|
9
|
10
|
(16)
|
(13)
|
(9)
|
(14)
|
(26)
|
(35)
|
(64)
|
(74)
|
7
|
1
|
(77)
|
(81)
|
(63)
|
(17)
|
68
|
(16)
|
(216)
|
(225)
|
(62)
|
17
|
(22)
|
(22)
|
(23)
|
(20)
|
(21)
|
(35)
|
(33)
|
(26)
|
(22)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
2
|
0
|
4
|
5
|
6
|
6
|
(0)
|
(0)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
47
N/A
|
59
+25%
|
41
-31%
|
45
+10%
|
44
-1%
|
20
-56%
|
(44)
N/A
|
(40)
+9%
|
19
N/A
|
15
-20%
|
10
-34%
|
33
+230%
|
17
-50%
|
(37)
N/A
|
(13)
+65%
|
(25)
-92%
|
(33)
-31%
|
(61)
-88%
|
(71)
-16%
|
9
N/A
|
4
-58%
|
(74)
N/A
|
(79)
-8%
|
(62)
+22%
|
(16)
+74%
|
68
N/A
|
(12)
N/A
|
(211)
-1 702%
|
(219)
-4%
|
(56)
+74%
|
17
N/A
|
(22)
N/A
|
(22)
-2%
|
(23)
-5%
|
(23)
0%
|
(24)
-5%
|
(35)
-44%
|
(33)
+7%
|
(26)
+22%
|
(22)
+15%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.13
+30%
|
0.09
-31%
|
0.09
N/A
|
0.09
N/A
|
0.03
-67%
|
-0.08
N/A
|
-0.08
N/A
|
0.04
N/A
|
0.02
-50%
|
0.02
N/A
|
0.06
+200%
|
0.03
-50%
|
-0.07
N/A
|
-0.02
+71%
|
-0.05
-150%
|
-0.06
-20%
|
-0.12
-100%
|
-0.14
-17%
|
0.01
N/A
|
0.01
N/A
|
-0.1
N/A
|
-0.1
N/A
|
-0.08
+20%
|
-0.02
+75%
|
0.07
N/A
|
-0.01
N/A
|
-0.19
-1 800%
|
-0.2
-5%
|
-0.05
+75%
|
0.15
N/A
|
-0.02
N/A
|
-0.18
-800%
|
-0.16
+11%
|
-0.14
+12%
|
-0.14
N/A
|
-0.18
-29%
|
-0.17
+6%
|
-0.13
+24%
|
-0.11
+15%
|
|
Switch to:
Switch to:
See Also
Discover More
