AMCO United Holding Ltd
HKEX:630
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
AMCO United Holding Ltd
HKEX:630
|
HK |
|
Z
|
Zeekr Intelligent Technology Holding Ltd
NYSE:ZK
|
CN |
|
Xining Special Steel Co Ltd
SSE:600117
|
CN |
Income Statement
Earnings Waterfall
AMCO United Holding Ltd
Income Statement
AMCO United Holding Ltd
| Dec-2004 | Jun-2005 | 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
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
1
|
1
|
2
|
2
|
1
|
0
|
|
| Revenue |
364
N/A
|
379
+4%
|
330
-13%
|
307
-7%
|
346
+13%
|
358
+4%
|
418
+17%
|
454
+9%
|
456
+0%
|
382
-16%
|
221
-42%
|
133
-40%
|
170
+28%
|
64
-62%
|
118
+83%
|
161
+37%
|
132
-18%
|
101
-24%
|
89
-12%
|
74
-17%
|
76
+3%
|
78
+2%
|
72
-8%
|
90
+25%
|
98
+9%
|
86
-12%
|
88
+2%
|
101
+15%
|
112
+11%
|
103
-9%
|
68
-34%
|
50
-26%
|
54
+8%
|
56
+4%
|
72
+29%
|
67
-7%
|
66
-1%
|
65
-3%
|
34
-47%
|
33
-4%
|
38
+14%
|
43
+14%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(274)
|
(284)
|
(259)
|
(234)
|
(233)
|
(235)
|
(275)
|
(299)
|
(341)
|
(295)
|
(304)
|
(258)
|
(276)
|
(53)
|
(91)
|
(126)
|
(103)
|
(81)
|
(75)
|
(63)
|
(71)
|
(70)
|
(61)
|
(76)
|
(81)
|
(69)
|
(68)
|
(80)
|
(89)
|
(78)
|
(49)
|
(35)
|
(40)
|
(41)
|
(58)
|
(55)
|
(52)
|
(52)
|
(20)
|
(16)
|
(24)
|
(27)
|
|
| Gross Profit |
89
N/A
|
95
+6%
|
70
-26%
|
73
+4%
|
112
+54%
|
123
+10%
|
144
+17%
|
155
+8%
|
115
-26%
|
86
-25%
|
(83)
N/A
|
(125)
-51%
|
(106)
+15%
|
11
N/A
|
27
+147%
|
35
+31%
|
30
-15%
|
20
-32%
|
14
-31%
|
11
-19%
|
6
-48%
|
8
+32%
|
11
+37%
|
15
+34%
|
17
+17%
|
17
+2%
|
20
+18%
|
21
+5%
|
24
+10%
|
24
+4%
|
19
-23%
|
15
-20%
|
13
-12%
|
15
+10%
|
14
-3%
|
12
-14%
|
15
+21%
|
13
-15%
|
15
+18%
|
17
+13%
|
14
-16%
|
16
+11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(59)
|
(61)
|
(190)
|
(190)
|
(66)
|
(65)
|
(76)
|
(86)
|
(142)
|
(114)
|
(98)
|
(88)
|
(145)
|
(40)
|
(55)
|
(45)
|
(68)
|
(54)
|
(49)
|
(47)
|
(36)
|
(31)
|
(29)
|
(32)
|
(37)
|
(39)
|
(38)
|
(29)
|
(39)
|
(50)
|
(40)
|
(33)
|
(48)
|
(50)
|
(30)
|
(34)
|
(98)
|
(96)
|
(6)
|
8
|
(12)
|
(13)
|
|
| Selling, General & Administrative |
(66)
|
(69)
|
(74)
|
(76)
|
(74)
|
(73)
|
(80)
|
(91)
|
(147)
|
(118)
|
(105)
|
(95)
|
(146)
|
(41)
|
(55)
|
(63)
|
(64)
|
(58)
|
(53)
|
(47)
|
(37)
|
(32)
|
(31)
|
(35)
|
(39)
|
(41)
|
(40)
|
(31)
|
(40)
|
(51)
|
(40)
|
(35)
|
(49)
|
(51)
|
(30)
|
(39)
|
(101)
|
(89)
|
(6)
|
(1)
|
(12)
|
(13)
|
|
| Other Operating Expenses |
7
|
7
|
(116)
|
(114)
|
8
|
8
|
4
|
5
|
5
|
4
|
7
|
6
|
0
|
0
|
0
|
17
|
(4)
|
4
|
4
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
(0)
|
0
|
5
|
3
|
(6)
|
0
|
9
|
0
|
0
|
|
| Operating Income |
30
N/A
|
33
+10%
|
(119)
N/A
|
(117)
+2%
|
46
N/A
|
58
+28%
|
68
+16%
|
69
+2%
|
(27)
N/A
|
(28)
-1%
|
(181)
-557%
|
(213)
-18%
|
(252)
-18%
|
(30)
+88%
|
(28)
+4%
|
(10)
+65%
|
(38)
-287%
|
(34)
+11%
|
(35)
-4%
|
(35)
+1%
|
(31)
+13%
|
(23)
+24%
|
(18)
+24%
|
(18)
+0%
|
(20)
-11%
|
(22)
-12%
|
(18)
+19%
|
(7)
+60%
|
(16)
-120%
|
(26)
-64%
|
(21)
+20%
|
(18)
+11%
|
(35)
-88%
|
(36)
-4%
|
(16)
+56%
|
(22)
-40%
|
(84)
-282%
|
(83)
+1%
|
9
N/A
|
25
+187%
|
2
-93%
|
3
+59%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10)
|
(11)
|
(15)
|
(21)
|
(23)
|
(21)
|
(24)
|
(29)
|
(25)
|
(29)
|
(25)
|
(41)
|
(43)
|
(24)
|
36
|
54
|
5
|
4
|
(3)
|
(15)
|
(5)
|
0
|
0
|
(2)
|
2
|
(139)
|
(131)
|
17
|
(10)
|
(21)
|
(14)
|
(12)
|
(2)
|
11
|
(3)
|
(25)
|
(21)
|
(21)
|
(11)
|
(22)
|
(3)
|
23
|
|
| Non-Reccuring Items |
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(100)
|
(128)
|
(70)
|
(87)
|
(92)
|
0
|
0
|
0
|
(22)
|
(30)
|
(36)
|
(35)
|
(13)
|
(9)
|
1
|
3
|
(1)
|
(3)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
59
|
47
|
(12)
|
(8)
|
(8)
|
0
|
(1)
|
0
|
0
|
(0)
|
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
|
0
|
0
|
|
| Pre-Tax Income |
20
N/A
|
22
+8%
|
(134)
N/A
|
(79)
+41%
|
70
N/A
|
26
-63%
|
36
+37%
|
32
-9%
|
(152)
N/A
|
(185)
-22%
|
(276)
-49%
|
(341)
-23%
|
(387)
-13%
|
(54)
+86%
|
8
N/A
|
44
+437%
|
(56)
N/A
|
(60)
-8%
|
(75)
-24%
|
(86)
-15%
|
(48)
+44%
|
(32)
+34%
|
(17)
+47%
|
(17)
+0%
|
(18)
-9%
|
(164)
-792%
|
(148)
+10%
|
10
N/A
|
(27)
N/A
|
(47)
-74%
|
(35)
+25%
|
(30)
+12%
|
(36)
-17%
|
(25)
+31%
|
(18)
+26%
|
(47)
-160%
|
(104)
-122%
|
(104)
+1%
|
(2)
+98%
|
3
N/A
|
(1)
N/A
|
25
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(6)
|
(2)
|
(2)
|
(8)
|
(7)
|
(2)
|
(2)
|
3
|
(1)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
20
|
22
|
(135)
|
(80)
|
65
|
20
|
34
|
31
|
(160)
|
(192)
|
(278)
|
(343)
|
(384)
|
(54)
|
(0)
|
36
|
(56)
|
(60)
|
(75)
|
(86)
|
(48)
|
(32)
|
(17)
|
(17)
|
(18)
|
(164)
|
(148)
|
10
|
(27)
|
(47)
|
(35)
|
(30)
|
(35)
|
(24)
|
(18)
|
(47)
|
(104)
|
(104)
|
(2)
|
3
|
(1)
|
25
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
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
|
|
| Net Income (Common) |
20
N/A
|
22
+10%
|
(135)
N/A
|
(80)
+41%
|
65
N/A
|
20
-69%
|
34
+66%
|
31
-8%
|
(160)
N/A
|
(192)
-20%
|
(278)
-45%
|
(403)
-45%
|
(383)
+5%
|
(360)
+6%
|
(81)
+78%
|
24
N/A
|
(45)
N/A
|
(49)
-10%
|
(75)
-52%
|
(86)
-15%
|
(48)
+44%
|
(32)
+33%
|
(19)
+43%
|
(18)
+2%
|
(18)
-1%
|
(164)
-790%
|
(148)
+10%
|
10
N/A
|
(27)
N/A
|
(47)
-74%
|
(35)
+26%
|
(30)
+13%
|
(35)
-17%
|
(24)
+30%
|
(18)
+26%
|
(47)
-160%
|
(104)
-122%
|
(104)
+1%
|
(3)
+97%
|
1
N/A
|
(1)
N/A
|
25
N/A
|
|
| EPS (Diluted) |
1.55
N/A
|
1.27
-18%
|
-7.73
N/A
|
-4.56
+41%
|
3.63
N/A
|
0.95
-74%
|
1.55
+63%
|
1.42
-8%
|
-7.84
N/A
|
-9.27
-18%
|
-11.3
-22%
|
-11.93
-6%
|
-10.95
+8%
|
-9.36
+15%
|
-0.85
+91%
|
0.1
N/A
|
-0.19
N/A
|
-0.21
-11%
|
-0.33
-57%
|
-0.34
-3%
|
-0.16
+53%
|
-0.05
+69%
|
-0.02
+60%
|
-0.01
+50%
|
-0.05
-400%
|
-0.09
-80%
|
-0.4
-344%
|
0.01
N/A
|
-0.07
N/A
|
-0.03
+57%
|
-0.09
-200%
|
-0.07
+22%
|
-0.09
-29%
|
-0.06
+33%
|
-0.04
+33%
|
-0.1
-150%
|
-0.19
-90%
|
-0.11
+42%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
|