Infinity Development Holdings Company Ltd
HKEX:640
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
I
|
Infinity Development Holdings Company Ltd
HKEX:640
|
MO |
|
E
|
Enish Inc
TSE:3667
|
JP |
|
Vaibhav Global Ltd
NSE:VAIBHAVGBL
|
IN |
|
L
|
Labixiaoxin Snacks Group Ltd
HKEX:1262
|
CN |
|
Alkali Metals Ltd
NSE:ALKALI
|
IN |
|
Motilal Oswal Financial Services Ltd
NSE:MOTILALOFS
|
IN |
Income Statement
Earnings Waterfall
Infinity Development Holdings Company Ltd
Income Statement
Infinity Development Holdings Company Ltd
| 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 |
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
3
|
0
|
3
|
0
|
0
|
|
| Revenue |
374
N/A
|
402
+8%
|
403
+0%
|
407
+1%
|
452
+11%
|
505
+12%
|
499
-1%
|
522
+5%
|
544
+4%
|
528
-3%
|
496
-6%
|
496
+0%
|
540
+9%
|
588
+9%
|
663
+13%
|
729
+10%
|
692
-5%
|
632
-9%
|
544
-14%
|
562
+3%
|
643
+14%
|
696
+8%
|
862
+24%
|
843
-2%
|
672
-20%
|
646
-4%
|
736
+14%
|
813
+10%
|
835
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(291)
|
(311)
|
(301)
|
(294)
|
(326)
|
(364)
|
(350)
|
(362)
|
(363)
|
(335)
|
(320)
|
(324)
|
(356)
|
(411)
|
(469)
|
(511)
|
(463)
|
(405)
|
(353)
|
(365)
|
(447)
|
(520)
|
(639)
|
(605)
|
(463)
|
(418)
|
(459)
|
(507)
|
(518)
|
|
| Gross Profit |
82
N/A
|
91
+11%
|
102
+12%
|
113
+10%
|
127
+12%
|
141
+11%
|
149
+6%
|
160
+7%
|
181
+13%
|
193
+7%
|
176
-9%
|
173
-2%
|
184
+6%
|
177
-4%
|
194
+9%
|
218
+13%
|
228
+5%
|
227
-1%
|
191
-16%
|
197
+3%
|
197
0%
|
176
-11%
|
223
+27%
|
238
+7%
|
209
-12%
|
228
+9%
|
277
+22%
|
306
+10%
|
317
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(60)
|
(66)
|
(72)
|
(81)
|
(96)
|
(106)
|
(116)
|
(117)
|
(130)
|
(141)
|
(140)
|
(137)
|
(143)
|
(153)
|
(154)
|
(172)
|
(162)
|
(147)
|
(122)
|
(121)
|
(129)
|
(139)
|
(149)
|
(151)
|
(134)
|
(130)
|
(159)
|
(163)
|
(179)
|
|
| Selling, General & Administrative |
(62)
|
(68)
|
(74)
|
(83)
|
(96)
|
(106)
|
(117)
|
(119)
|
(132)
|
(142)
|
(143)
|
(146)
|
(148)
|
(153)
|
(157)
|
(175)
|
(165)
|
(151)
|
(125)
|
(123)
|
(134)
|
(121)
|
(152)
|
(165)
|
(137)
|
(142)
|
(161)
|
(174)
|
(182)
|
|
| Research & Development |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(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 |
4
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
2
|
3
|
9
|
5
|
0
|
4
|
3
|
3
|
4
|
4
|
2
|
5
|
(17)
|
4
|
15
|
3
|
11
|
2
|
12
|
3
|
|
| Operating Income |
22
N/A
|
25
+12%
|
30
+21%
|
32
+6%
|
31
-3%
|
35
+14%
|
34
-5%
|
43
+28%
|
51
+18%
|
52
+3%
|
36
-31%
|
36
-1%
|
41
+15%
|
24
-42%
|
40
+65%
|
46
+15%
|
66
+44%
|
80
+21%
|
69
-14%
|
76
+11%
|
68
-11%
|
37
-45%
|
74
+100%
|
87
+17%
|
75
-14%
|
98
+30%
|
119
+21%
|
143
+21%
|
138
-4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
5
|
4
|
(3)
|
4
|
10
|
16
|
20
|
13
|
7
|
(8)
|
(2)
|
7
|
(17)
|
(15)
|
5
|
3
|
4
|
(2)
|
(7)
|
(3)
|
(20)
|
(1)
|
4
|
(0)
|
4
|
(0)
|
3
|
(2)
|
12
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
6
|
7
|
1
|
(39)
|
(39)
|
(0)
|
4
|
4
|
(2)
|
(2)
|
(1)
|
(3)
|
33
|
32
|
0
|
1
|
0
|
(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
|
|
| Pre-Tax Income |
26
N/A
|
29
+10%
|
27
-7%
|
36
+34%
|
40
+11%
|
51
+28%
|
53
+3%
|
56
+5%
|
58
+4%
|
50
-13%
|
41
-19%
|
43
+5%
|
(15)
N/A
|
(29)
-101%
|
44
N/A
|
53
+19%
|
74
+40%
|
77
+3%
|
60
-22%
|
73
+22%
|
45
-38%
|
69
+52%
|
111
+61%
|
87
-21%
|
81
-7%
|
98
+21%
|
122
+25%
|
141
+16%
|
149
+6%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(3)
|
(2)
|
(3)
|
(6)
|
(8)
|
(13)
|
(12)
|
(9)
|
(8)
|
(4)
|
(5)
|
(6)
|
(2)
|
(4)
|
(8)
|
(8)
|
(8)
|
(4)
|
(6)
|
(4)
|
(3)
|
(9)
|
(13)
|
(14)
|
(17)
|
(21)
|
(25)
|
(27)
|
|
| Income from Continuing Operations |
24
|
26
|
25
|
33
|
34
|
43
|
40
|
43
|
49
|
43
|
37
|
38
|
(20)
|
(31)
|
40
|
45
|
66
|
69
|
56
|
67
|
41
|
66
|
101
|
75
|
67
|
81
|
100
|
116
|
122
|
|
| Net Income (Common) |
24
N/A
|
26
+8%
|
25
-5%
|
33
+33%
|
34
+4%
|
43
+26%
|
40
-8%
|
43
+10%
|
49
+13%
|
43
-13%
|
37
-13%
|
38
+1%
|
(20)
N/A
|
(31)
-53%
|
40
N/A
|
45
+13%
|
66
+45%
|
69
+4%
|
56
-19%
|
67
+20%
|
41
-38%
|
66
+59%
|
101
+54%
|
75
-26%
|
67
-10%
|
81
+20%
|
100
+25%
|
116
+16%
|
122
+5%
|
|
| EPS (Diluted) |
0.09
N/A
|
0.1
+11%
|
0.09
-10%
|
0.12
+33%
|
0.12
N/A
|
0.15
+25%
|
0.13
-13%
|
0.14
+8%
|
0.15
+7%
|
0.13
-13%
|
0.11
-15%
|
0.11
N/A
|
-0.06
N/A
|
-0.09
-50%
|
0.12
N/A
|
0.14
+17%
|
0.21
+50%
|
0.23
+10%
|
0.19
-17%
|
0.23
+21%
|
0.14
-39%
|
0.23
+64%
|
0.36
+57%
|
0.26
-28%
|
0.24
-8%
|
0.28
+17%
|
0.36
+29%
|
0.41
+14%
|
0.43
+5%
|
|