Hongkong Chinese Ltd
HKEX:655
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hongkong Chinese Ltd
HKEX:655
|
HK |
|
R
|
RIX Corp
TSE:7525
|
JP |
|
O
|
Okamura Foods Co Ltd
TSE:2938
|
JP |
Income Statement
Earnings Waterfall
Hongkong Chinese Ltd
Income Statement
Hongkong Chinese 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 | 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 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
5
|
6
|
7
|
17
|
49
|
75
|
71
|
47
|
26
|
19
|
17
|
14
|
10
|
8
|
8
|
0
|
2
|
0
|
1
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
14
|
0
|
17
|
0
|
0
|
0
|
9
|
0
|
12
|
0
|
11
|
0
|
27
|
0
|
32
|
0
|
0
|
|
| Revenue |
1 178
N/A
|
1 241
+5%
|
1 187
-4%
|
1 009
-15%
|
1 099
+9%
|
1 269
+15%
|
898
-29%
|
219
-76%
|
208
-5%
|
184
-12%
|
110
-40%
|
122
+11%
|
122
0%
|
116
-5%
|
103
-11%
|
101
-3%
|
102
+2%
|
1 979
+1 835%
|
3 970
+101%
|
2 157
-46%
|
229
-89%
|
1 333
+483%
|
1 327
0%
|
254
-81%
|
216
-15%
|
118
-45%
|
101
-14%
|
92
-9%
|
71
-23%
|
69
-2%
|
71
+3%
|
98
+37%
|
83
-16%
|
124
+50%
|
81
-34%
|
77
-6%
|
72
-6%
|
72
+0%
|
75
+4%
|
74
-1%
|
73
-2%
|
74
+2%
|
53
-28%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 030)
|
(1 097)
|
(985)
|
(805)
|
(935)
|
(1 065)
|
(657)
|
(52)
|
(94)
|
(90)
|
(26)
|
(23)
|
(22)
|
(23)
|
(19)
|
(16)
|
(15)
|
(1 172)
|
(2 109)
|
(976)
|
(76)
|
(856)
|
(828)
|
(57)
|
(47)
|
(10)
|
(8)
|
(6)
|
(3)
|
(2)
|
(2)
|
(17)
|
(18)
|
(21)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Gross Profit |
148
N/A
|
144
-3%
|
202
+40%
|
203
+1%
|
164
-19%
|
204
+24%
|
242
+19%
|
167
-31%
|
114
-32%
|
94
-17%
|
84
-11%
|
99
+18%
|
99
+0%
|
92
-7%
|
84
-9%
|
85
+1%
|
88
+3%
|
808
+822%
|
1 861
+130%
|
1 181
-37%
|
153
-87%
|
477
+212%
|
499
+5%
|
197
-61%
|
170
-14%
|
108
-36%
|
93
-14%
|
87
-7%
|
68
-21%
|
68
-1%
|
70
+3%
|
81
+16%
|
65
-20%
|
103
+58%
|
77
-25%
|
75
-3%
|
70
-6%
|
70
+0%
|
73
+4%
|
72
-1%
|
71
-2%
|
72
+2%
|
51
-30%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(110)
|
(168)
|
(120)
|
(82)
|
(151)
|
(176)
|
(219)
|
(172)
|
(207)
|
(195)
|
(136)
|
(123)
|
(147)
|
(141)
|
(185)
|
(206)
|
(131)
|
(106)
|
(217)
|
(199)
|
(145)
|
(167)
|
(150)
|
(117)
|
(115)
|
(91)
|
(80)
|
31
|
(82)
|
(79)
|
(76)
|
(73)
|
(64)
|
(90)
|
(58)
|
(59)
|
(53)
|
(52)
|
(54)
|
(43)
|
(31)
|
(30)
|
(35)
|
|
| Selling, General & Administrative |
(71)
|
(97)
|
(74)
|
(47)
|
(115)
|
(128)
|
(159)
|
(134)
|
(136)
|
(117)
|
(90)
|
(86)
|
(102)
|
(110)
|
(107)
|
(112)
|
(101)
|
(89)
|
(82)
|
(85)
|
(94)
|
(96)
|
(79)
|
(65)
|
(61)
|
(54)
|
(46)
|
(41)
|
(39)
|
(43)
|
(38)
|
(37)
|
(34)
|
(51)
|
(39)
|
(40)
|
(34)
|
(33)
|
(34)
|
(26)
|
(16)
|
(18)
|
(22)
|
|
| Depreciation & Amortization |
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
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(40)
|
(71)
|
(46)
|
(35)
|
(36)
|
(47)
|
(61)
|
(39)
|
(70)
|
(78)
|
(46)
|
(39)
|
(44)
|
(31)
|
(78)
|
(93)
|
(29)
|
(17)
|
(135)
|
(113)
|
(51)
|
(71)
|
(71)
|
(53)
|
(54)
|
(37)
|
(34)
|
72
|
(43)
|
(36)
|
(38)
|
(36)
|
(30)
|
(39)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(17)
|
(14)
|
(12)
|
(12)
|
|
| Operating Income |
38
N/A
|
(25)
N/A
|
82
N/A
|
122
+49%
|
14
-89%
|
28
+106%
|
22
-20%
|
(6)
N/A
|
(93)
-1 584%
|
(101)
-9%
|
(52)
+48%
|
(25)
+53%
|
(47)
-93%
|
(49)
-3%
|
(101)
-106%
|
(121)
-20%
|
(43)
+64%
|
702
N/A
|
1 644
+134%
|
982
-40%
|
8
-99%
|
310
+3 707%
|
350
+13%
|
80
-77%
|
55
-31%
|
17
-70%
|
13
-20%
|
118
+786%
|
(14)
N/A
|
(11)
+22%
|
(7)
+39%
|
8
N/A
|
1
-85%
|
13
+990%
|
19
+49%
|
16
-17%
|
17
+8%
|
18
+3%
|
18
+5%
|
29
+57%
|
39
+37%
|
42
+6%
|
15
-63%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10)
|
29
|
135
|
208
|
455
|
836
|
1 116
|
747
|
(145)
|
(405)
|
(281)
|
135
|
2 253
|
3 122
|
974
|
(91)
|
(81)
|
72
|
(304)
|
(450)
|
697
|
610
|
(249)
|
27
|
(5)
|
(147)
|
214
|
88
|
(118)
|
272
|
430
|
(563)
|
(955)
|
(789)
|
637
|
761
|
474
|
265
|
141
|
(379)
|
(1 234)
|
(615)
|
(900)
|
|
| Non-Reccuring Items |
(89)
|
0
|
(91)
|
(91)
|
(5)
|
155
|
136
|
(35)
|
25
|
(10)
|
5
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
(15)
|
0
|
(6)
|
205
|
202
|
(11)
|
(0)
|
0
|
114
|
0
|
(2)
|
0
|
3
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(7)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
| Pre-Tax Income |
(62)
N/A
|
5
N/A
|
126
+2 696%
|
239
+90%
|
464
+94%
|
1 019
+120%
|
1 275
+25%
|
707
-45%
|
(213)
N/A
|
(515)
-142%
|
(328)
+36%
|
111
N/A
|
2 206
+1 889%
|
3 074
+39%
|
873
-72%
|
(211)
N/A
|
(108)
+49%
|
773
N/A
|
1 324
+71%
|
531
-60%
|
699
+32%
|
1 125
+61%
|
303
-73%
|
95
-69%
|
50
-48%
|
(130)
N/A
|
341
N/A
|
206
-40%
|
(133)
N/A
|
261
N/A
|
427
+64%
|
(555)
N/A
|
(954)
-72%
|
(777)
+19%
|
654
N/A
|
775
+19%
|
491
-37%
|
283
-42%
|
159
-44%
|
(350)
N/A
|
(1 194)
-241%
|
(573)
+52%
|
(892)
-56%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(10)
|
(15)
|
(12)
|
(47)
|
(42)
|
(7)
|
(25)
|
(18)
|
2
|
0
|
(4)
|
(1)
|
1
|
(1)
|
(2)
|
(7)
|
(290)
|
(821)
|
(559)
|
(34)
|
(67)
|
(72)
|
(26)
|
(5)
|
1
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(10)
|
(10)
|
(12)
|
16
|
16
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
(6)
|
(0)
|
|
| Income from Continuing Operations |
(66)
|
(6)
|
111
|
227
|
417
|
977
|
1 268
|
682
|
(231)
|
(513)
|
(328)
|
107
|
2 205
|
3 074
|
872
|
(213)
|
(115)
|
484
|
503
|
(27)
|
665
|
1 058
|
231
|
69
|
44
|
(129)
|
337
|
202
|
(136)
|
258
|
424
|
(565)
|
(964)
|
(789)
|
670
|
791
|
488
|
279
|
156
|
(354)
|
(1 201)
|
(579)
|
(892)
|
|
| Income to Minority Interest |
2
|
2
|
1
|
1
|
(25)
|
(27)
|
(1)
|
2
|
4
|
19
|
2
|
(14)
|
2
|
3
|
(1)
|
(2)
|
3
|
(81)
|
(189)
|
(112)
|
(10)
|
(5)
|
(2)
|
(2)
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
(0)
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Net Income (Common) |
(65)
N/A
|
(4)
+94%
|
112
N/A
|
228
+104%
|
392
+72%
|
950
+143%
|
1 267
+33%
|
684
-46%
|
(227)
N/A
|
(495)
-118%
|
(326)
+34%
|
93
N/A
|
2 207
+2 268%
|
3 077
+39%
|
871
-72%
|
(215)
N/A
|
(112)
+48%
|
403
N/A
|
314
-22%
|
(139)
N/A
|
655
N/A
|
1 053
+61%
|
229
-78%
|
68
-70%
|
45
-34%
|
(133)
N/A
|
327
N/A
|
193
-41%
|
11
-94%
|
406
+3 654%
|
425
+5%
|
(430)
N/A
|
(830)
-93%
|
(654)
+21%
|
670
N/A
|
791
+18%
|
489
-38%
|
280
-43%
|
157
-44%
|
(353)
N/A
|
(1 200)
-240%
|
(579)
+52%
|
(892)
-54%
|
|
| EPS (Diluted) |
-0.04
N/A
|
0
N/A
|
0.08
N/A
|
0.16
+100%
|
0.27
+69%
|
0.65
+141%
|
0.86
+32%
|
0.46
-47%
|
-0.14
N/A
|
-0.27
-93%
|
-0.18
+33%
|
0.05
N/A
|
1.21
+2 320%
|
1.62
+34%
|
0.45
-72%
|
-0.11
N/A
|
-0.06
+45%
|
0.2
N/A
|
0.16
-20%
|
-0.07
N/A
|
0.33
N/A
|
0.52
+58%
|
0.11
-79%
|
0.03
-73%
|
0.02
-33%
|
-0.06
N/A
|
0.17
N/A
|
0.1
-41%
|
0
N/A
|
0.2
N/A
|
0.21
+5%
|
-0.21
N/A
|
-0.41
-95%
|
-0.32
+22%
|
0.34
N/A
|
0.4
+18%
|
0.24
-40%
|
0.14
-42%
|
0.08
-43%
|
-0.18
N/A
|
-0.6
-233%
|
-0.29
+52%
|
-0.45
-55%
|
|