Prosper Construction Holdings Ltd
HKEX:6816
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Prosper Construction Holdings Ltd
HKEX:6816
|
HK |
|
BNR Udyog Ltd
BSE:530809
|
IN |
|
China Southern Power Grid Energy Efficiency&Clean Energy Co Ltd
SZSE:003035
|
CN |
Income Statement
Earnings Waterfall
Prosper Construction Holdings Ltd
Income Statement
Prosper Construction Holdings Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
5
|
3
|
7
|
7
|
7
|
9
|
12
|
21
|
41
|
61
|
59
|
61
|
71
|
42
|
0
|
0
|
0
|
|
| Revenue |
633
N/A
|
525
-17%
|
385
-27%
|
299
-22%
|
515
+72%
|
839
+63%
|
1 466
+75%
|
1 953
+33%
|
3 186
+63%
|
3 503
+10%
|
2 879
-18%
|
2 453
-15%
|
2 126
-13%
|
1 761
-17%
|
1 631
-7%
|
2 017
+24%
|
1 880
-7%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(539)
|
(436)
|
(313)
|
(254)
|
(465)
|
(772)
|
(1 379)
|
(1 835)
|
(2 981)
|
(3 263)
|
(2 659)
|
(2 279)
|
(1 945)
|
(1 592)
|
(1 501)
|
(1 869)
|
(1 716)
|
|
| Gross Profit |
94
N/A
|
90
-5%
|
71
-21%
|
44
-38%
|
50
+13%
|
67
+34%
|
87
+29%
|
118
+36%
|
205
+74%
|
240
+17%
|
221
-8%
|
174
-21%
|
181
+4%
|
168
-7%
|
130
-23%
|
148
+14%
|
164
+11%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(26)
|
(22)
|
(27)
|
(25)
|
(27)
|
(38)
|
(46)
|
(68)
|
(130)
|
(149)
|
(145)
|
(140)
|
(190)
|
(202)
|
(148)
|
(151)
|
(131)
|
|
| Selling, General & Administrative |
(26)
|
(26)
|
(28)
|
(26)
|
(24)
|
(39)
|
(41)
|
(68)
|
(108)
|
(131)
|
(119)
|
(124)
|
(155)
|
(182)
|
(116)
|
(131)
|
(104)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(11)
|
(16)
|
(18)
|
(21)
|
(23)
|
(21)
|
(21)
|
(24)
|
(21)
|
|
| Depreciation & Amortization |
(1)
|
0
|
(0)
|
0
|
(4)
|
0
|
(6)
|
0
|
(12)
|
0
|
(10)
|
0
|
(14)
|
0
|
(12)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
4
|
1
|
0
|
1
|
1
|
2
|
2
|
1
|
(2)
|
1
|
5
|
1
|
1
|
2
|
4
|
(5)
|
|
| Operating Income |
68
N/A
|
67
-1%
|
44
-35%
|
19
-57%
|
23
+22%
|
29
+26%
|
41
+42%
|
50
+22%
|
75
+50%
|
91
+21%
|
75
-17%
|
34
-55%
|
(9)
N/A
|
(33)
-263%
|
(17)
+48%
|
(3)
+84%
|
33
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(4)
|
(4)
|
(3)
|
(7)
|
(14)
|
(13)
|
(17)
|
(24)
|
(39)
|
(59)
|
(47)
|
(56)
|
(71)
|
(72)
|
(72)
|
(80)
|
(107)
|
|
| Non-Reccuring Items |
3
|
0
|
(7)
|
(8)
|
(0)
|
(0)
|
5
|
4
|
(5)
|
(3)
|
(8)
|
(9)
|
(88)
|
(82)
|
(64)
|
(66)
|
(76)
|
|
| Pre-Tax Income |
67
N/A
|
63
-6%
|
33
-47%
|
5
-86%
|
9
+95%
|
16
+77%
|
28
+80%
|
30
+6%
|
31
+4%
|
29
-8%
|
20
-32%
|
(31)
N/A
|
(168)
-436%
|
(187)
-11%
|
(153)
+18%
|
(148)
+3%
|
(149)
0%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(3)
|
2
|
(3)
|
2
|
3
|
(3)
|
(12)
|
(16)
|
(14)
|
(11)
|
(9)
|
(9)
|
(14)
|
(10)
|
3
|
(1)
|
9
|
|
| Income from Continuing Operations |
64
|
65
|
30
|
7
|
12
|
13
|
16
|
14
|
17
|
18
|
11
|
(40)
|
(182)
|
(197)
|
(151)
|
(150)
|
(140)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(14)
|
(16)
|
(23)
|
(25)
|
(7)
|
4
|
(8)
|
(17)
|
(2)
|
|
| Net Income (Common) |
64
N/A
|
65
+0%
|
30
-53%
|
7
-78%
|
12
+80%
|
12
-2%
|
14
+14%
|
11
-21%
|
3
-76%
|
2
-37%
|
(12)
N/A
|
(65)
-437%
|
(189)
-189%
|
(193)
-2%
|
(159)
+18%
|
(166)
-5%
|
(143)
+14%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.08
N/A
|
0.04
-50%
|
0.01
-75%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.08
-300%
|
-0.24
-200%
|
-0.24
N/A
|
-0.2
+17%
|
-0.21
-5%
|
-0.18
+14%
|
|