Hin Sang Group (International) Holding Co Ltd
HKEX:6893
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hin Sang Group (International) Holding Co Ltd
HKEX:6893
|
HK |
|
FWD Group Holdings Ltd
HKEX:1828
|
HK |
Income Statement
Earnings Waterfall
Hin Sang Group (International) Holding Co Ltd
Income Statement
Hin Sang Group (International) Holding Co Ltd
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
6
|
7
|
11
|
13
|
13
|
12
|
14
|
16
|
16
|
17
|
0
|
0
|
|
| Revenue |
227
N/A
|
218
-4%
|
202
-7%
|
191
-5%
|
189
-1%
|
187
-1%
|
184
-2%
|
180
-2%
|
176
-2%
|
149
-15%
|
119
-20%
|
98
-18%
|
121
+23%
|
119
-1%
|
81
-31%
|
93
+14%
|
93
0%
|
87
-7%
|
92
+6%
|
96
+4%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(89)
|
(82)
|
(69)
|
(59)
|
(57)
|
(60)
|
(57)
|
(49)
|
(58)
|
(62)
|
(51)
|
(46)
|
(51)
|
(50)
|
(43)
|
(41)
|
(35)
|
(32)
|
(32)
|
(31)
|
|
| Gross Profit |
138
N/A
|
136
-2%
|
133
-2%
|
133
0%
|
131
-1%
|
127
-3%
|
127
+0%
|
132
+3%
|
118
-10%
|
87
-27%
|
69
-21%
|
52
-24%
|
69
+32%
|
68
-1%
|
39
-43%
|
52
+34%
|
57
+11%
|
55
-5%
|
60
+10%
|
64
+7%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(109)
|
(118)
|
(118)
|
(117)
|
(124)
|
(125)
|
(125)
|
(126)
|
(114)
|
(98)
|
(98)
|
(92)
|
(78)
|
(73)
|
(71)
|
(71)
|
(78)
|
(88)
|
(79)
|
(81)
|
|
| Selling, General & Administrative |
(113)
|
(119)
|
(119)
|
(119)
|
(125)
|
(124)
|
(126)
|
(127)
|
(115)
|
(101)
|
(99)
|
(94)
|
(85)
|
(82)
|
(76)
|
(73)
|
(81)
|
(88)
|
(83)
|
(75)
|
|
| Other Operating Expenses |
5
|
1
|
0
|
2
|
1
|
(1)
|
1
|
1
|
1
|
3
|
1
|
2
|
7
|
10
|
5
|
2
|
3
|
(0)
|
4
|
(6)
|
|
| Operating Income |
30
N/A
|
18
-40%
|
15
-15%
|
16
+6%
|
7
-56%
|
2
-74%
|
2
+8%
|
6
+201%
|
5
-19%
|
(11)
N/A
|
(29)
-162%
|
(40)
-38%
|
(9)
+78%
|
(4)
+53%
|
(32)
-672%
|
(19)
+42%
|
(21)
-9%
|
(33)
-62%
|
(19)
+44%
|
(17)
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(3)
|
(1)
|
(2)
|
7
|
10
|
(3)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(13)
|
(14)
|
(17)
|
(16)
|
(12)
|
(12)
|
(21)
|
(23)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(0)
|
(3)
|
(25)
|
(23)
|
3
|
10
|
11
|
0
|
(0)
|
0
|
(4)
|
0
|
(9)
|
0
|
|
| Total Other Income |
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
27
N/A
|
17
-38%
|
13
-22%
|
23
+77%
|
1
-95%
|
(17)
N/A
|
(8)
+56%
|
(4)
+45%
|
(29)
-589%
|
(43)
-50%
|
(37)
+15%
|
(42)
-16%
|
(11)
+73%
|
(18)
-56%
|
(49)
-177%
|
(35)
+28%
|
(37)
-4%
|
(46)
-24%
|
(49)
-8%
|
(40)
+19%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(6)
|
(4)
|
(5)
|
(7)
|
(8)
|
(7)
|
(4)
|
(3)
|
(4)
|
(2)
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
21
|
13
|
8
|
16
|
(7)
|
(25)
|
(12)
|
(7)
|
(32)
|
(45)
|
(37)
|
(43)
|
(13)
|
(19)
|
(49)
|
(35)
|
(36)
|
(45)
|
(49)
|
(40)
|
|
| Income to Minority Interest |
(0)
|
0
|
1
|
3
|
8
|
14
|
16
|
16
|
12
|
5
|
5
|
5
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Net Income (Common) |
21
N/A
|
13
-39%
|
10
-24%
|
19
+92%
|
1
-97%
|
(11)
N/A
|
5
N/A
|
9
+102%
|
(20)
N/A
|
(39)
-98%
|
(32)
+18%
|
(38)
-19%
|
(12)
+69%
|
(19)
-59%
|
(49)
-162%
|
(36)
+28%
|
(37)
-3%
|
(45)
-23%
|
(49)
-9%
|
(40)
+19%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.03
+25%
|
-0.03
N/A
|
-0.01
+67%
|
-0.02
-100%
|
-0.05
-150%
|
-0.03
+40%
|
-0.03
N/A
|
-0.04
-33%
|
-0.05
-25%
|
-0.04
+20%
|
|