Huscoke Holdings Ltd
HKEX:704
Huscoke Holdings Ltd
HKEX:704
Price:
0.133
HKD
Market Closed
Market Cap:
HK$38.6m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Huscoke Holdings Ltd
HKEX:704
|
HK |
Income Statement
Earnings Waterfall
Huscoke Holdings Ltd
Huscoke Holdings Ltd
Income Statement
Huscoke Holdings Ltd
Huscoke Holdings Ltd
Currency: HKD
| Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | 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 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
5
|
5
|
4
|
4
|
5
|
5
|
6
|
6
|
5
|
3
|
10
|
10
|
13
|
15
|
14
|
43
|
72
|
74
|
67
|
63
|
56
|
26
|
6
|
22
|
35
|
24
|
9
|
2
|
4
|
8
|
5
|
2
|
2
|
60
|
93
|
73
|
107
|
90
|
0
|
0
|
151
|
115
|
28
|
31
|
0
|
0
|
|
| Revenue |
1 020
N/A
|
1 078
+6%
|
990
-8%
|
892
-10%
|
887
-1%
|
834
-6%
|
748
-10%
|
726
-3%
|
715
-2%
|
681
-5%
|
641
-6%
|
798
+25%
|
1 235
+55%
|
1 275
+3%
|
998
-22%
|
1 327
+33%
|
1 813
+37%
|
2 065
+14%
|
1 848
-11%
|
1 432
-23%
|
1 147
-20%
|
990
-14%
|
1 039
+5%
|
907
-13%
|
599
-34%
|
541
-10%
|
461
-15%
|
410
-11%
|
793
+94%
|
1 133
+43%
|
1 331
+17%
|
1 473
+11%
|
1 478
+0%
|
1 545
+5%
|
1 605
+4%
|
1 178
-27%
|
1 177
0%
|
1 236
+5%
|
867
-30%
|
439
-49%
|
17
-96%
|
35
+100%
|
19
-45%
|
2
-87%
|
37
+1 433%
|
34
-7%
|
29
-15%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(863)
|
(919)
|
(855)
|
(766)
|
(771)
|
(733)
|
(675)
|
(662)
|
(646)
|
(635)
|
(616)
|
(765)
|
(1 102)
|
(1 128)
|
(845)
|
(1 058)
|
(1 390)
|
(1 612)
|
(1 670)
|
(1 444)
|
(1 182)
|
(992)
|
(1 038)
|
(988)
|
(716)
|
(594)
|
(495)
|
(395)
|
(658)
|
(957)
|
(1 118)
|
(1 231)
|
(1 232)
|
(1 308)
|
(1 429)
|
(1 067)
|
(1 050)
|
(1 106)
|
(754)
|
(497)
|
(129)
|
(126)
|
6
|
(2)
|
(37)
|
(34)
|
(28)
|
|
| Gross Profit |
157
N/A
|
158
+1%
|
135
-15%
|
126
-7%
|
116
-7%
|
101
-14%
|
72
-28%
|
64
-11%
|
69
+8%
|
46
-34%
|
25
-46%
|
33
+34%
|
133
+303%
|
147
+11%
|
154
+4%
|
269
+75%
|
423
+57%
|
453
+7%
|
178
-61%
|
(13)
N/A
|
(35)
-182%
|
(2)
+95%
|
1
N/A
|
(82)
N/A
|
(117)
-43%
|
(53)
+55%
|
(33)
+36%
|
15
N/A
|
134
+808%
|
176
+31%
|
213
+21%
|
242
+14%
|
246
+2%
|
237
-3%
|
176
-26%
|
111
-37%
|
127
+14%
|
131
+3%
|
113
-14%
|
(58)
N/A
|
(111)
-91%
|
(91)
+18%
|
25
N/A
|
0
-100%
|
0
+1 500%
|
0
-6%
|
1
+1 582%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(152)
|
(133)
|
(119)
|
(97)
|
(115)
|
(108)
|
(82)
|
(84)
|
(76)
|
(68)
|
(40)
|
(34)
|
(59)
|
(39)
|
(25)
|
(44)
|
(98)
|
(150)
|
(155)
|
(116)
|
(78)
|
(85)
|
(106)
|
(105)
|
(114)
|
(102)
|
(141)
|
(144)
|
(88)
|
(8)
|
(173)
|
(196)
|
(167)
|
(54)
|
(155)
|
(42)
|
(209)
|
(619)
|
(52)
|
(104)
|
79
|
49
|
(31)
|
(5)
|
3
|
2
|
2
|
|
| Selling, General & Administrative |
(133)
|
0
|
(132)
|
(48)
|
(117)
|
(111)
|
(87)
|
(87)
|
(85)
|
(81)
|
(71)
|
(62)
|
(64)
|
(47)
|
(45)
|
(62)
|
(118)
|
(177)
|
(180)
|
(139)
|
(122)
|
(137)
|
(147)
|
(143)
|
(132)
|
(119)
|
(120)
|
(93)
|
(136)
|
(195)
|
(230)
|
(254)
|
(241)
|
(226)
|
(370)
|
(171)
|
(391)
|
(100)
|
(165)
|
(108)
|
(93)
|
(150)
|
(79)
|
(27)
|
(18)
|
(18)
|
(17)
|
|
| Depreciation & Amortization |
(26)
|
0
|
(23)
|
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
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
6
|
(133)
|
37
|
(49)
|
3
|
3
|
5
|
4
|
9
|
14
|
31
|
28
|
5
|
8
|
20
|
19
|
20
|
27
|
25
|
24
|
43
|
52
|
41
|
38
|
18
|
18
|
(21)
|
(51)
|
48
|
186
|
57
|
58
|
74
|
172
|
215
|
129
|
183
|
(519)
|
113
|
4
|
171
|
199
|
48
|
22
|
21
|
20
|
19
|
|
| Operating Income |
5
N/A
|
25
+365%
|
16
-37%
|
29
+79%
|
2
-94%
|
(7)
N/A
|
(9)
-29%
|
(19)
-105%
|
(7)
+66%
|
(22)
-227%
|
(15)
+31%
|
(1)
+91%
|
74
N/A
|
108
+46%
|
128
+19%
|
226
+76%
|
325
+44%
|
304
-6%
|
23
-92%
|
(128)
N/A
|
(113)
+12%
|
(87)
+23%
|
(105)
-21%
|
(187)
-78%
|
(231)
-23%
|
(154)
+33%
|
(175)
-13%
|
(129)
+26%
|
47
N/A
|
168
+261%
|
40
-76%
|
46
+14%
|
79
+72%
|
183
+133%
|
21
-89%
|
69
+234%
|
(82)
N/A
|
(488)
-497%
|
61
N/A
|
(162)
N/A
|
(33)
+80%
|
(42)
-29%
|
(6)
+85%
|
(5)
+21%
|
3
N/A
|
2
-49%
|
3
+54%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
5
|
(12)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(7)
|
(6)
|
(4)
|
(2)
|
(9)
|
(24)
|
(27)
|
(5)
|
4
|
(43)
|
(72)
|
(109)
|
(67)
|
(100)
|
(92)
|
20
|
(6)
|
(22)
|
(35)
|
(24)
|
(9)
|
(2)
|
(4)
|
(8)
|
(5)
|
(1)
|
1
|
(16)
|
(9)
|
32
|
48
|
33
|
17
|
11
|
(9)
|
(32)
|
(28)
|
(31)
|
(28)
|
(26)
|
|
| Non-Reccuring Items |
(8)
|
(9)
|
(2)
|
(2)
|
0
|
0
|
(3)
|
0
|
28
|
2
|
(26)
|
(27)
|
(1 870)
|
(1 859)
|
0
|
(11)
|
0
|
0
|
(466)
|
(476)
|
(237)
|
(213)
|
(5)
|
(770)
|
(843)
|
(16)
|
59
|
(10)
|
24
|
24
|
94
|
(12)
|
99
|
0
|
(0)
|
2
|
(477)
|
(1)
|
(91)
|
1
|
0
|
1 694
|
1 694
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
12
|
0
|
16
|
0
|
0
|
0
|
(0)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(24)
|
(2)
|
(3)
|
(6)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Pre-Tax Income |
2
N/A
|
4
+87%
|
10
+137%
|
24
+135%
|
(2)
N/A
|
(12)
-448%
|
(18)
-53%
|
(14)
+20%
|
16
N/A
|
(8)
N/A
|
(43)
-445%
|
(37)
+12%
|
(1 821)
-4 795%
|
(1 778)
+2%
|
124
N/A
|
212
+71%
|
282
+33%
|
232
-18%
|
(552)
N/A
|
(671)
-22%
|
(451)
+33%
|
(391)
+13%
|
(90)
+77%
|
(963)
-975%
|
(1 096)
-14%
|
(205)
+81%
|
(139)
+32%
|
(148)
-6%
|
69
N/A
|
187
+172%
|
127
-32%
|
28
-78%
|
177
+521%
|
184
+4%
|
5
-97%
|
62
+1 140%
|
(528)
N/A
|
(465)
+12%
|
(22)
+95%
|
(146)
-578%
|
(25)
+83%
|
1 637
N/A
|
1 650
+1%
|
(36)
N/A
|
(30)
+16%
|
(29)
+2%
|
(26)
+11%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(2)
|
(2)
|
(2)
|
2
|
3
|
(1)
|
(1)
|
1
|
1
|
0
|
(2)
|
(16)
|
(22)
|
(42)
|
(69)
|
(88)
|
(73)
|
69
|
92
|
52
|
51
|
0
|
0
|
0
|
0
|
9
|
1
|
(9)
|
(1)
|
5
|
6
|
(30)
|
(30)
|
(12)
|
(22)
|
(5)
|
(4)
|
(10)
|
(0)
|
0
|
(388)
|
(388)
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
1
|
3
|
9
|
22
|
(0)
|
(9)
|
(19)
|
(15)
|
17
|
(7)
|
(42)
|
(39)
|
(1 837)
|
(1 799)
|
82
|
143
|
195
|
159
|
(483)
|
(580)
|
(399)
|
(340)
|
(90)
|
(963)
|
(1 096)
|
(205)
|
(131)
|
(147)
|
60
|
186
|
132
|
34
|
147
|
154
|
(7)
|
40
|
(533)
|
(470)
|
(31)
|
(146)
|
(25)
|
1 249
|
1 262
|
(36)
|
(30)
|
(29)
|
(26)
|
|
| Income to Minority Interest |
0
|
3
|
2
|
(1)
|
3
|
2
|
6
|
7
|
2
|
0
|
0
|
0
|
(5)
|
(10)
|
(14)
|
(21)
|
(27)
|
(24)
|
(5)
|
9
|
9
|
7
|
8
|
53
|
107
|
62
|
20
|
15
|
(5)
|
(17)
|
(14)
|
(7)
|
(18)
|
(16)
|
(3)
|
(8)
|
48
|
42
|
(0)
|
13
|
0
|
1
|
(2)
|
0
|
0
|
0
|
(0)
|
|
| Net Income (Common) |
1
N/A
|
6
+338%
|
11
+86%
|
21
+97%
|
3
-86%
|
(7)
N/A
|
(13)
-97%
|
(8)
+38%
|
19
N/A
|
(7)
N/A
|
(42)
-539%
|
(39)
+7%
|
(1 858)
-4 652%
|
(1 822)
+2%
|
94
N/A
|
143
+53%
|
168
+17%
|
134
-20%
|
(488)
N/A
|
(571)
-17%
|
(390)
+32%
|
(334)
+15%
|
(82)
+75%
|
(910)
-1 013%
|
(989)
-9%
|
(143)
+86%
|
(110)
+23%
|
(131)
-19%
|
56
N/A
|
169
+204%
|
118
-30%
|
27
-77%
|
129
+380%
|
139
+7%
|
(9)
N/A
|
32
N/A
|
(485)
N/A
|
(428)
+12%
|
(31)
+93%
|
(133)
-325%
|
(25)
+81%
|
1 250
N/A
|
1 260
+1%
|
(36)
N/A
|
(30)
+16%
|
(29)
+2%
|
(26)
+10%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.06
+500%
|
0.11
+83%
|
0.22
+100%
|
0.03
-86%
|
-0.07
N/A
|
-0.14
-100%
|
-0.08
+43%
|
0.2
N/A
|
-0.07
N/A
|
-0.44
-529%
|
-0.4
+9%
|
-3.49
-773%
|
-1.52
+56%
|
0.06
N/A
|
0.1
+67%
|
0.14
+40%
|
0.11
-21%
|
-0.41
N/A
|
-0.48
-17%
|
-0.33
+31%
|
-0.28
+15%
|
-0.07
+75%
|
-0.76
-986%
|
-0.83
-9%
|
-0.12
+86%
|
-0.92
-667%
|
-0.11
+88%
|
0.22
N/A
|
0.07
-68%
|
0.29
+314%
|
0.11
-62%
|
0.3
+173%
|
0.51
+70%
|
-0.02
N/A
|
0.06
N/A
|
-1.07
N/A
|
-0.95
+11%
|
-0.09
+91%
|
-0.36
-300%
|
-0.09
+75%
|
3.47
N/A
|
4.33
+25%
|
-0.12
N/A
|
-0.1
+17%
|
-0.1
N/A
|
-0.09
+10%
|
|
Switch to:
Switch to:
See Also
Discover More
