Ruixin International Holdings Ltd
HKEX:724
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
R
|
Ruixin International Holdings Ltd
HKEX:724
|
HK |
|
Al Hassan Ghazi Ibrahim Shaker Company SJSC
SAU:1214
|
SA |
|
Shanghai LongYun Cultural Creation & Technology Group Co Ltd
SSE:603729
|
CN |
|
Senzime AB (publ)
STO:SEZI
|
SE |
Income Statement
Earnings Waterfall
Ruixin International Holdings Ltd
Income Statement
Ruixin International Holdings Ltd
| 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 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
31
|
47
|
37
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
12
|
13
|
15
|
16
|
17
|
16
|
16
|
16
|
16
|
17
|
18
|
19
|
17
|
17
|
20
|
|
| Revenue |
532
N/A
|
554
+4%
|
605
+9%
|
636
+5%
|
711
+12%
|
796
+12%
|
811
+2%
|
729
-10%
|
576
-21%
|
539
-6%
|
652
+21%
|
785
+20%
|
869
+11%
|
785
-10%
|
611
-22%
|
572
-6%
|
643
+12%
|
660
+3%
|
643
-3%
|
600
-7%
|
554
-8%
|
545
-2%
|
510
-6%
|
479
-6%
|
502
+5%
|
542
+8%
|
547
+1%
|
446
-18%
|
333
-25%
|
333
+0%
|
352
+6%
|
359
+2%
|
368
+3%
|
303
-18%
|
261
-14%
|
193
-26%
|
125
-35%
|
74
-41%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(430)
|
(454)
|
(495)
|
(506)
|
(581)
|
(663)
|
(680)
|
(636)
|
(502)
|
(461)
|
(578)
|
(734)
|
(842)
|
(826)
|
(677)
|
(568)
|
(595)
|
(616)
|
(603)
|
(567)
|
(524)
|
(512)
|
(480)
|
(458)
|
(482)
|
(501)
|
(505)
|
(444)
|
(340)
|
(314)
|
(327)
|
(337)
|
(346)
|
(290)
|
(253)
|
(188)
|
(128)
|
(84)
|
|
| Gross Profit |
102
N/A
|
100
-2%
|
110
+10%
|
130
+19%
|
130
0%
|
133
+2%
|
132
-1%
|
93
-29%
|
74
-21%
|
78
+5%
|
74
-5%
|
52
-30%
|
27
-47%
|
(42)
N/A
|
(66)
-57%
|
5
N/A
|
48
+908%
|
45
-8%
|
40
-11%
|
33
-16%
|
30
-11%
|
33
+10%
|
31
-6%
|
21
-31%
|
20
-6%
|
41
+110%
|
42
+2%
|
2
-95%
|
(7)
N/A
|
19
N/A
|
25
+31%
|
22
-11%
|
22
+1%
|
13
-40%
|
8
-41%
|
5
-37%
|
(4)
N/A
|
(10)
-186%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(39)
|
(47)
|
(49)
|
(54)
|
(50)
|
(46)
|
(56)
|
(80)
|
(68)
|
(54)
|
(135)
|
(229)
|
(188)
|
(171)
|
(157)
|
(59)
|
(63)
|
(59)
|
(53)
|
(54)
|
(60)
|
(70)
|
(73)
|
(57)
|
(57)
|
(69)
|
(70)
|
(70)
|
(67)
|
(66)
|
(56)
|
(56)
|
(55)
|
(49)
|
(43)
|
(45)
|
(46)
|
(44)
|
|
| Selling, General & Administrative |
(47)
|
(43)
|
(44)
|
(55)
|
(56)
|
(52)
|
(60)
|
(53)
|
(40)
|
(37)
|
(46)
|
(91)
|
(96)
|
(99)
|
(95)
|
(59)
|
(63)
|
(59)
|
(61)
|
(55)
|
(60)
|
(70)
|
(73)
|
(71)
|
(73)
|
(72)
|
(72)
|
(70)
|
(67)
|
(65)
|
(61)
|
(56)
|
(51)
|
(49)
|
(48)
|
(45)
|
(47)
|
(44)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(88)
|
(144)
|
(98)
|
(52)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
8
|
(3)
|
(5)
|
1
|
6
|
5
|
4
|
(26)
|
(28)
|
(1)
|
(1)
|
6
|
6
|
(21)
|
(62)
|
0
|
(1)
|
0
|
7
|
0
|
0
|
0
|
0
|
14
|
16
|
3
|
2
|
0
|
0
|
0
|
5
|
0
|
(4)
|
0
|
5
|
0
|
1
|
0
|
|
| Operating Income |
63
N/A
|
53
-16%
|
61
+15%
|
77
+26%
|
80
+4%
|
87
+8%
|
75
-13%
|
14
-82%
|
6
-56%
|
23
+290%
|
(62)
N/A
|
(177)
-188%
|
(161)
+9%
|
(213)
-33%
|
(223)
-4%
|
(54)
+76%
|
(15)
+73%
|
(15)
+1%
|
(14)
+7%
|
(21)
-54%
|
(30)
-44%
|
(38)
-26%
|
(43)
-13%
|
(36)
+16%
|
(38)
-5%
|
(28)
+27%
|
(28)
-3%
|
(68)
-139%
|
(74)
-9%
|
(47)
+36%
|
(32)
+33%
|
(34)
-7%
|
(32)
+4%
|
(36)
-10%
|
(35)
+2%
|
(40)
-15%
|
(49)
-22%
|
(54)
-9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(6)
|
(31)
|
(40)
|
(1)
|
(11)
|
(19)
|
(19)
|
(19)
|
(20)
|
(21)
|
(19)
|
(13)
|
(13)
|
(15)
|
(14)
|
(14)
|
(15)
|
(16)
|
(18)
|
(18)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(17)
|
(17)
|
(20)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(780)
|
(780)
|
(310)
|
(307)
|
(710)
|
(713)
|
0
|
11
|
12
|
1
|
(1)
|
28
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(4)
|
(6)
|
(2)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| 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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(8)
|
(9)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
61
N/A
|
53
-13%
|
61
+15%
|
77
+25%
|
80
+4%
|
87
+8%
|
75
-13%
|
14
-82%
|
6
-56%
|
(763)
N/A
|
(873)
-14%
|
(528)
+40%
|
(468)
+11%
|
(934)
-99%
|
(955)
-2%
|
(81)
+92%
|
(32)
+61%
|
(24)
+25%
|
(34)
-44%
|
(40)
-19%
|
(16)
+59%
|
(23)
-42%
|
(58)
-149%
|
(50)
+13%
|
(52)
-4%
|
(43)
+18%
|
(45)
-5%
|
(86)
-92%
|
(92)
-7%
|
(60)
+34%
|
(52)
+14%
|
(56)
-9%
|
(52)
+8%
|
(54)
-3%
|
(56)
-3%
|
(58)
-4%
|
(68)
-16%
|
(75)
-11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(11)
|
(12)
|
(15)
|
(15)
|
(16)
|
(15)
|
(7)
|
(6)
|
(8)
|
(7)
|
(4)
|
(3)
|
13
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
51
|
43
|
49
|
62
|
65
|
71
|
61
|
6
|
0
|
(771)
|
(880)
|
(532)
|
(471)
|
(921)
|
(942)
|
(81)
|
(32)
|
(24)
|
(34)
|
(40)
|
(16)
|
(23)
|
(74)
|
(67)
|
(52)
|
(43)
|
(45)
|
(86)
|
(92)
|
(60)
|
(52)
|
(56)
|
(52)
|
(54)
|
(56)
|
(58)
|
(68)
|
(75)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
51
N/A
|
43
-15%
|
49
+15%
|
62
+27%
|
65
+5%
|
71
+8%
|
61
-14%
|
6
-89%
|
(6)
N/A
|
(780)
-12 687%
|
(883)
-13%
|
(532)
+40%
|
(471)
+11%
|
(921)
-95%
|
(959)
-4%
|
(351)
+63%
|
(286)
+19%
|
(25)
+91%
|
(34)
-38%
|
(40)
-19%
|
(16)
+59%
|
(23)
-42%
|
(74)
-221%
|
(67)
+10%
|
(52)
+22%
|
(43)
+18%
|
(45)
-5%
|
(86)
-92%
|
(92)
-7%
|
(60)
+34%
|
(52)
+14%
|
(56)
-9%
|
(52)
+7%
|
(54)
-3%
|
(56)
-3%
|
(58)
-4%
|
(68)
-16%
|
(75)
-11%
|
|
| EPS (Diluted) |
0.28
N/A
|
0.24
-14%
|
0.25
+4%
|
0.28
+12%
|
0.33
+18%
|
0.35
+6%
|
0.29
-17%
|
0.03
-90%
|
-0.03
N/A
|
-3.63
-12 000%
|
-2.81
+23%
|
-1.37
+51%
|
-0.96
+30%
|
-1.63
-70%
|
-1.6
+2%
|
-0.58
+64%
|
-0.47
+19%
|
-0.04
+91%
|
-0.06
-50%
|
-0.07
-17%
|
-0.03
+57%
|
-0.04
-33%
|
-0.11
-175%
|
-0.96
-773%
|
-0.07
+93%
|
-0.62
-786%
|
-0.06
+90%
|
-1.24
-1 967%
|
-0.12
+90%
|
-0.72
-500%
|
-0.61
+15%
|
-0.67
-10%
|
-0.62
+7%
|
-0.64
-3%
|
-0.66
-3%
|
-0.69
-5%
|
-0.8
-16%
|
-0.89
-11%
|
|