Ling Yui Holdings Ltd
HKEX:784
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Ling Yui Holdings Ltd
HKEX:784
|
HK |
Income Statement
Earnings Waterfall
Ling Yui Holdings Ltd
Income Statement
Ling Yui Holdings Ltd
| Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
2
|
2
|
2
|
2
|
2
|
2
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
|
| Revenue |
289
N/A
|
377
+30%
|
453
+20%
|
373
-18%
|
241
-35%
|
295
+23%
|
0
N/A
|
344
N/A
|
307
-11%
|
239
-22%
|
223
-7%
|
194
-13%
|
204
+5%
|
215
+5%
|
185
-14%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(288)
|
(355)
|
(425)
|
(354)
|
(222)
|
(270)
|
0
|
(320)
|
(282)
|
(246)
|
(229)
|
(165)
|
(174)
|
(184)
|
(160)
|
|
| Gross Profit |
1
N/A
|
22
+2 378%
|
28
+28%
|
19
-31%
|
19
-1%
|
26
+35%
|
0
N/A
|
25
N/A
|
25
+2%
|
(7)
N/A
|
(6)
+11%
|
29
N/A
|
30
+5%
|
31
+3%
|
25
-19%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(23)
|
(26)
|
(25)
|
(22)
|
(22)
|
(22)
|
0
|
(20)
|
(24)
|
(27)
|
(28)
|
(28)
|
(26)
|
(50)
|
(49)
|
|
| Selling, General & Administrative |
(24)
|
(27)
|
(26)
|
(24)
|
(26)
|
(26)
|
0
|
(23)
|
(24)
|
(27)
|
(28)
|
(28)
|
(27)
|
(51)
|
(49)
|
|
| Other Operating Expenses |
1
|
1
|
1
|
3
|
4
|
4
|
4
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(22)
N/A
|
(4)
+82%
|
3
N/A
|
(3)
N/A
|
(3)
-1%
|
4
N/A
|
0
N/A
|
5
N/A
|
1
-79%
|
(34)
N/A
|
(34)
0%
|
1
N/A
|
4
+293%
|
(19)
N/A
|
(24)
-22%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
5
|
5
|
0
|
0
|
(0)
|
2
|
2
|
0
|
1
|
1
|
0
|
3
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(24)
N/A
|
(6)
+76%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
2
+1 525%
|
0
N/A
|
3
N/A
|
2
-32%
|
(33)
N/A
|
(35)
-8%
|
1
N/A
|
4
+476%
|
(21)
N/A
|
(22)
-6%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
4
|
3
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
3
|
3
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(20)
|
(3)
|
0
|
0
|
(1)
|
1
|
0
|
2
|
2
|
(30)
|
(33)
|
1
|
4
|
(21)
|
(22)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(20)
N/A
|
(3)
+88%
|
0
N/A
|
0
-100%
|
(1)
N/A
|
1
N/A
|
0
N/A
|
2
N/A
|
2
-21%
|
(30)
N/A
|
(33)
-9%
|
1
N/A
|
4
+476%
|
(21)
N/A
|
(22)
-6%
|
|
| EPS (Diluted) |
-0.03
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
0
N/A
|
0
N/A
|
-0.03
N/A
|
-0.03
N/A
|
|