Luk Hing Entertainment Group Holdings Ltd
HKEX:8052
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
L
|
Luk Hing Entertainment Group Holdings Ltd
HKEX:8052
|
HK |
|
Golden Wheel Tiandi Holdings Company Ltd
HKEX:1232
|
CN |
|
T
|
toridori Inc
TSE:9337
|
JP |
Income Statement
Earnings Waterfall
Luk Hing Entertainment Group Holdings Ltd
Income Statement
Luk Hing Entertainment Group Holdings Ltd
| Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
1
|
0
|
0
|
|
| Revenue |
110
N/A
|
129
+18%
|
128
-1%
|
128
+0%
|
134
+5%
|
137
+2%
|
156
+14%
|
186
+19%
|
184
-1%
|
207
+13%
|
212
+3%
|
208
-2%
|
220
+6%
|
225
+2%
|
205
-9%
|
179
-13%
|
168
-6%
|
158
-6%
|
176
+11%
|
193
+10%
|
185
-5%
|
160
-13%
|
125
-22%
|
92
-26%
|
71
-22%
|
59
-18%
|
76
+29%
|
85
+12%
|
91
+7%
|
96
+6%
|
91
-5%
|
123
+36%
|
111
-10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(20)
|
(24)
|
(24)
|
(24)
|
(24)
|
(27)
|
(31)
|
(36)
|
(40)
|
(45)
|
(47)
|
(47)
|
(53)
|
(54)
|
(50)
|
(47)
|
(45)
|
(45)
|
(49)
|
(50)
|
(48)
|
(42)
|
(32)
|
(27)
|
(21)
|
(18)
|
(23)
|
(24)
|
(26)
|
(27)
|
(27)
|
(25)
|
(22)
|
|
| Gross Profit |
90
N/A
|
106
+17%
|
104
-1%
|
105
+1%
|
111
+6%
|
111
+0%
|
125
+13%
|
150
+20%
|
144
-4%
|
162
+13%
|
165
+2%
|
161
-3%
|
168
+4%
|
172
+2%
|
154
-10%
|
131
-15%
|
123
-6%
|
114
-8%
|
126
+11%
|
143
+13%
|
136
-5%
|
119
-13%
|
93
-22%
|
65
-30%
|
50
-23%
|
40
-20%
|
53
+32%
|
60
+14%
|
65
+7%
|
69
+6%
|
64
-7%
|
98
+53%
|
89
-9%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(78)
|
(96)
|
(97)
|
(100)
|
(114)
|
(124)
|
(136)
|
(162)
|
(150)
|
(160)
|
(162)
|
(155)
|
(184)
|
(211)
|
(216)
|
(208)
|
(190)
|
(162)
|
(164)
|
(172)
|
(167)
|
(164)
|
(134)
|
(115)
|
(104)
|
(92)
|
(81)
|
(74)
|
(63)
|
(75)
|
(45)
|
(107)
|
(95)
|
|
| Selling, General & Administrative |
(54)
|
(67)
|
(66)
|
(67)
|
(77)
|
(82)
|
(91)
|
(108)
|
(102)
|
(110)
|
(108)
|
(101)
|
(113)
|
(124)
|
(123)
|
(110)
|
(90)
|
(95)
|
(103)
|
(116)
|
(124)
|
(107)
|
(83)
|
(67)
|
(56)
|
(53)
|
(42)
|
(44)
|
(43)
|
(44)
|
(42)
|
(55)
|
(46)
|
|
| Depreciation & Amortization |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(10)
|
(13)
|
(20)
|
(26)
|
(32)
|
(37)
|
(37)
|
(38)
|
(36)
|
(35)
|
(35)
|
(33)
|
(31)
|
(28)
|
(27)
|
(23)
|
(20)
|
(17)
|
(13)
|
(13)
|
(13)
|
(13)
|
(11)
|
|
| Other Operating Expenses |
(23)
|
(27)
|
(29)
|
(31)
|
(35)
|
(39)
|
(41)
|
(49)
|
(42)
|
(43)
|
(44)
|
(40)
|
(52)
|
(61)
|
(62)
|
(62)
|
(63)
|
(29)
|
(25)
|
(21)
|
(8)
|
(24)
|
(20)
|
(20)
|
(21)
|
(16)
|
(19)
|
(14)
|
(7)
|
(18)
|
10
|
(39)
|
(38)
|
|
| Operating Income |
13
N/A
|
10
-22%
|
7
-26%
|
5
-38%
|
(3)
N/A
|
(13)
-312%
|
(10)
+24%
|
(12)
-16%
|
(5)
+54%
|
3
N/A
|
3
+28%
|
6
+87%
|
(16)
N/A
|
(39)
-140%
|
(62)
-58%
|
(77)
-24%
|
(67)
+13%
|
(48)
+28%
|
(38)
+22%
|
(29)
+23%
|
(31)
-6%
|
(45)
-47%
|
(41)
+10%
|
(49)
-22%
|
(54)
-9%
|
(51)
+4%
|
(28)
+46%
|
(14)
+50%
|
2
N/A
|
(6)
N/A
|
19
N/A
|
(10)
N/A
|
(6)
+37%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(3)
|
(8)
|
(10)
|
(11)
|
(12)
|
(11)
|
(10)
|
(10)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(4)
|
(2)
|
(4)
|
(3)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(7)
|
(16)
|
(13)
|
(13)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
15
|
19
|
21
|
13
|
10
|
6
|
(29)
|
(36)
|
(35)
|
(45)
|
10
|
0
|
(5)
|
6
|
26
|
0
|
(1)
|
(1)
|
|
| Total Other Income |
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)
|
|
| Pre-Tax Income |
6
N/A
|
(6)
N/A
|
(6)
+4%
|
(9)
-43%
|
(12)
-44%
|
(13)
-8%
|
(10)
+24%
|
(12)
-16%
|
(5)
+54%
|
4
N/A
|
3
-10%
|
6
+87%
|
(16)
N/A
|
(42)
-158%
|
(59)
-40%
|
(72)
-22%
|
(59)
+18%
|
(39)
+35%
|
(36)
+8%
|
(29)
+17%
|
(35)
-20%
|
(82)
-131%
|
(83)
-2%
|
(93)
-11%
|
(107)
-16%
|
(49)
+54%
|
(34)
+31%
|
(23)
+32%
|
5
N/A
|
16
+205%
|
16
-2%
|
(11)
N/A
|
(8)
+30%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
6
|
(6)
|
(6)
|
(9)
|
(12)
|
(14)
|
(11)
|
(12)
|
(6)
|
3
|
3
|
6
|
(17)
|
(43)
|
(60)
|
(72)
|
(59)
|
(38)
|
(35)
|
(29)
|
(35)
|
(82)
|
(83)
|
(93)
|
(107)
|
(49)
|
(34)
|
(23)
|
5
|
16
|
16
|
(11)
|
(8)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
4
|
4
|
3
|
0
|
(1)
|
(1)
|
(1)
|
7
|
12
|
17
|
18
|
14
|
7
|
5
|
4
|
5
|
10
|
13
|
15
|
20
|
17
|
11
|
8
|
1
|
(1)
|
0
|
2
|
9
|
|
| Net Income (Common) |
6
N/A
|
(6)
N/A
|
(6)
+4%
|
(9)
-43%
|
(11)
-27%
|
(9)
+15%
|
(7)
+25%
|
(10)
-38%
|
(6)
+34%
|
2
N/A
|
2
-12%
|
5
+158%
|
(10)
N/A
|
(31)
-211%
|
(43)
-41%
|
(54)
-25%
|
(45)
+16%
|
(32)
+30%
|
(30)
+4%
|
(25)
+16%
|
(30)
-19%
|
(72)
-138%
|
(71)
+2%
|
(77)
-9%
|
(87)
-13%
|
(32)
+63%
|
(23)
+30%
|
(15)
+34%
|
6
N/A
|
15
+151%
|
16
+7%
|
(9)
N/A
|
1
N/A
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.33
-3 200%
|
-0.03
+91%
|
-0.04
-33%
|
-0.04
N/A
|
-0.13
-225%
|
-0.01
+92%
|
-0.05
-400%
|
0.01
N/A
|
0.04
+300%
|
0.03
-25%
|
-0.02
N/A
|
0
N/A
|
|