GME Group Holdings Ltd
HKEX:8188
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
GME Group Holdings Ltd
HKEX:8188
|
HK |
|
Ruifeng Power Group Company Ltd
HKEX:2025
|
CN |
|
X
|
Xinjiang Beixin Road & Bridge Group Co Ltd
SZSE:002307
|
CN |
|
X
|
Xin Hwa Holdings Bhd
KLSE:XINHWA
|
MY |
|
Suzhou MedicalSystem Technology Co Ltd
SSE:603990
|
CN |
|
Kyokuto Securities Co Ltd
TSE:8706
|
JP |
|
Softing AG
XETRA:SYT
|
DE |
|
Ter Beke NV
LSE:0G8L
|
BE |
Income Statement
Earnings Waterfall
GME Group Holdings Ltd
Income Statement
GME Group Holdings Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
2
|
3
|
0
|
0
|
|
| Revenue |
159
N/A
|
171
+8%
|
178
+4%
|
164
-8%
|
157
-4%
|
163
+4%
|
164
+0%
|
165
+1%
|
141
-15%
|
119
-16%
|
95
-20%
|
75
-21%
|
81
+8%
|
85
+6%
|
105
+23%
|
118
+12%
|
135
+14%
|
158
+18%
|
200
+26%
|
327
+64%
|
444
+36%
|
495
+12%
|
535
+8%
|
483
-10%
|
441
-9%
|
432
-2%
|
455
+5%
|
427
-6%
|
550
+29%
|
812
+48%
|
815
+0%
|
758
-7%
|
941
+24%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(116)
|
(129)
|
(136)
|
(131)
|
(129)
|
(134)
|
(136)
|
(141)
|
(128)
|
(111)
|
(95)
|
(79)
|
(87)
|
(86)
|
(98)
|
(105)
|
(115)
|
(138)
|
(176)
|
(293)
|
(411)
|
(460)
|
(501)
|
(462)
|
(427)
|
(418)
|
(440)
|
(406)
|
(440)
|
(622)
|
(657)
|
(613)
|
(790)
|
|
| Gross Profit |
43
N/A
|
42
-1%
|
41
-2%
|
32
-22%
|
28
-14%
|
30
+6%
|
28
-6%
|
23
-16%
|
13
-44%
|
8
-39%
|
(0)
N/A
|
(4)
-2 877%
|
(6)
-29%
|
(1)
+85%
|
7
N/A
|
12
+67%
|
20
+58%
|
20
+3%
|
24
+17%
|
34
+42%
|
32
-4%
|
34
+6%
|
34
-2%
|
21
-37%
|
14
-34%
|
14
-3%
|
15
+11%
|
22
+44%
|
110
+407%
|
190
+73%
|
158
-17%
|
145
-8%
|
151
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(20)
|
(27)
|
(26)
|
(27)
|
(28)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(23)
|
(22)
|
(19)
|
(22)
|
(22)
|
(23)
|
(25)
|
(24)
|
(23)
|
(22)
|
(23)
|
(22)
|
(9)
|
(26)
|
(26)
|
(36)
|
(52)
|
(49)
|
(40)
|
(43)
|
|
| Selling, General & Administrative |
(20)
|
(27)
|
(27)
|
(27)
|
(28)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(25)
|
(25)
|
(26)
|
(27)
|
(25)
|
(26)
|
(26)
|
(27)
|
(37)
|
(54)
|
(49)
|
(43)
|
(47)
|
|
| Other Operating Expenses |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
4
|
1
|
1
|
(0)
|
(2)
|
2
|
2
|
4
|
3
|
3
|
17
|
1
|
1
|
1
|
1
|
0
|
4
|
5
|
|
| Operating Income |
23
N/A
|
15
-33%
|
15
-1%
|
6
-64%
|
(0)
N/A
|
8
N/A
|
6
-22%
|
1
-87%
|
(11)
N/A
|
(16)
-48%
|
(24)
-50%
|
(27)
-15%
|
(28)
-4%
|
(23)
+18%
|
(15)
+38%
|
(7)
+54%
|
(2)
+65%
|
(2)
+21%
|
1
N/A
|
8
+912%
|
9
+3%
|
11
+31%
|
11
0%
|
(2)
N/A
|
(9)
-286%
|
4
N/A
|
(11)
N/A
|
(4)
+62%
|
74
N/A
|
137
+86%
|
109
-21%
|
105
-4%
|
109
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
7
|
7
|
3
|
0
|
6
|
15
|
15
|
0
|
8
|
0
|
1
|
1
|
(2)
|
(2)
|
0
|
|
| Total Other Income |
0
|
(1)
|
(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 |
23
N/A
|
15
-34%
|
15
+0%
|
5
-64%
|
(0)
N/A
|
8
N/A
|
6
-23%
|
1
-87%
|
(11)
N/A
|
(16)
-48%
|
(24)
-50%
|
(28)
-15%
|
(28)
-3%
|
(24)
+17%
|
(15)
+38%
|
(7)
+53%
|
1
N/A
|
5
+223%
|
7
+59%
|
15
+106%
|
11
-25%
|
11
-1%
|
17
+53%
|
11
-32%
|
5
-58%
|
3
-41%
|
(5)
N/A
|
(7)
-53%
|
71
N/A
|
134
+90%
|
104
-22%
|
100
-4%
|
105
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
3
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
2
|
1
|
1
|
1
|
1
|
(9)
|
(21)
|
(19)
|
(18)
|
(18)
|
|
| Income from Continuing Operations |
18
|
10
|
11
|
3
|
(2)
|
6
|
5
|
1
|
(10)
|
(14)
|
(21)
|
(27)
|
(28)
|
(24)
|
(17)
|
(8)
|
1
|
4
|
6
|
13
|
10
|
11
|
18
|
14
|
6
|
4
|
(3)
|
(6)
|
61
|
113
|
86
|
83
|
87
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
18
N/A
|
10
-41%
|
11
+4%
|
3
-74%
|
(2)
N/A
|
6
N/A
|
5
-22%
|
1
-90%
|
(10)
N/A
|
(14)
-45%
|
(21)
-45%
|
(27)
-29%
|
(28)
-6%
|
(24)
+15%
|
(17)
+30%
|
(8)
+53%
|
1
N/A
|
4
+302%
|
6
+55%
|
13
+106%
|
10
-19%
|
11
+3%
|
18
+64%
|
14
-22%
|
6
-58%
|
4
-38%
|
(3)
N/A
|
(6)
-73%
|
61
N/A
|
113
+84%
|
86
-24%
|
83
-3%
|
87
+5%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.03
-40%
|
0.03
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.04
-33%
|
-0.05
-25%
|
-0.06
-20%
|
-0.05
+17%
|
-0.03
+40%
|
-0.02
+33%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.03
+200%
|
0.02
-33%
|
0.02
N/A
|
0.04
+100%
|
0.03
-25%
|
0.01
-67%
|
0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.13
N/A
|
0.23
+77%
|
0.18
-22%
|
0.17
-6%
|
0.18
+6%
|
|