Classified Group (Holdings) Ltd
HKEX:8232
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Classified Group (Holdings) Ltd
HKEX:8232
|
HK |
|
N
|
N2N Connect Bhd
KLSE:N2N
|
MY |
|
Vinci SA
PAR:DG
|
FR |
Income Statement
Earnings Waterfall
Classified Group (Holdings) Ltd
Income Statement
Classified Group (Holdings) Ltd
| Dec-2015 | Mar-2016 | Jun-2016 | 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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
176
N/A
|
179
+2%
|
178
-1%
|
175
-2%
|
168
-4%
|
156
-7%
|
147
-6%
|
139
-5%
|
134
-3%
|
130
-3%
|
126
-3%
|
123
-2%
|
120
-3%
|
118
-1%
|
117
-1%
|
114
-2%
|
107
-6%
|
98
-9%
|
88
-10%
|
76
-13%
|
57
-25%
|
60
+4%
|
55
-9%
|
58
+6%
|
60
+3%
|
57
-5%
|
52
-8%
|
44
-15%
|
37
-16%
|
36
-3%
|
35
-4%
|
35
0%
|
36
+4%
|
36
-1%
|
36
-1%
|
35
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(41)
|
(40)
|
(39)
|
(38)
|
(36)
|
(35)
|
(34)
|
(33)
|
(33)
|
(31)
|
(30)
|
(28)
|
(27)
|
(27)
|
(27)
|
(28)
|
(27)
|
(24)
|
(23)
|
(19)
|
(13)
|
(16)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(12)
|
(20)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(9)
|
(9)
|
|
| Gross Profit |
135
N/A
|
139
+3%
|
139
+0%
|
137
-2%
|
132
-4%
|
121
-8%
|
113
-7%
|
106
-6%
|
102
-4%
|
99
-2%
|
96
-3%
|
95
-1%
|
93
-3%
|
91
-2%
|
89
-1%
|
86
-4%
|
81
-6%
|
74
-8%
|
66
-12%
|
58
-12%
|
44
-23%
|
44
+0%
|
42
-5%
|
44
+5%
|
45
+2%
|
42
-6%
|
37
-12%
|
32
-14%
|
18
-44%
|
17
-4%
|
17
+1%
|
17
-2%
|
19
+11%
|
19
-1%
|
27
+43%
|
26
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(130)
|
(137)
|
(140)
|
(142)
|
(143)
|
(137)
|
(135)
|
(138)
|
(131)
|
(131)
|
(117)
|
(110)
|
(110)
|
(112)
|
(110)
|
(106)
|
(93)
|
(93)
|
(78)
|
(64)
|
(55)
|
(49)
|
(48)
|
(52)
|
(57)
|
(54)
|
(49)
|
(42)
|
(38)
|
(37)
|
(35)
|
(35)
|
(32)
|
(35)
|
(33)
|
(34)
|
|
| Selling, General & Administrative |
(100)
|
(101)
|
(102)
|
(103)
|
(105)
|
(104)
|
(104)
|
(105)
|
(103)
|
(99)
|
(95)
|
(90)
|
(86)
|
(80)
|
(77)
|
(72)
|
(63)
|
(60)
|
(53)
|
(45)
|
(39)
|
(39)
|
(39)
|
(40)
|
(41)
|
(39)
|
(36)
|
(32)
|
(28)
|
(27)
|
(25)
|
(25)
|
(25)
|
(24)
|
(25)
|
(25)
|
|
| Depreciation & Amortization |
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(10)
|
(12)
|
(15)
|
(18)
|
(17)
|
(17)
|
(16)
|
(10)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
0
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
(22)
|
(28)
|
(29)
|
(30)
|
(29)
|
(23)
|
(22)
|
(24)
|
(19)
|
(24)
|
(16)
|
(14)
|
(18)
|
(22)
|
(21)
|
(20)
|
(12)
|
(15)
|
(8)
|
(3)
|
(7)
|
(0)
|
(1)
|
(5)
|
(8)
|
(8)
|
(6)
|
(4)
|
(5)
|
(6)
|
(10)
|
(7)
|
(5)
|
(8)
|
(6)
|
(6)
|
|
| Operating Income |
5
N/A
|
2
-64%
|
(1)
N/A
|
(6)
-621%
|
(11)
-98%
|
(16)
-42%
|
(22)
-43%
|
(32)
-42%
|
(29)
+7%
|
(32)
-7%
|
(20)
+36%
|
(15)
+25%
|
(18)
-18%
|
(21)
-19%
|
(20)
+5%
|
(20)
+0%
|
(12)
+40%
|
(18)
-49%
|
(12)
+32%
|
(7)
+44%
|
(11)
-59%
|
(5)
+54%
|
(6)
-25%
|
(8)
-28%
|
(13)
-55%
|
(12)
+6%
|
(12)
+2%
|
(10)
+10%
|
(20)
-92%
|
(20)
-1%
|
(18)
+10%
|
(18)
-2%
|
(13)
+30%
|
(16)
-28%
|
(7)
+60%
|
(8)
-15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Recurring Items |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
(7)
|
(6)
|
0
|
0
|
(0)
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
(5)
|
(4)
|
7
|
0
|
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(0)
|
|
| Total Other Income |
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
1
|
1
|
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
|
|
| Pre-Tax Income |
4
N/A
|
1
-80%
|
(2)
N/A
|
(6)
-257%
|
(12)
-86%
|
(16)
-38%
|
(30)
-81%
|
(39)
-31%
|
(36)
+7%
|
(32)
+12%
|
(20)
+37%
|
(15)
+26%
|
(21)
-40%
|
(21)
+0%
|
(20)
+2%
|
(21)
-1%
|
(18)
+11%
|
(19)
-5%
|
(18)
+7%
|
(12)
+32%
|
(4)
+64%
|
(5)
-24%
|
(7)
-32%
|
(9)
-29%
|
(17)
-85%
|
(16)
+5%
|
(16)
+2%
|
(15)
+7%
|
(20)
-39%
|
(21)
-3%
|
(19)
+9%
|
(19)
-1%
|
(15)
+21%
|
(17)
-9%
|
(8)
+50%
|
(8)
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
3
|
(1)
|
(4)
|
(8)
|
(13)
|
(17)
|
(30)
|
(39)
|
(36)
|
(32)
|
(20)
|
(15)
|
(21)
|
(21)
|
(21)
|
(21)
|
(17)
|
(18)
|
(17)
|
(11)
|
(5)
|
(6)
|
(8)
|
(10)
|
(19)
|
(18)
|
(17)
|
(16)
|
(20)
|
(21)
|
(19)
|
(19)
|
(15)
|
(17)
|
(8)
|
(8)
|
|
| 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
|
0
|
0
|
0
|
|
| Net Income |
3
N/A
|
(1)
N/A
|
(3)
-332%
|
(8)
-133%
|
(13)
-65%
|
(17)
-30%
|
(30)
-76%
|
(39)
-32%
|
(36)
+8%
|
(33)
+9%
|
(24)
+26%
|
(19)
+20%
|
(26)
-36%
|
(25)
+4%
|
(21)
+14%
|
(21)
+0%
|
(17)
+19%
|
(18)
-5%
|
(17)
+8%
|
(13)
+24%
|
(16)
-29%
|
(16)
0%
|
(19)
-13%
|
(15)
+21%
|
(17)
-12%
|
(14)
+14%
|
(13)
+6%
|
(16)
-23%
|
(20)
-24%
|
(21)
-2%
|
(19)
+9%
|
(19)
-1%
|
(15)
+20%
|
(17)
-9%
|
(8)
+50%
|
(8)
+0%
|
|
| EPS (Diluted) |
0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.04
-33%
|
-0.05
-25%
|
-0.08
-60%
|
-0.1
-25%
|
-0.09
+10%
|
-0.08
+11%
|
-0.06
+25%
|
-0.04
+33%
|
-0.05
-25%
|
-0.05
N/A
|
-0.04
+20%
|
-0.05
-25%
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.02
+50%
|
-0.61
-2 950%
|
-0.03
+95%
|
-0.04
-33%
|
-0.02
+50%
|
-0.62
-3 000%
|
-0.04
+94%
|
-0.04
N/A
|
-0.04
N/A
|
-0.77
-1 825%
|
-0.78
-1%
|
-0.71
+9%
|
-0.85
-20%
|
-0.49
+42%
|
-0.53
-8%
|
-0.15
+72%
|
-0.14
+7%
|
|