Sling Group Holdings Ltd
HKEX:8285
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sling Group Holdings Ltd
HKEX:8285
|
HK |
Income Statement
Earnings Waterfall
Sling Group Holdings Ltd
Income Statement
Sling Group Holdings Ltd
| 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 |
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
|
| Revenue |
131
N/A
|
140
+7%
|
146
+4%
|
137
-7%
|
115
-16%
|
95
-17%
|
89
-7%
|
96
+8%
|
116
+21%
|
130
+12%
|
135
+4%
|
129
-4%
|
110
-15%
|
105
-4%
|
96
-9%
|
103
+7%
|
117
+14%
|
123
+5%
|
128
+4%
|
103
-20%
|
85
-18%
|
62
-26%
|
66
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
(62)
|
(67)
|
(72)
|
(69)
|
(60)
|
(52)
|
(48)
|
(51)
|
(58)
|
(62)
|
(62)
|
(59)
|
(49)
|
(47)
|
(44)
|
(47)
|
(56)
|
(61)
|
(61)
|
(49)
|
(45)
|
(28)
|
(28)
|
|
| Gross Profit |
69
N/A
|
73
+6%
|
74
+1%
|
68
-8%
|
54
-20%
|
43
-21%
|
41
-6%
|
45
+12%
|
58
+29%
|
68
+17%
|
73
+7%
|
70
-3%
|
61
-14%
|
58
-4%
|
52
-11%
|
56
+7%
|
61
+10%
|
62
+1%
|
67
+8%
|
54
-20%
|
40
-26%
|
35
-13%
|
37
+8%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(81)
|
(86)
|
(87)
|
(85)
|
(79)
|
(67)
|
(64)
|
(57)
|
(65)
|
(75)
|
(85)
|
(83)
|
(77)
|
(74)
|
(69)
|
(69)
|
(71)
|
(70)
|
(69)
|
(60)
|
(48)
|
(37)
|
(36)
|
|
| Selling, General & Administrative |
(92)
|
(97)
|
(96)
|
(92)
|
(84)
|
(72)
|
(68)
|
(69)
|
(77)
|
(86)
|
(88)
|
(87)
|
(79)
|
(76)
|
(71)
|
(73)
|
(75)
|
(75)
|
(72)
|
(61)
|
(54)
|
(43)
|
(44)
|
|
| Other Operating Expenses |
11
|
11
|
9
|
7
|
5
|
6
|
4
|
12
|
12
|
11
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
5
|
3
|
0
|
5
|
7
|
8
|
|
| Operating Income |
(12)
N/A
|
(13)
-7%
|
(13)
-2%
|
(17)
-27%
|
(25)
-46%
|
(24)
+5%
|
(23)
+2%
|
(12)
+48%
|
(6)
+47%
|
(7)
-11%
|
(12)
-76%
|
(13)
-3%
|
(16)
-27%
|
(15)
+6%
|
(17)
-11%
|
(14)
+19%
|
(10)
+28%
|
(7)
+25%
|
(2)
+73%
|
(7)
-230%
|
(8)
-28%
|
(2)
+74%
|
2
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
5
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(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
|
|
| Pre-Tax Income |
(13)
N/A
|
(14)
-8%
|
(14)
-2%
|
(18)
-30%
|
(26)
-44%
|
(24)
+5%
|
(17)
+29%
|
(12)
+28%
|
(7)
+46%
|
(8)
-11%
|
(11)
-47%
|
(13)
-20%
|
(17)
-27%
|
(16)
+5%
|
(17)
-9%
|
(15)
+16%
|
(11)
+26%
|
(8)
+22%
|
(6)
+34%
|
(8)
-49%
|
(11)
-27%
|
(4)
+66%
|
(0)
+89%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
1
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
|
| Income from Continuing Operations |
(12)
|
(14)
|
(16)
|
(20)
|
(27)
|
(26)
|
(17)
|
(12)
|
(6)
|
(7)
|
(10)
|
(12)
|
(16)
|
(15)
|
(17)
|
(14)
|
(11)
|
(8)
|
(7)
|
(10)
|
(11)
|
(4)
|
(0)
|
|
| Income to Minority Interest |
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
(0)
|
0
|
|
| Net Income (Common) |
(12)
N/A
|
(14)
-15%
|
(17)
-24%
|
(21)
-25%
|
(27)
-30%
|
(26)
+5%
|
(16)
+38%
|
(11)
+34%
|
(5)
+53%
|
(6)
-16%
|
(9)
-49%
|
(11)
-26%
|
(14)
-32%
|
(14)
+4%
|
(16)
-18%
|
(14)
+14%
|
(11)
+24%
|
(9)
+19%
|
(8)
+5%
|
(11)
-34%
|
(10)
+9%
|
(4)
+63%
|
0
N/A
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.04
-33%
|
-0.05
-25%
|
-0.05
N/A
|
-0.03
+40%
|
-0.02
+33%
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
|