Greatwalle Inc
HKEX:8315
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Greatwalle Inc
HKEX:8315
|
HK |
|
Syngene International Ltd
NSE:SYNGENE
|
IN |
|
S
|
Shibusawa Warehouse Co Ltd
TSE:9304
|
JP |
|
Why How Do Co Inc
TSE:3823
|
JP |
|
Shanghai Moons' Electric Co Ltd
SSE:603728
|
CN |
Income Statement
Earnings Waterfall
Greatwalle Inc
Income Statement
Greatwalle Inc
| Jun-2015 | Sep-2015 | 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 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Revenue |
136
N/A
|
142
+4%
|
146
+3%
|
146
+0%
|
151
+3%
|
150
0%
|
148
-2%
|
146
-1%
|
137
-6%
|
131
-5%
|
123
-6%
|
112
-9%
|
94
-16%
|
74
-21%
|
54
-28%
|
37
-31%
|
26
-29%
|
20
-25%
|
19
-2%
|
41
+115%
|
70
+70%
|
78
+12%
|
85
+9%
|
62
-27%
|
103
+65%
|
104
+1%
|
102
-2%
|
57
-44%
|
62
+9%
|
74
+19%
|
79
+7%
|
81
+3%
|
86
+7%
|
78
-9%
|
55
-30%
|
77
+41%
|
48
-38%
|
43
-10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(111)
|
(116)
|
(118)
|
(119)
|
(121)
|
(120)
|
(119)
|
(115)
|
(111)
|
(107)
|
(102)
|
(97)
|
(85)
|
(70)
|
(52)
|
(38)
|
(26)
|
(19)
|
(18)
|
(32)
|
(56)
|
(64)
|
(71)
|
(57)
|
(95)
|
(97)
|
(96)
|
(56)
|
(60)
|
(69)
|
(74)
|
(77)
|
(83)
|
(76)
|
(57)
|
(74)
|
(43)
|
(38)
|
|
| Gross Profit |
26
N/A
|
27
+4%
|
27
+3%
|
28
+0%
|
30
+9%
|
30
+0%
|
29
-5%
|
31
+7%
|
26
-16%
|
23
-10%
|
21
-11%
|
14
-31%
|
8
-41%
|
4
-48%
|
2
-62%
|
(1)
N/A
|
0
N/A
|
1
+1 636%
|
1
+89%
|
9
+610%
|
14
+56%
|
14
+2%
|
14
-4%
|
6
-61%
|
8
+45%
|
6
-19%
|
6
-6%
|
1
-79%
|
2
+64%
|
4
+110%
|
5
+8%
|
4
-8%
|
4
-15%
|
2
-39%
|
(3)
N/A
|
3
N/A
|
5
+95%
|
5
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(21)
|
(23)
|
(26)
|
(27)
|
(28)
|
(28)
|
(31)
|
(25)
|
(32)
|
(34)
|
(34)
|
(43)
|
(91)
|
(92)
|
(56)
|
(46)
|
(87)
|
(91)
|
(75)
|
(44)
|
(75)
|
(66)
|
(65)
|
(27)
|
(39)
|
(47)
|
(46)
|
(25)
|
(26)
|
(22)
|
(20)
|
(21)
|
(21)
|
(25)
|
(24)
|
(40)
|
(18)
|
2
|
|
| Selling, General & Administrative |
(21)
|
(23)
|
(27)
|
(27)
|
(28)
|
(28)
|
(30)
|
(36)
|
(42)
|
(44)
|
(43)
|
(38)
|
(37)
|
(39)
|
(55)
|
(43)
|
(55)
|
(58)
|
(41)
|
(41)
|
(71)
|
(64)
|
(64)
|
(27)
|
(46)
|
(45)
|
(44)
|
(21)
|
(21)
|
(18)
|
(17)
|
(18)
|
(19)
|
(22)
|
(22)
|
(37)
|
(16)
|
(6)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(7)
|
(4)
|
(3)
|
(2)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
14
|
14
|
14
|
14
|
1
|
(49)
|
(50)
|
2
|
2
|
(31)
|
(31)
|
(31)
|
0
|
1
|
4
|
4
|
3
|
12
|
3
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(3)
|
0
|
8
|
|
| Operating Income |
5
N/A
|
4
-33%
|
1
-71%
|
0
-80%
|
2
+1 117%
|
2
-6%
|
(2)
N/A
|
6
N/A
|
(6)
N/A
|
(10)
-73%
|
(13)
-19%
|
(29)
-132%
|
(82)
-183%
|
(88)
-7%
|
(54)
+38%
|
(47)
+14%
|
(87)
-86%
|
(91)
-4%
|
(74)
+18%
|
(35)
+53%
|
(61)
-75%
|
(51)
+16%
|
(51)
+0%
|
(21)
+59%
|
(31)
-46%
|
(40)
-31%
|
(40)
+0%
|
(24)
+41%
|
(24)
+1%
|
(18)
+25%
|
(15)
+15%
|
(17)
-12%
|
(18)
-6%
|
(23)
-31%
|
(27)
-17%
|
(37)
-37%
|
(12)
+67%
|
7
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(2)
|
1
|
6
|
5
|
5
|
1
|
(6)
|
(6)
|
(1)
|
(2)
|
(1)
|
(1)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
0
|
0
|
(51)
|
(39)
|
0
|
0
|
0
|
(2)
|
0
|
2
|
2
|
4
|
0
|
4
|
4
|
(13)
|
(12)
|
(10)
|
(9)
|
2
|
10
|
8
|
8
|
28
|
24
|
(3)
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(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
|
|
| Pre-Tax Income |
5
N/A
|
3
-34%
|
(1)
N/A
|
1
N/A
|
9
+588%
|
8
-13%
|
4
-53%
|
7
+99%
|
(12)
N/A
|
(16)
-39%
|
(14)
+17%
|
(82)
-502%
|
(84)
-1%
|
(89)
-6%
|
(109)
-24%
|
(88)
+19%
|
(90)
-1%
|
(93)
-4%
|
(76)
+18%
|
(39)
+49%
|
(65)
-68%
|
(54)
+18%
|
(54)
0%
|
(19)
+65%
|
(35)
-85%
|
(40)
-15%
|
(40)
+0%
|
(39)
+2%
|
(39)
+2%
|
(30)
+21%
|
(27)
+10%
|
(16)
+40%
|
(9)
+44%
|
(17)
-80%
|
(20)
-23%
|
(12)
+42%
|
11
N/A
|
3
-73%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
4
|
2
|
(2)
|
(0)
|
7
|
6
|
1
|
6
|
(13)
|
(17)
|
(14)
|
(82)
|
(83)
|
(88)
|
(109)
|
(88)
|
(90)
|
(93)
|
(76)
|
(39)
|
(65)
|
(54)
|
(54)
|
(19)
|
(35)
|
(40)
|
(40)
|
(39)
|
(39)
|
(30)
|
(27)
|
(17)
|
(9)
|
(17)
|
(20)
|
(12)
|
11
|
3
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
7
|
7
|
6
|
9
|
3
|
4
|
5
|
3
|
0
|
2
|
1
|
1
|
2
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
0
|
0
|
0
|
4
|
1
|
(0)
|
2
|
|
| Net Income (Common) |
4
N/A
|
2
-39%
|
(2)
N/A
|
(0)
+97%
|
7
N/A
|
6
-22%
|
1
-77%
|
6
+400%
|
(12)
N/A
|
(15)
-32%
|
(12)
+22%
|
(75)
-520%
|
(76)
-2%
|
(82)
-7%
|
(100)
-22%
|
(85)
+15%
|
(85)
0%
|
(88)
-3%
|
(73)
+16%
|
(39)
+47%
|
(63)
-63%
|
(52)
+17%
|
(53)
0%
|
(17)
+68%
|
(32)
-89%
|
(37)
-17%
|
(38)
0%
|
(36)
+5%
|
(35)
+1%
|
(27)
+23%
|
(24)
+12%
|
(16)
+32%
|
(9)
+44%
|
(16)
-79%
|
(17)
-3%
|
(11)
+37%
|
10
N/A
|
5
-51%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.03
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.42
-4 100%
|
-0.08
+81%
|
-0.08
N/A
|
-0.1
-25%
|
-0.45
-350%
|
-0.09
+80%
|
-0.09
N/A
|
-0.07
+22%
|
-0.15
-114%
|
-0.24
-60%
|
-0.18
+25%
|
-0.15
+17%
|
-0.06
+60%
|
-0.1
-67%
|
-0.07
+30%
|
-0.07
N/A
|
-0.07
N/A
|
-0.06
+14%
|
-0.05
+17%
|
-0.04
+20%
|
-0.03
+25%
|
-0.02
+33%
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
0.02
N/A
|
0.01
-50%
|
|