Xinyi Electric Storage Holdings Ltd
HKEX:8328
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Xinyi Electric Storage Holdings Ltd
HKEX:8328
|
HK |
|
Tencent Holdings Ltd
HKEX:700
|
CN |
|
Sinocelltech Group Ltd
SSE:688520
|
CN |
|
Greenlam Industries Ltd
NSE:GREENLAM
|
IN |
|
Energy Transfer LP
NYSE:ET
|
US |
Income Statement
Earnings Waterfall
Xinyi Electric Storage Holdings Ltd
Income Statement
Xinyi Electric Storage 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
15
|
9
|
18
|
0
|
0
|
|
| Revenue |
46
N/A
|
48
+4%
|
49
+2%
|
49
+1%
|
49
+1%
|
48
-3%
|
47
-2%
|
64
+35%
|
110
+73%
|
126
+15%
|
165
+30%
|
185
+13%
|
170
-8%
|
184
+8%
|
180
-2%
|
177
-2%
|
203
+15%
|
192
-5%
|
197
+3%
|
223
+13%
|
218
-2%
|
232
+6%
|
253
+9%
|
318
+26%
|
506
+59%
|
569
+12%
|
741
+30%
|
950
+28%
|
1 066
+12%
|
1 239
+16%
|
1 267
+2%
|
1 332
+5%
|
1 392
+5%
|
1 487
+7%
|
1 234
-17%
|
1 065
-14%
|
1 048
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(28)
|
(30)
|
(32)
|
(33)
|
(35)
|
(36)
|
(37)
|
(51)
|
(86)
|
(97)
|
(120)
|
(136)
|
(124)
|
(135)
|
(138)
|
(133)
|
(153)
|
(147)
|
(152)
|
(173)
|
(167)
|
(179)
|
(193)
|
(241)
|
(380)
|
(421)
|
(559)
|
(743)
|
(901)
|
(1 075)
|
(1 124)
|
(1 186)
|
(1 197)
|
(1 239)
|
(1 031)
|
(890)
|
(868)
|
|
| Gross Profit |
18
N/A
|
18
+1%
|
17
-3%
|
16
-8%
|
14
-10%
|
12
-16%
|
10
-16%
|
12
+23%
|
24
+95%
|
30
+24%
|
45
+51%
|
50
+11%
|
46
-7%
|
49
+6%
|
42
-14%
|
44
+4%
|
50
+14%
|
45
-11%
|
45
+0%
|
49
+9%
|
51
+3%
|
53
+4%
|
60
+14%
|
77
+29%
|
126
+64%
|
148
+17%
|
182
+23%
|
207
+14%
|
165
-20%
|
164
-1%
|
143
-13%
|
146
+2%
|
195
+34%
|
248
+27%
|
203
-18%
|
175
-14%
|
181
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(20)
|
(24)
|
(25)
|
(22)
|
(13)
|
(9)
|
(9)
|
(7)
|
(10)
|
(14)
|
(21)
|
2
|
(29)
|
25
|
27
|
0
|
(26)
|
(25)
|
(26)
|
(28)
|
(35)
|
(26)
|
(31)
|
(42)
|
(38)
|
(60)
|
(68)
|
(69)
|
(92)
|
(89)
|
(82)
|
(80)
|
(85)
|
(132)
|
(171)
|
(171)
|
(116)
|
|
| Selling, General & Administrative |
(20)
|
(24)
|
(25)
|
(23)
|
(14)
|
(12)
|
(13)
|
(14)
|
(16)
|
(19)
|
(27)
|
(33)
|
(34)
|
(34)
|
(32)
|
(30)
|
(32)
|
(31)
|
(33)
|
(35)
|
(37)
|
(42)
|
(45)
|
(56)
|
(74)
|
(85)
|
(96)
|
(96)
|
(97)
|
(108)
|
(126)
|
(145)
|
(155)
|
(171)
|
(185)
|
(187)
|
(192)
|
|
| Depreciation & Amortization |
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
|
(1)
|
0
|
(6)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
2
|
3
|
4
|
6
|
6
|
5
|
6
|
35
|
5
|
59
|
59
|
30
|
6
|
6
|
7
|
7
|
2
|
16
|
14
|
15
|
36
|
25
|
28
|
27
|
5
|
19
|
44
|
66
|
71
|
39
|
19
|
16
|
75
|
|
| Operating Income |
(3)
N/A
|
(6)
-122%
|
(8)
-29%
|
(7)
+18%
|
1
N/A
|
3
+113%
|
1
-51%
|
5
+257%
|
14
+166%
|
16
+16%
|
24
+53%
|
51
+112%
|
17
-66%
|
74
+323%
|
69
-7%
|
44
-36%
|
24
-45%
|
19
-20%
|
19
-2%
|
21
+9%
|
16
-24%
|
27
+73%
|
29
+9%
|
35
+21%
|
88
+149%
|
88
0%
|
114
+29%
|
138
+22%
|
73
-47%
|
75
+2%
|
61
-18%
|
66
+8%
|
110
+66%
|
115
+5%
|
32
-73%
|
4
-89%
|
64
+1 688%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
3
|
3
|
3
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
3
|
(0)
|
(0)
|
2
|
(0)
|
(2)
|
(4)
|
(2)
|
(8)
|
(6)
|
4
|
7
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
5
|
(6)
|
(5)
|
(4)
|
(3)
|
4
|
4
|
6
|
2
|
3
|
2
|
1
|
4
|
3
|
(212)
|
(208)
|
(119)
|
|
| 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
|
(2)
|
0
|
(3)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
(3)
N/A
|
(6)
-136%
|
(8)
-28%
|
(7)
+17%
|
2
N/A
|
3
+101%
|
2
-48%
|
5
+210%
|
13
+160%
|
16
+20%
|
24
+53%
|
52
+116%
|
73
+41%
|
75
+2%
|
71
-5%
|
47
-34%
|
28
-40%
|
25
-13%
|
24
-1%
|
25
+3%
|
24
-3%
|
25
+3%
|
27
+10%
|
34
+23%
|
87
+159%
|
94
+9%
|
118
+25%
|
145
+23%
|
77
-47%
|
78
+2%
|
62
-21%
|
63
+3%
|
110
+73%
|
110
+0%
|
(189)
N/A
|
(203)
-7%
|
(50)
+75%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(6)
|
(9)
|
(14)
|
(14)
|
(12)
|
(9)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(6)
|
(10)
|
(21)
|
(24)
|
(31)
|
(36)
|
(22)
|
(21)
|
(16)
|
(13)
|
(18)
|
(19)
|
(18)
|
(15)
|
(9)
|
|
| Income from Continuing Operations |
(5)
|
(8)
|
(10)
|
(8)
|
0
|
2
|
0
|
3
|
9
|
11
|
18
|
43
|
59
|
61
|
59
|
37
|
25
|
22
|
22
|
23
|
20
|
20
|
21
|
23
|
66
|
70
|
86
|
109
|
55
|
58
|
46
|
51
|
92
|
91
|
(208)
|
(218)
|
(59)
|
|
| 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)
|
(1)
|
(3)
|
(4)
|
(4)
|
(7)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(9)
|
(9)
|
11
|
13
|
2
|
|
| Net Income (Common) |
(5)
N/A
|
(8)
-82%
|
(10)
-18%
|
(8)
+18%
|
0
N/A
|
2
+2 884%
|
0
-76%
|
3
+613%
|
9
+186%
|
11
+19%
|
18
+60%
|
43
+141%
|
59
+37%
|
61
+3%
|
59
-3%
|
37
-37%
|
25
-33%
|
22
-13%
|
22
-1%
|
23
+7%
|
20
-14%
|
20
0%
|
20
+2%
|
21
+2%
|
63
+204%
|
66
+6%
|
79
+19%
|
99
+25%
|
46
-54%
|
49
+6%
|
38
-23%
|
44
+16%
|
83
+91%
|
82
-2%
|
(197)
N/A
|
(205)
-4%
|
(57)
+72%
|
|
| EPS (Diluted) |
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
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%
|
0.06
+100%
|
0.09
+50%
|
0.09
N/A
|
0.09
N/A
|
0.06
-33%
|
0.04
-33%
|
0.03
-25%
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.09
+200%
|
0.1
+11%
|
0.11
+10%
|
0.14
+27%
|
0.06
-57%
|
0.07
+17%
|
0.05
-29%
|
0.06
+20%
|
0.11
+83%
|
0.1
-9%
|
-0.25
N/A
|
-0.26
-4%
|
-0.07
+73%
|
|