Alltronics Holdings Ltd
HKEX:833
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Alltronics Holdings Ltd
HKEX:833
|
HK |
|
T
|
TUI AG
XETRA:TUI1
|
DE |
|
G
|
Glad Cube Inc
TSE:9561
|
JP |
|
D
|
Deep Diamond India Ltd
BSE:539559
|
IN |
|
C
|
China Ting Group Holdings Ltd
HKEX:3398
|
HK |
|
Akbank TAS
IST:AKBNK.E
|
TR |
|
Wuhan Raycus Fiber Laser Technologies Co Ltd
SZSE:300747
|
CN |
|
Nippon Yakin Kogyo Co Ltd
TSE:5480
|
JP |
Income Statement
Earnings Waterfall
Alltronics Holdings Ltd
Income Statement
Alltronics Holdings Ltd
| Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
9
|
56
|
10
|
(39)
|
16
|
9
|
17
|
16
|
16
|
14
|
13
|
14
|
16
|
18
|
22
|
21
|
15
|
0
|
|
| Revenue |
317
N/A
|
427
+35%
|
592
+39%
|
619
+4%
|
575
-7%
|
503
-13%
|
497
-1%
|
481
-3%
|
449
-7%
|
472
+5%
|
599
+27%
|
722
+21%
|
802
+11%
|
859
+7%
|
789
-8%
|
740
-6%
|
776
+5%
|
899
+16%
|
957
+6%
|
904
-6%
|
886
-2%
|
921
+4%
|
1 024
+11%
|
1 228
+20%
|
1 275
+4%
|
1 881
+48%
|
1 285
-32%
|
1 921
+49%
|
1 261
-34%
|
1 348
+7%
|
2 204
+63%
|
2 341
+6%
|
1 656
-29%
|
1 654
0%
|
1 732
+5%
|
1 604
-7%
|
1 347
-16%
|
1 146
-15%
|
1 067
-7%
|
1 153
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(236)
|
(336)
|
(461)
|
(466)
|
(442)
|
(424)
|
(440)
|
(415)
|
(370)
|
(382)
|
(488)
|
(588)
|
(662)
|
(727)
|
(664)
|
(602)
|
(635)
|
(743)
|
(790)
|
(744)
|
(727)
|
(747)
|
(810)
|
(897)
|
(999)
|
(1 521)
|
(1 099)
|
(1 634)
|
(1 077)
|
(1 117)
|
(1 789)
|
(1 932)
|
(1 396)
|
(1 404)
|
(1 404)
|
(1 270)
|
(1 065)
|
(901)
|
(856)
|
(919)
|
|
| Gross Profit |
81
N/A
|
91
+12%
|
131
+45%
|
152
+16%
|
134
-12%
|
79
-41%
|
58
-27%
|
66
+14%
|
80
+21%
|
90
+13%
|
110
+22%
|
134
+21%
|
140
+5%
|
132
-5%
|
125
-6%
|
138
+11%
|
141
+2%
|
156
+10%
|
167
+7%
|
160
-5%
|
160
0%
|
174
+9%
|
214
+22%
|
331
+55%
|
277
-17%
|
361
+30%
|
186
-48%
|
286
+54%
|
184
-36%
|
231
+26%
|
415
+80%
|
409
-1%
|
260
-36%
|
250
-4%
|
329
+32%
|
334
+2%
|
282
-15%
|
245
-13%
|
211
-14%
|
234
+11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(44)
|
(51)
|
(70)
|
(77)
|
(66)
|
(63)
|
(60)
|
(55)
|
(56)
|
(61)
|
(62)
|
(74)
|
(81)
|
(78)
|
(80)
|
(88)
|
(84)
|
(83)
|
(100)
|
(60)
|
(94)
|
(98)
|
(103)
|
(135)
|
(131)
|
(196)
|
(107)
|
(164)
|
(102)
|
(97)
|
(179)
|
(197)
|
(122)
|
(106)
|
(131)
|
(122)
|
(114)
|
(109)
|
(107)
|
(111)
|
|
| Selling, General & Administrative |
(44)
|
(48)
|
(55)
|
(79)
|
(67)
|
(60)
|
(61)
|
(57)
|
(56)
|
(60)
|
(62)
|
(76)
|
(82)
|
(80)
|
(82)
|
(81)
|
(85)
|
(92)
|
(91)
|
(88)
|
(91)
|
(98)
|
(116)
|
(140)
|
(122)
|
(185)
|
(116)
|
(169)
|
(106)
|
(109)
|
(162)
|
(163)
|
(117)
|
(110)
|
(116)
|
(112)
|
(122)
|
(126)
|
(109)
|
(109)
|
|
| Depreciation & Amortization |
0
|
0
|
(14)
|
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
|
0
|
|
| Other Operating Expenses |
1
|
(3)
|
(1)
|
2
|
0
|
(3)
|
1
|
1
|
1
|
(1)
|
1
|
2
|
1
|
1
|
1
|
(7)
|
1
|
9
|
(10)
|
28
|
(3)
|
1
|
13
|
5
|
(9)
|
(11)
|
9
|
5
|
4
|
12
|
(17)
|
(34)
|
(5)
|
4
|
(15)
|
(10)
|
7
|
17
|
2
|
(2)
|
|
| Operating Income |
37
N/A
|
39
+6%
|
61
+55%
|
75
+23%
|
67
-10%
|
16
-77%
|
(3)
N/A
|
11
N/A
|
24
+123%
|
30
+25%
|
49
+63%
|
60
+24%
|
59
-2%
|
54
-8%
|
45
-18%
|
50
+13%
|
58
+14%
|
73
+27%
|
67
-8%
|
99
+48%
|
65
-34%
|
77
+18%
|
111
+44%
|
196
+77%
|
146
-26%
|
165
+13%
|
79
-52%
|
122
+54%
|
82
-33%
|
133
+63%
|
236
+77%
|
212
-10%
|
138
-35%
|
143
+3%
|
197
+38%
|
212
+7%
|
168
-21%
|
136
-19%
|
105
-23%
|
123
+18%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(5)
|
(7)
|
(6)
|
(4)
|
(2)
|
(7)
|
(9)
|
(5)
|
(10)
|
(5)
|
(1)
|
(14)
|
(9)
|
4
|
(10)
|
(3)
|
(33)
|
(6)
|
(5)
|
(6)
|
(8)
|
(12)
|
(63)
|
(7)
|
(16)
|
(14)
|
(24)
|
(19)
|
(16)
|
(20)
|
(18)
|
(38)
|
(44)
|
(20)
|
(17)
|
(20)
|
(17)
|
(9)
|
(7)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(3)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
25
|
36
|
(78)
|
(383)
|
(289)
|
(0)
|
(15)
|
(0)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(34)
|
5
|
(5)
|
(14)
|
(31)
|
(26)
|
(5)
|
6
|
(4)
|
(17)
|
|
| Pre-Tax Income |
34
N/A
|
35
+2%
|
55
+57%
|
69
+26%
|
62
-10%
|
14
-78%
|
(10)
N/A
|
2
N/A
|
17
+828%
|
19
+13%
|
43
+130%
|
59
+36%
|
45
-23%
|
45
0%
|
49
+8%
|
41
-17%
|
55
+35%
|
40
-27%
|
62
+56%
|
94
+52%
|
60
-37%
|
69
+16%
|
98
+43%
|
133
+36%
|
146
+10%
|
174
+19%
|
101
-42%
|
20
-80%
|
(320)
N/A
|
(177)
+45%
|
181
N/A
|
184
+2%
|
95
-48%
|
85
-11%
|
147
+72%
|
168
+15%
|
153
-9%
|
126
-18%
|
91
-27%
|
99
+8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7)
|
(6)
|
(9)
|
(14)
|
(11)
|
(2)
|
(1)
|
(4)
|
(6)
|
(5)
|
(9)
|
(14)
|
(13)
|
(13)
|
(12)
|
(10)
|
(13)
|
(10)
|
(15)
|
(22)
|
(16)
|
(16)
|
(22)
|
(28)
|
(30)
|
(39)
|
(23)
|
(32)
|
(13)
|
(21)
|
(52)
|
(52)
|
(28)
|
(21)
|
(25)
|
(36)
|
(39)
|
(26)
|
(20)
|
(23)
|
|
| Income from Continuing Operations |
27
|
28
|
45
|
55
|
51
|
11
|
(11)
|
(2)
|
11
|
14
|
34
|
45
|
32
|
32
|
37
|
30
|
42
|
30
|
47
|
72
|
44
|
53
|
77
|
106
|
117
|
135
|
79
|
(12)
|
(333)
|
(198)
|
129
|
132
|
67
|
64
|
121
|
133
|
114
|
99
|
72
|
76
|
|
| Income to Minority Interest |
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
3
|
3
|
2
|
3
|
3
|
1
|
2
|
1
|
5
|
4
|
(4)
|
(2)
|
(0)
|
(3)
|
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(3)
|
(3)
|
(2)
|
(4)
|
(6)
|
(4)
|
2
|
(2)
|
(9)
|
(9)
|
(6)
|
(7)
|
(9)
|
(8)
|
|
| Net Income (Common) |
27
N/A
|
27
+1%
|
44
+60%
|
53
+21%
|
49
-8%
|
11
-79%
|
(10)
N/A
|
1
N/A
|
14
+1 444%
|
16
+17%
|
37
+128%
|
48
+29%
|
33
-30%
|
35
+3%
|
38
+11%
|
36
-7%
|
46
+28%
|
26
-42%
|
45
+71%
|
72
+59%
|
41
-42%
|
48
+16%
|
72
+50%
|
100
+39%
|
111
+11%
|
146
+32%
|
104
-29%
|
87
-16%
|
(262)
N/A
|
(203)
+23%
|
122
N/A
|
128
+5%
|
69
-46%
|
62
-11%
|
112
+82%
|
124
+11%
|
108
-12%
|
92
-15%
|
63
-32%
|
68
+8%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.04
N/A
|
0.07
+75%
|
0.08
+14%
|
0.07
-12%
|
0.01
-86%
|
-0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.05
+150%
|
0.06
+20%
|
0.05
-17%
|
0.05
N/A
|
0.06
+20%
|
0.05
-17%
|
0.07
+40%
|
0.03
-57%
|
0.07
+133%
|
0.1
+43%
|
0.06
-40%
|
0.07
+17%
|
0.17
+143%
|
0.11
-35%
|
0.23
+109%
|
0.15
-35%
|
0.22
+47%
|
0.09
-59%
|
-0.55
N/A
|
-0.42
+24%
|
0.26
N/A
|
0.27
+4%
|
0.15
-44%
|
0.13
-13%
|
0.24
+85%
|
0.26
+8%
|
0.23
-12%
|
0.2
-13%
|
0.13
-35%
|
0.14
+8%
|
|