China Kangda Food Co Ltd
HKEX:834
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
China Kangda Food Co Ltd
HKEX:834
|
CN |
|
Q
|
QingCloud Technologies Corp
SSE:688316
|
CN |
|
HC Group Inc
HKEX:2280
|
CN |
Income Statement
Earnings Waterfall
China Kangda Food Co Ltd
Income Statement
China Kangda Food Co Ltd
| Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-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
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
39
|
12
|
31
|
30
|
25
|
28
|
25
|
21
|
19
|
15
|
12
|
12
|
15
|
7
|
18
|
14
|
17
|
0
|
|
| Revenue |
470
N/A
|
479
+2%
|
507
+6%
|
555
+10%
|
614
+11%
|
674
+10%
|
728
+8%
|
805
+11%
|
876
+9%
|
931
+6%
|
943
+1%
|
896
-5%
|
831
-7%
|
775
-7%
|
751
-3%
|
768
+2%
|
849
+11%
|
925
+9%
|
1 017
+10%
|
1 080
+6%
|
1 144
+6%
|
1 250
+9%
|
1 353
+8%
|
1 423
+5%
|
1 445
+2%
|
1 474
+2%
|
1 490
+1%
|
1 493
+0%
|
1 509
+1%
|
1 479
-2%
|
1 478
0%
|
1 469
-1%
|
1 426
-3%
|
1 406
-1%
|
1 303
-7%
|
1 270
-3%
|
1 237
-3%
|
1 217
-2%
|
1 226
+1%
|
1 274
+4%
|
1 449
+14%
|
1 283
-11%
|
1 263
-2%
|
1 114
-12%
|
1 336
+20%
|
1 375
+3%
|
1 404
+2%
|
1 403
0%
|
1 411
+1%
|
1 438
+2%
|
1 521
+6%
|
1 542
+1%
|
1 520
-1%
|
1 605
+6%
|
1 746
+9%
|
1 727
-1%
|
1 657
-4%
|
1 635
-1%
|
1 651
+1%
|
1 744
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(350)
|
(357)
|
(401)
|
(448)
|
(499)
|
(551)
|
(595)
|
(661)
|
(728)
|
(776)
|
(795)
|
(760)
|
(713)
|
(675)
|
(668)
|
(690)
|
(768)
|
(844)
|
(936)
|
(999)
|
(1 060)
|
(1 158)
|
(1 234)
|
(1 299)
|
(1 323)
|
(1 354)
|
(1 379)
|
(1 380)
|
(1 411)
|
(1 376)
|
(1 367)
|
(1 367)
|
(1 304)
|
(1 279)
|
(1 193)
|
(1 151)
|
(1 121)
|
(1 115)
|
(1 104)
|
(1 156)
|
(1 325)
|
(1 142)
|
(1 161)
|
(1 025)
|
(1 225)
|
(1 267)
|
(1 282)
|
(1 268)
|
(1 304)
|
(1 324)
|
(1 405)
|
(1 452)
|
(1 448)
|
(1 537)
|
(1 624)
|
(1 589)
|
(1 562)
|
(1 567)
|
(1 577)
|
(1 648)
|
|
| Gross Profit |
120
N/A
|
122
+1%
|
106
-13%
|
108
+1%
|
115
+7%
|
123
+6%
|
134
+9%
|
144
+8%
|
148
+3%
|
155
+4%
|
149
-4%
|
136
-9%
|
119
-13%
|
100
-16%
|
83
-16%
|
79
-6%
|
82
+4%
|
81
-1%
|
81
+0%
|
81
0%
|
84
+4%
|
92
+9%
|
120
+30%
|
125
+4%
|
122
-2%
|
120
-2%
|
111
-8%
|
113
+2%
|
98
-13%
|
103
+4%
|
111
+8%
|
101
-9%
|
122
+21%
|
127
+4%
|
110
-13%
|
118
+8%
|
116
-2%
|
102
-12%
|
123
+20%
|
118
-4%
|
124
+6%
|
141
+13%
|
102
-28%
|
89
-12%
|
110
+23%
|
108
-2%
|
121
+12%
|
134
+11%
|
107
-21%
|
114
+7%
|
116
+2%
|
90
-22%
|
72
-20%
|
68
-5%
|
122
+78%
|
138
+14%
|
95
-31%
|
69
-28%
|
74
+8%
|
96
+30%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12)
|
(11)
|
(9)
|
(10)
|
(14)
|
(15)
|
(28)
|
(18)
|
(17)
|
(37)
|
(57)
|
(52)
|
(59)
|
(44)
|
(63)
|
(52)
|
(58)
|
(66)
|
(77)
|
(53)
|
(55)
|
(55)
|
(83)
|
(78)
|
(77)
|
(82)
|
(91)
|
(80)
|
(81)
|
(72)
|
(73)
|
(48)
|
(44)
|
(58)
|
(79)
|
(73)
|
(72)
|
(53)
|
(78)
|
(102)
|
(98)
|
(108)
|
(85)
|
(56)
|
(86)
|
(107)
|
(86)
|
(125)
|
(100)
|
(110)
|
(107)
|
(146)
|
(99)
|
(102)
|
(108)
|
(168)
|
(99)
|
(83)
|
(70)
|
(71)
|
|
| Selling, General & Administrative |
(12)
|
(14)
|
(22)
|
(25)
|
(30)
|
(32)
|
(37)
|
(38)
|
(45)
|
(66)
|
(68)
|
(80)
|
(83)
|
(71)
|
(62)
|
(72)
|
(78)
|
(84)
|
(85)
|
(83)
|
(90)
|
(92)
|
(105)
|
(113)
|
(110)
|
(108)
|
(103)
|
(107)
|
(99)
|
(95)
|
(89)
|
(84)
|
(80)
|
(87)
|
(82)
|
(85)
|
(85)
|
(80)
|
(71)
|
(79)
|
(78)
|
(81)
|
(75)
|
(94)
|
(92)
|
(99)
|
(88)
|
(99)
|
(103)
|
(110)
|
(113)
|
(122)
|
(98)
|
(95)
|
(105)
|
(120)
|
(91)
|
(84)
|
(70)
|
(75)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(6)
|
0
|
(8)
|
0
|
(8)
|
0
|
(6)
|
0
|
(9)
|
0
|
(15)
|
0
|
(19)
|
0
|
(21)
|
0
|
(18)
|
0
|
|
| Other Operating Expenses |
1
|
3
|
13
|
15
|
15
|
18
|
9
|
20
|
28
|
29
|
13
|
28
|
24
|
27
|
3
|
21
|
20
|
18
|
8
|
30
|
35
|
37
|
22
|
34
|
33
|
27
|
18
|
26
|
18
|
23
|
17
|
35
|
36
|
29
|
7
|
13
|
14
|
27
|
1
|
(22)
|
(20)
|
(27)
|
(4)
|
38
|
13
|
(8)
|
9
|
(27)
|
9
|
0
|
15
|
(24)
|
14
|
(7)
|
16
|
(48)
|
13
|
2
|
18
|
4
|
|
| Operating Income |
109
N/A
|
111
+2%
|
97
-12%
|
98
+1%
|
101
+4%
|
108
+7%
|
106
-2%
|
126
+19%
|
131
+4%
|
118
-10%
|
92
-22%
|
83
-9%
|
60
-28%
|
55
-7%
|
20
-64%
|
27
+36%
|
24
-12%
|
15
-37%
|
5
-68%
|
29
+513%
|
29
+1%
|
37
+27%
|
37
-1%
|
46
+26%
|
45
-3%
|
38
-14%
|
20
-48%
|
33
+66%
|
17
-49%
|
31
+82%
|
38
+24%
|
53
+40%
|
78
+46%
|
68
-12%
|
31
-55%
|
46
+48%
|
45
-1%
|
49
+10%
|
45
-8%
|
16
-64%
|
27
+65%
|
33
+22%
|
16
-51%
|
34
+109%
|
24
-28%
|
1
-97%
|
35
+4 054%
|
9
-74%
|
7
-25%
|
3
-50%
|
9
+151%
|
(56)
N/A
|
(27)
+52%
|
(34)
-27%
|
14
N/A
|
(30)
N/A
|
(3)
+89%
|
(14)
-305%
|
4
N/A
|
25
+592%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7)
|
(7)
|
(4)
|
(4)
|
(2)
|
(1)
|
7
|
(2)
|
(2)
|
(1)
|
6
|
(5)
|
(6)
|
(9)
|
9
|
(7)
|
(10)
|
(9)
|
(4)
|
(28)
|
(28)
|
(36)
|
(25)
|
(34)
|
(36)
|
(36)
|
(27)
|
(31)
|
(31)
|
(34)
|
(32)
|
(37)
|
(42)
|
(41)
|
(33)
|
(40)
|
(41)
|
(37)
|
(32)
|
(38)
|
(36)
|
(34)
|
(28)
|
(32)
|
(23)
|
(23)
|
(23)
|
(25)
|
(21)
|
(19)
|
(15)
|
(12)
|
(6)
|
(5)
|
(6)
|
(6)
|
(10)
|
(8)
|
(15)
|
(19)
|
|
| Non-Reccuring Items |
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
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
21
|
(8)
|
(11)
|
18
|
(5)
|
21
|
23
|
18
|
(29)
|
(6)
|
(9)
|
32
|
(23)
|
21
|
5
|
(0)
|
(10)
|
(8)
|
|
| Total Other Income |
(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
|
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
|
|
| Pre-Tax Income |
101
N/A
|
103
+2%
|
93
-10%
|
94
+1%
|
99
+6%
|
107
+7%
|
113
+6%
|
124
+10%
|
130
+4%
|
117
-10%
|
97
-17%
|
79
-19%
|
53
-32%
|
47
-12%
|
28
-40%
|
20
-30%
|
14
-31%
|
6
-54%
|
1
-87%
|
1
N/A
|
1
-25%
|
1
+17%
|
11
+1 514%
|
13
+11%
|
9
-26%
|
3
-67%
|
2
-50%
|
2
N/A
|
(14)
N/A
|
(3)
+75%
|
16
N/A
|
16
+1%
|
36
+124%
|
27
-24%
|
5
-81%
|
5
+4%
|
4
-20%
|
12
+179%
|
(21)
N/A
|
(22)
-7%
|
(9)
+59%
|
(1)
+85%
|
10
N/A
|
(6)
N/A
|
(9)
-56%
|
(4)
+58%
|
7
N/A
|
5
-24%
|
9
+77%
|
2
-77%
|
(36)
N/A
|
(74)
-109%
|
(42)
+44%
|
(8)
+81%
|
(15)
-88%
|
(15)
+1%
|
(8)
+43%
|
(22)
-162%
|
(22)
+1%
|
(3)
+86%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(12)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(8)
|
(13)
|
(13)
|
(12)
|
(8)
|
3
|
3
|
3
|
3
|
1
|
2
|
2
|
2
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(15)
|
(15)
|
(15)
|
(15)
|
(12)
|
(14)
|
(12)
|
(13)
|
(5)
|
(4)
|
(7)
|
(8)
|
(2)
|
(0)
|
(3)
|
(3)
|
(1)
|
(1)
|
(4)
|
(4)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Income from Continuing Operations |
90
|
92
|
87
|
90
|
95
|
104
|
110
|
121
|
125
|
110
|
85
|
66
|
42
|
39
|
31
|
22
|
17
|
9
|
2
|
3
|
2
|
3
|
9
|
10
|
6
|
2
|
1
|
1
|
(14)
|
(7)
|
1
|
1
|
21
|
13
|
(7)
|
(9)
|
(8)
|
(1)
|
(26)
|
(26)
|
(17)
|
(9)
|
8
|
(6)
|
(13)
|
(7)
|
6
|
4
|
5
|
(2)
|
(36)
|
(75)
|
(42)
|
(7)
|
(15)
|
(15)
|
(8)
|
(22)
|
(22)
|
(3)
|
|
| Income to Minority Interest |
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
1
|
0
|
1
|
2
|
1
|
3
|
4
|
3
|
4
|
4
|
4
|
4
|
6
|
5
|
5
|
6
|
4
|
3
|
3
|
3
|
2
|
2
|
(2)
|
(3)
|
(1)
|
(3)
|
(1)
|
(2)
|
(3)
|
(4)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Income (Common) |
88
N/A
|
91
+3%
|
87
-5%
|
90
+3%
|
95
+6%
|
104
+9%
|
110
+6%
|
121
+10%
|
125
+4%
|
110
-12%
|
86
-22%
|
67
-22%
|
43
-36%
|
40
-7%
|
30
-23%
|
22
-28%
|
17
-20%
|
10
-45%
|
3
-64%
|
5
+47%
|
4
-30%
|
6
+63%
|
12
+114%
|
13
+3%
|
10
-22%
|
6
-38%
|
5
-20%
|
5
+10%
|
(8)
N/A
|
(2)
+77%
|
6
N/A
|
7
+6%
|
25
+265%
|
16
-35%
|
(4)
N/A
|
(6)
-62%
|
(6)
+11%
|
1
N/A
|
(28)
N/A
|
(29)
-2%
|
(18)
+37%
|
(12)
+34%
|
6
N/A
|
(8)
N/A
|
(16)
-89%
|
(11)
+32%
|
6
N/A
|
4
-23%
|
4
+1%
|
(2)
N/A
|
(36)
-1 654%
|
(74)
-106%
|
(41)
+45%
|
(7)
+82%
|
(15)
-112%
|
(15)
0%
|
(8)
+46%
|
(22)
-165%
|
(21)
+3%
|
(3)
+87%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.21
N/A
|
0.26
+24%
|
0.22
-15%
|
0.23
+5%
|
0.25
+9%
|
0.26
+4%
|
0.26
N/A
|
0.27
+4%
|
0.24
-11%
|
0.19
-21%
|
0.16
-16%
|
0.1
-38%
|
0.09
-10%
|
0.07
-22%
|
0.05
-29%
|
0.04
-20%
|
0.02
-50%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0.01
N/A
|
0.01
N/A
|
0.05
+400%
|
0.03
-40%
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0.01
N/A
|
-0.06
N/A
|
-0.06
N/A
|
-0.04
+33%
|
-0.03
+25%
|
0.01
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.03
+25%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.08
N/A
|
-0.17
-113%
|
-0.09
+47%
|
-0.02
+78%
|
-0.04
-100%
|
-0.04
N/A
|
-0.02
+50%
|
-0.05
-150%
|
-0.05
N/A
|
-0.01
+80%
|
|