Optima Automobile Group Holdings Ltd
HKEX:8418
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Optima Automobile Group Holdings Ltd
HKEX:8418
|
SG |
|
Sarkuysan Elektrolitik Bakir Sanayi ve Ticaret AS
IST:SARKY.E
|
TR |
|
IDT Australia Ltd
ASX:IDT
|
AU |
|
H
|
Hifab Group AB
STO:HIFA B
|
SE |
|
i3 Systems Inc
TSE:4495
|
JP |
|
I
|
Intloop Inc
TSE:9556
|
JP |
|
Computer Programs and Systems Inc
NASDAQ:TBRG
|
US |
|
Sangam (India) Ltd
NSE:SANGAMIND
|
IN |
|
N
|
Noah Holdings Ltd
HKEX:6686
|
CN |
|
A
|
Authum Investment & Infrastructure Ltd
BSE:539177
|
IN |
|
S
|
Shenzhen Desay Battery Technology Co Ltd
SZSE:000049
|
CN |
|
R
|
Resintech Bhd
KLSE:RESINTC
|
MY |
Income Statement
Earnings Waterfall
Optima Automobile Group Holdings Ltd
Income Statement
Optima Automobile Group Holdings Ltd
| Mar-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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
13
N/A
|
15
+8%
|
17
+14%
|
12
-28%
|
15
+23%
|
14
-4%
|
22
+57%
|
25
+14%
|
31
+22%
|
46
+48%
|
57
+25%
|
70
+22%
|
84
+21%
|
85
+0%
|
81
-4%
|
85
+5%
|
94
+10%
|
105
+12%
|
105
0%
|
83
-21%
|
88
+6%
|
77
-12%
|
49
-36%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(13)
|
(15)
|
(20)
|
(35)
|
(47)
|
(59)
|
(73)
|
(73)
|
(70)
|
(73)
|
(81)
|
(92)
|
(92)
|
(70)
|
(76)
|
(66)
|
(40)
|
|
| Gross Profit |
10
N/A
|
11
+10%
|
12
+12%
|
8
-29%
|
10
+23%
|
9
-13%
|
10
+4%
|
10
+5%
|
11
+7%
|
11
+1%
|
11
-1%
|
11
+1%
|
11
+4%
|
11
+1%
|
12
+4%
|
12
+5%
|
12
+2%
|
13
+4%
|
13
-1%
|
12
-5%
|
12
+1%
|
11
-11%
|
10
-11%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(6)
|
(10)
|
(8)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(8)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(6)
|
(5)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
4
N/A
|
5
+3%
|
2
-47%
|
1
-76%
|
1
+38%
|
0
-79%
|
2
+1 033%
|
3
+56%
|
4
+21%
|
3
-11%
|
2
-30%
|
2
-15%
|
2
+2%
|
2
-10%
|
2
+3%
|
2
+11%
|
2
-14%
|
2
+8%
|
3
+41%
|
3
-2%
|
2
-8%
|
0
-96%
|
2
+1 901%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
1
N/A
|
2
+153%
|
(2)
N/A
|
(3)
-45%
|
(3)
-15%
|
(4)
-7%
|
(1)
+82%
|
0
N/A
|
1
+225%
|
0
-84%
|
(0)
N/A
|
(1)
-132%
|
(1)
-17%
|
(1)
-20%
|
(1)
+20%
|
(2)
-38%
|
(2)
-18%
|
(1)
+23%
|
(1)
+18%
|
(1)
+40%
|
(1)
-86%
|
(1)
-8%
|
0
N/A
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
(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 |
0
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
|
| 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
|
0
|
|
| Net Income (Common) |
0
N/A
|
1
+220%
|
(2)
N/A
|
(3)
-34%
|
(3)
-15%
|
(3)
-1%
|
(1)
+77%
|
0
N/A
|
0
+4 050%
|
(0)
N/A
|
(0)
-211%
|
(1)
-104%
|
(1)
-13%
|
(1)
-20%
|
(1)
-27%
|
(1)
+19%
|
(1)
-22%
|
(1)
+26%
|
(1)
-16%
|
(1)
+27%
|
(2)
-66%
|
(2)
-5%
|
0
N/A
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|