JLogo Holdings Ltd
HKEX:8527
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
JLogo Holdings Ltd
HKEX:8527
|
SG |
Income Statement
Earnings Waterfall
JLogo Holdings Ltd
Income Statement
JLogo Holdings Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Interest Expense |
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
19
N/A
|
20
+5%
|
20
+3%
|
20
-4%
|
16
-18%
|
14
-12%
|
13
-6%
|
13
+1%
|
15
+14%
|
14
-8%
|
13
-5%
|
13
-1%
|
15
+13%
|
16
+12%
|
17
+6%
|
18
+4%
|
18
-2%
|
18
0%
|
17
-4%
|
16
-8%
|
14
-10%
|
12
-11%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
|
| Gross Profit |
14
N/A
|
15
+5%
|
15
+4%
|
14
-5%
|
12
-18%
|
10
-13%
|
10
-6%
|
10
+2%
|
11
+14%
|
10
-8%
|
10
-6%
|
9
-3%
|
11
+13%
|
12
+11%
|
12
+4%
|
13
+2%
|
12
-3%
|
12
-1%
|
12
-4%
|
11
-7%
|
10
-10%
|
9
-12%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(16)
|
(17)
|
(17)
|
(18)
|
(15)
|
(13)
|
(13)
|
(12)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(13)
|
(12)
|
(10)
|
|
| Selling, General & Administrative |
(12)
|
(12)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
|
| Depreciation & Amortization |
(2)
|
(3)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Operating Income |
(2)
N/A
|
(2)
+4%
|
(2)
+1%
|
(3)
-41%
|
(3)
+4%
|
(3)
+6%
|
(3)
0%
|
(2)
+29%
|
(3)
-34%
|
(4)
-50%
|
(5)
-22%
|
(5)
+6%
|
(4)
+24%
|
(3)
+22%
|
(2)
+43%
|
(2)
+4%
|
(2)
-21%
|
(2)
-15%
|
(3)
-27%
|
(2)
+13%
|
(2)
+8%
|
(2)
+27%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(0)
|
|
| 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
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
+2%
|
(3)
-11%
|
(4)
-40%
|
(4)
+4%
|
(3)
+4%
|
(2)
+40%
|
(1)
+45%
|
(1)
-26%
|
(2)
-20%
|
(3)
-64%
|
(3)
-1%
|
(2)
+31%
|
(2)
-13%
|
(2)
+24%
|
(2)
+1%
|
(2)
-28%
|
(2)
-7%
|
(5)
-113%
|
(5)
+7%
|
(3)
+44%
|
(3)
-1%
|
|
| 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)
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(3)
|
(3)
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
+3%
|
(3)
-25%
|
(4)
-38%
|
(4)
+4%
|
(4)
+4%
|
(2)
+45%
|
(1)
+48%
|
(1)
-28%
|
(2)
-22%
|
(3)
-73%
|
(3)
-1%
|
(2)
+32%
|
(2)
-13%
|
(2)
+23%
|
(2)
+1%
|
(2)
-28%
|
(2)
-7%
|
(5)
-113%
|
(5)
+7%
|
(3)
+44%
|
(3)
-1%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|