V
VSTECS Holdings Ltd
HKEX:856
VSTECS Holdings Ltd
HKEX:856
Price:
9.16
HKD
-1.51%
Market Closed
Market Cap:
HK$13.1B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
V
|
VSTECS Holdings Ltd
HKEX:856
|
HK |
|
A
|
Atour Lifestyle Holdings Ltd
NASDAQ:ATAT
|
CN |
|
C
|
CME Group Bhd
KLSE:CME
|
MY |
|
N
|
NTT System SA
WSE:NTT
|
PL |
|
S
|
Solteq Oyj
OMXH:SOLTEQ
|
FI |
|
Indian Oil Corporation Ltd
NSE:IOC
|
IN |
|
A
|
Autoline Industries Ltd
NSE:AUTOIND
|
IN |
|
G
|
Goldstorm Metals Corp
XTSX:GSTM
|
CA |
|
E
|
ExaWizards Inc
TSE:4259
|
JP |
|
United States Cellular Corp
NYSE:USM
|
US |
Income Statement
Earnings Waterfall
VSTECS Holdings Ltd
VSTECS Holdings Ltd
Income Statement
VSTECS Holdings Ltd
VSTECS Holdings Ltd
Currency: HKD
| Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-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
|
76
|
82
|
81
|
89
|
104
|
120
|
140
|
153
|
141
|
159
|
205
|
230
|
240
|
253
|
296
|
274
|
194
|
156
|
147
|
178
|
258
|
318
|
340
|
378
|
404
|
0
|
|
| Revenue |
2 489
N/A
|
2 716
+9%
|
2 801
+3%
|
3 287
+17%
|
3 706
+13%
|
3 834
+3%
|
4 237
+11%
|
5 090
+20%
|
12 351
+143%
|
20 989
+70%
|
22 091
+5%
|
23 102
+5%
|
24 745
+7%
|
26 213
+6%
|
29 076
+11%
|
32 617
+12%
|
35 350
+8%
|
37 098
+5%
|
38 546
+4%
|
40 239
+4%
|
39 698
-1%
|
41 893
+6%
|
44 139
+5%
|
45 576
+3%
|
46 901
+3%
|
48 161
+3%
|
49 796
+3%
|
54 543
+10%
|
58 484
+7%
|
62 482
+7%
|
64 571
+3%
|
66 210
+3%
|
65 010
-2%
|
69 962
+8%
|
76 004
+9%
|
78 335
+3%
|
81 528
+4%
|
77 324
-5%
|
73 290
-5%
|
73 891
+1%
|
79 942
+8%
|
89 086
+11%
|
94 517
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 438)
|
(2 659)
|
(2 737)
|
(3 196)
|
(3 534)
|
(3 618)
|
(4 002)
|
(4 807)
|
(11 681)
|
(19 915)
|
(21 042)
|
(22 015)
|
(23 608)
|
(25 060)
|
(27 735)
|
(31 104)
|
(33 862)
|
(35 690)
|
(37 098)
|
(38 722)
|
(38 111)
|
(40 220)
|
(42 428)
|
(43 879)
|
(45 099)
|
(46 305)
|
(47 923)
|
(52 196)
|
(55 857)
|
(59 672)
|
(61 584)
|
(63 242)
|
(62 100)
|
(66 835)
|
(72 558)
|
(74 696)
|
(77 807)
|
(73 946)
|
(69 891)
|
(70 395)
|
(76 466)
|
(85 157)
|
(90 199)
|
|
| Gross Profit |
51
N/A
|
57
+12%
|
64
+12%
|
91
+42%
|
171
+88%
|
214
+25%
|
235
+10%
|
283
+20%
|
669
+136%
|
1 074
+61%
|
1 049
-2%
|
1 089
+4%
|
1 137
+4%
|
1 153
+1%
|
1 341
+16%
|
1 513
+13%
|
1 488
-2%
|
1 407
-5%
|
1 448
+3%
|
1 517
+5%
|
1 585
+4%
|
1 673
+6%
|
1 711
+2%
|
1 697
-1%
|
1 802
+6%
|
1 857
+3%
|
1 873
+1%
|
2 347
+25%
|
2 627
+12%
|
2 810
+7%
|
2 987
+6%
|
2 968
-1%
|
2 910
-2%
|
3 127
+7%
|
3 446
+10%
|
3 639
+6%
|
3 721
+2%
|
3 378
-9%
|
3 399
+1%
|
3 497
+3%
|
3 476
-1%
|
3 929
+13%
|
4 318
+10%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(24)
|
(30)
|
(28)
|
(25)
|
(32)
|
(33)
|
(34)
|
(55)
|
(315)
|
(603)
|
(652)
|
(644)
|
(634)
|
(679)
|
(712)
|
(834)
|
(806)
|
(805)
|
(815)
|
(854)
|
(863)
|
(832)
|
(877)
|
(1 010)
|
(1 105)
|
(1 062)
|
(1 056)
|
(1 283)
|
(1 444)
|
(1 674)
|
(1 809)
|
(1 741)
|
(1 685)
|
(1 721)
|
(1 786)
|
(2 030)
|
(2 179)
|
(2 060)
|
(2 016)
|
(2 073)
|
(2 021)
|
(2 263)
|
(2 466)
|
|
| Selling, General & Administrative |
(21)
|
(28)
|
(28)
|
(25)
|
(31)
|
(34)
|
(37)
|
(54)
|
(322)
|
(615)
|
(656)
|
(646)
|
(636)
|
(686)
|
(789)
|
(845)
|
(827)
|
(817)
|
(821)
|
(866)
|
(878)
|
(844)
|
(881)
|
(1 017)
|
(1 120)
|
(1 066)
|
(1 059)
|
(1 284)
|
(1 444)
|
(1 681)
|
(1 812)
|
(1 743)
|
(1 700)
|
(1 743)
|
(1 868)
|
(2 044)
|
(2 202)
|
(2 065)
|
(2 013)
|
(2 071)
|
(2 051)
|
(2 265)
|
(2 551)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
|
| Other Operating Expenses |
(2)
|
(2)
|
0
|
0
|
0
|
3
|
3
|
0
|
7
|
12
|
4
|
3
|
2
|
8
|
77
|
10
|
22
|
12
|
7
|
12
|
14
|
13
|
4
|
7
|
14
|
4
|
3
|
1
|
0
|
7
|
3
|
3
|
15
|
22
|
82
|
14
|
23
|
5
|
(3)
|
(2)
|
29
|
6
|
85
|
|
| Operating Income |
27
N/A
|
28
+4%
|
36
+29%
|
66
+83%
|
140
+112%
|
183
+31%
|
201
+10%
|
228
+13%
|
355
+56%
|
471
+33%
|
397
-16%
|
444
+12%
|
504
+14%
|
474
-6%
|
629
+33%
|
679
+8%
|
684
+1%
|
602
-12%
|
633
+5%
|
663
+5%
|
722
+9%
|
841
+16%
|
834
-1%
|
687
-18%
|
697
+1%
|
795
+14%
|
816
+3%
|
1 064
+30%
|
1 184
+11%
|
1 137
-4%
|
1 178
+4%
|
1 227
+4%
|
1 225
0%
|
1 406
+15%
|
1 659
+18%
|
1 609
-3%
|
1 543
-4%
|
1 318
-15%
|
1 383
+5%
|
1 424
+3%
|
1 455
+2%
|
1 666
+14%
|
1 852
+11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(5)
|
4
|
(25)
|
(84)
|
(79)
|
(44)
|
28
|
(16)
|
(92)
|
(43)
|
(41)
|
(31)
|
(25)
|
(4)
|
(27)
|
(72)
|
(89)
|
(125)
|
(145)
|
(106)
|
(109)
|
(143)
|
(170)
|
(189)
|
(200)
|
(218)
|
(190)
|
(159)
|
(157)
|
(54)
|
(136)
|
(236)
|
(302)
|
(262)
|
(304)
|
(310)
|
(320)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
52
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
24
N/A
|
26
+8%
|
34
+31%
|
62
+82%
|
136
+119%
|
180
+32%
|
196
+9%
|
231
+18%
|
329
+42%
|
385
+17%
|
318
-17%
|
401
+26%
|
530
+32%
|
510
-4%
|
537
+5%
|
635
+18%
|
641
+1%
|
572
-11%
|
608
+6%
|
659
+8%
|
695
+5%
|
769
+11%
|
746
-3%
|
562
-25%
|
553
-2%
|
689
+25%
|
708
+3%
|
920
+30%
|
1 012
+10%
|
947
-6%
|
978
+3%
|
1 010
+3%
|
1 035
+3%
|
1 247
+21%
|
1 502
+20%
|
1 555
+4%
|
1 407
-10%
|
1 082
-23%
|
1 081
0%
|
1 162
+7%
|
1 151
-1%
|
1 356
+18%
|
1 532
+13%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(4)
|
(6)
|
(11)
|
(24)
|
(31)
|
(34)
|
(40)
|
(70)
|
(84)
|
(57)
|
(100)
|
(132)
|
(102)
|
(114)
|
(146)
|
(135)
|
(107)
|
(125)
|
(134)
|
(136)
|
(143)
|
(128)
|
(112)
|
(123)
|
(137)
|
(156)
|
(203)
|
(199)
|
(206)
|
(207)
|
(200)
|
(196)
|
(180)
|
(211)
|
(241)
|
(236)
|
(259)
|
(259)
|
(240)
|
(253)
|
(240)
|
(244)
|
|
| Income from Continuing Operations |
20
|
21
|
27
|
51
|
112
|
149
|
161
|
192
|
260
|
301
|
262
|
301
|
398
|
408
|
423
|
489
|
505
|
464
|
483
|
525
|
560
|
626
|
618
|
450
|
429
|
552
|
553
|
716
|
813
|
741
|
771
|
810
|
839
|
1 068
|
1 291
|
1 314
|
1 172
|
823
|
823
|
922
|
897
|
1 116
|
1 288
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(29)
|
(30)
|
(43)
|
(46)
|
(38)
|
(32)
|
(26)
|
(22)
|
(20)
|
(22)
|
(22)
|
(21)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(64)
|
(79)
|
|
| Net Income (Common) |
20
N/A
|
21
+5%
|
27
+29%
|
51
+89%
|
112
+120%
|
149
+33%
|
161
+8%
|
192
+19%
|
245
+28%
|
273
+11%
|
232
-15%
|
259
+12%
|
353
+36%
|
370
+5%
|
390
+5%
|
463
+19%
|
483
+4%
|
444
-8%
|
461
+4%
|
503
+9%
|
538
+7%
|
607
+13%
|
611
+1%
|
450
-26%
|
429
-5%
|
552
+29%
|
553
+0%
|
716
+30%
|
813
+13%
|
741
-9%
|
771
+4%
|
810
+5%
|
839
+4%
|
1 068
+27%
|
1 291
+21%
|
1 314
+2%
|
1 172
-11%
|
823
-30%
|
823
0%
|
922
+12%
|
873
-5%
|
1 052
+20%
|
1 209
+15%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.05
+67%
|
0.11
+120%
|
0.14
+27%
|
0.15
+7%
|
0.17
+13%
|
0.2
+18%
|
0.21
+5%
|
0.17
-19%
|
0.19
+12%
|
0.25
+32%
|
0.24
-4%
|
0.25
+4%
|
0.31
+24%
|
0.32
+3%
|
0.3
-6%
|
0.31
+3%
|
0.34
+10%
|
0.36
+6%
|
0.41
+14%
|
0.41
N/A
|
0.3
-27%
|
0.29
-3%
|
0.38
+31%
|
0.39
+3%
|
0.5
+28%
|
0.57
+14%
|
0.52
-9%
|
0.54
+4%
|
0.57
+6%
|
0.59
+4%
|
0.75
+27%
|
0.91
+21%
|
0.93
+2%
|
0.83
-11%
|
0.58
-30%
|
0.58
N/A
|
0.66
+14%
|
0.63
-5%
|
0.76
+21%
|
0.87
+14%
|
|
Switch to:
Switch to:
See Also
Discover More
