Boltek Holdings Ltd
HKEX:8601
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Boltek Holdings Ltd
HKEX:8601
|
HK |
|
M/I Homes Inc
NYSE:MHO
|
US |
|
N
|
Nokia Oyj
LSE:0HAF
|
FI |
|
T
|
Taiwan Secom Co Ltd
TWSE:9917
|
TW |
|
Jiangsu Phoenix Publishing & Media Corp Ltd
SSE:601928
|
CN |
|
W
|
Wuxi Delinhai Environmental Technology Co Ltd
SSE:688069
|
CN |
|
Race Eco Chain Ltd
BSE:537785
|
IN |
Income Statement
Earnings Waterfall
Boltek Holdings Ltd
Income Statement
Boltek 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
98
N/A
|
98
+0%
|
101
+3%
|
99
-1%
|
99
+0%
|
101
+2%
|
112
+11%
|
118
+6%
|
123
+4%
|
126
+3%
|
130
+3%
|
135
+4%
|
147
+9%
|
156
+6%
|
149
-4%
|
149
+0%
|
150
+0%
|
153
+2%
|
170
+11%
|
180
+6%
|
187
+4%
|
188
+1%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(55)
|
(55)
|
(58)
|
(59)
|
(60)
|
(62)
|
(66)
|
(70)
|
(75)
|
(77)
|
(84)
|
(87)
|
(96)
|
(110)
|
(107)
|
(106)
|
(105)
|
(105)
|
(110)
|
(119)
|
(125)
|
(125)
|
|
| Gross Profit |
43
N/A
|
43
0%
|
43
-1%
|
40
-5%
|
40
-2%
|
39
-2%
|
46
+18%
|
48
+5%
|
48
0%
|
49
+2%
|
45
-7%
|
48
+5%
|
51
+7%
|
46
-10%
|
43
-7%
|
44
+2%
|
44
+2%
|
48
+9%
|
60
+25%
|
61
+2%
|
62
+1%
|
64
+2%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(23)
|
(22)
|
(24)
|
(22)
|
(23)
|
(20)
|
(25)
|
(19)
|
(19)
|
(21)
|
(22)
|
(21)
|
(24)
|
(22)
|
(26)
|
(22)
|
(23)
|
(23)
|
(32)
|
(30)
|
(30)
|
(29)
|
|
| Selling, General & Administrative |
(22)
|
(22)
|
(21)
|
(24)
|
(24)
|
(25)
|
(22)
|
(25)
|
(24)
|
(23)
|
(18)
|
(20)
|
(22)
|
(24)
|
(22)
|
(26)
|
(28)
|
(29)
|
(27)
|
(30)
|
(27)
|
(25)
|
|
| Depreciation & Amortization |
(1)
|
0
|
(3)
|
0
|
(1)
|
0
|
(4)
|
0
|
(1)
|
0
|
(5)
|
(2)
|
(3)
|
0
|
(6)
|
0
|
(1)
|
0
|
(6)
|
(3)
|
(6)
|
(6)
|
|
| Other Operating Expenses |
1
|
1
|
0
|
2
|
2
|
5
|
1
|
7
|
6
|
4
|
0
|
1
|
1
|
4
|
1
|
6
|
6
|
5
|
1
|
2
|
2
|
2
|
|
| Operating Income |
20
N/A
|
20
+0%
|
19
-8%
|
18
-5%
|
17
-6%
|
18
+10%
|
21
+14%
|
29
+39%
|
29
0%
|
28
-5%
|
23
-17%
|
27
+15%
|
28
+4%
|
24
-12%
|
16
-34%
|
22
+34%
|
21
-3%
|
25
+20%
|
29
+14%
|
31
+8%
|
32
+2%
|
34
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
1
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
(0)
|
2
|
(0)
|
3
|
0
|
1
|
1
|
|
| Non-Reccuring Items |
(8)
|
1
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Pre-Tax Income |
13
N/A
|
22
+63%
|
20
-9%
|
18
-10%
|
17
-5%
|
18
+8%
|
28
+52%
|
29
+5%
|
29
0%
|
28
-5%
|
24
-14%
|
27
+13%
|
28
+5%
|
24
-14%
|
21
-12%
|
22
+1%
|
23
+5%
|
25
+11%
|
33
+31%
|
31
-5%
|
33
+5%
|
35
+7%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(4)
|
(5)
|
(6)
|
|
| Income from Continuing Operations |
10
|
18
|
16
|
15
|
14
|
16
|
24
|
25
|
25
|
23
|
20
|
23
|
24
|
21
|
18
|
19
|
20
|
22
|
28
|
27
|
28
|
29
|
|
| Net Income (Common) |
10
N/A
|
18
+85%
|
16
-10%
|
15
-9%
|
14
-4%
|
16
+12%
|
24
+49%
|
25
+5%
|
25
-1%
|
23
-6%
|
20
-14%
|
23
+14%
|
24
+5%
|
21
-13%
|
18
-13%
|
19
+1%
|
20
+7%
|
22
+10%
|
28
+28%
|
27
-4%
|
28
+4%
|
29
+5%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
0.04
+33%
|
0.04
N/A
|
|