Goldstone Investment Group Ltd
HKEX:901
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Goldstone Investment Group Ltd
HKEX:901
|
HK |
|
Lonza Group AG
OTC:LZAGY
|
CH |
Income Statement
Earnings Waterfall
Goldstone Investment Group Ltd
Income Statement
Goldstone Investment Group Ltd
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||
| Revenue |
154
N/A
|
219
+42%
|
246
+12%
|
175
-29%
|
231
+32%
|
153
-34%
|
2
-99%
|
4
+153%
|
4
-16%
|
3
-31%
|
3
+8%
|
0
-85%
|
0
N/A
|
0
-50%
|
0
-50%
|
1
+1 100%
|
1
-8%
|
1
-55%
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(6)
N/A
|
(6)
+5%
|
1
N/A
|
1
N/A
|
1
-8%
|
0
-53%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(157)
|
(202)
|
(249)
|
(207)
|
(218)
|
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
|
|
| Gross Profit |
(3)
N/A
|
17
N/A
|
(3)
N/A
|
(32)
-939%
|
12
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
|
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
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(13)
|
(9)
|
(8)
|
(5)
|
(133)
|
(5)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(11)
|
(17)
|
(15)
|
(11)
|
(22)
|
(41)
|
(49)
|
(46)
|
(38)
|
(34)
|
(34)
|
(35)
|
(34)
|
(44)
|
(46)
|
(39)
|
(24)
|
(16)
|
(21)
|
(21)
|
(17)
|
(14)
|
(10)
|
|
| Selling, General & Administrative |
(7)
|
(8)
|
(9)
|
(8)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(8)
|
(8)
|
(12)
|
(20)
|
(17)
|
(11)
|
(22)
|
(41)
|
(49)
|
(46)
|
(39)
|
(34)
|
(34)
|
(35)
|
(35)
|
(41)
|
(47)
|
(40)
|
(25)
|
(17)
|
(22)
|
(21)
|
(17)
|
(14)
|
(10)
|
|
| Other Operating Expenses |
0
|
(5)
|
0
|
0
|
1
|
(128)
|
1
|
2
|
0
|
(1)
|
0
|
0
|
1
|
1
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
2
|
(3)
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(10)
N/A
|
4
N/A
|
(12)
N/A
|
(40)
-246%
|
7
N/A
|
19
+174%
|
(3)
N/A
|
1
N/A
|
(1)
N/A
|
(4)
-270%
|
(4)
-8%
|
(7)
-63%
|
(6)
+2%
|
(7)
-8%
|
(11)
-62%
|
(16)
-42%
|
(14)
+15%
|
(10)
+24%
|
(22)
-113%
|
(41)
-87%
|
(49)
-18%
|
(46)
+6%
|
(38)
+16%
|
(34)
+11%
|
(40)
-16%
|
(40)
-2%
|
(33)
+19%
|
(44)
-32%
|
(45)
-4%
|
(39)
+14%
|
(24)
+39%
|
(16)
+32%
|
(21)
-30%
|
(21)
+0%
|
(17)
+20%
|
(14)
+16%
|
(10)
+29%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(13)
|
(42)
|
(81)
|
(44)
|
(36)
|
104
|
(27)
|
(434)
|
(388)
|
(102)
|
65
|
(4)
|
(42)
|
(106)
|
(203)
|
(170)
|
(60)
|
(29)
|
(46)
|
5
|
23
|
25
|
(22)
|
(15)
|
(39)
|
(58)
|
(8)
|
(6)
|
(8)
|
(11)
|
(20)
|
(20)
|
(16)
|
(18)
|
(25)
|
(20)
|
(25)
|
|
| Non-Reccuring Items |
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
(4)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
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 |
(28)
N/A
|
(38)
-34%
|
(92)
-143%
|
(84)
+9%
|
(29)
+66%
|
123
N/A
|
(30)
N/A
|
(433)
-1 357%
|
(389)
+10%
|
(107)
+72%
|
59
N/A
|
(11)
N/A
|
(48)
-358%
|
(113)
-136%
|
(214)
-89%
|
(186)
+13%
|
(74)
+60%
|
(40)
+46%
|
(68)
-71%
|
(36)
+46%
|
(25)
+31%
|
(21)
+17%
|
(60)
-188%
|
(47)
+22%
|
(77)
-63%
|
(98)
-28%
|
(45)
+54%
|
(49)
-9%
|
(53)
-8%
|
(50)
+6%
|
(44)
+13%
|
(36)
+18%
|
(36)
-1%
|
(39)
-7%
|
(42)
-8%
|
(34)
+18%
|
(35)
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
11
|
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
|
|
| Income from Continuing Operations |
(28)
|
(38)
|
(92)
|
(84)
|
(29)
|
112
|
(30)
|
(422)
|
(389)
|
(107)
|
59
|
(11)
|
(48)
|
(113)
|
(214)
|
(186)
|
(74)
|
(40)
|
(68)
|
(36)
|
(25)
|
(21)
|
(60)
|
(47)
|
(77)
|
(98)
|
(45)
|
(49)
|
(53)
|
(50)
|
(44)
|
(36)
|
(36)
|
(39)
|
(42)
|
(34)
|
(35)
|
|
| Net Income (Common) |
(28)
N/A
|
(38)
-34%
|
(92)
-143%
|
(84)
+9%
|
(29)
+66%
|
112
N/A
|
(30)
N/A
|
(422)
-1 321%
|
(389)
+8%
|
(107)
+72%
|
59
N/A
|
(11)
N/A
|
(48)
-358%
|
(113)
-136%
|
(214)
-89%
|
(186)
+13%
|
(74)
+60%
|
(40)
+46%
|
(68)
-71%
|
(36)
+46%
|
(25)
+31%
|
(21)
+17%
|
(60)
-188%
|
(47)
+22%
|
(77)
-63%
|
(98)
-28%
|
(45)
+54%
|
(49)
-9%
|
(53)
-8%
|
(50)
+6%
|
(44)
+13%
|
(36)
+18%
|
(36)
-1%
|
(39)
-7%
|
(42)
-8%
|
(34)
+18%
|
(35)
-2%
|
|
| EPS (Diluted) |
-70.99
N/A
|
-63.33
+11%
|
-30.76
+51%
|
-39.95
-30%
|
-7.7
+81%
|
33.02
N/A
|
-8.99
N/A
|
-7.05
+22%
|
-11.36
-61%
|
-2.55
+78%
|
0.87
N/A
|
-0.13
N/A
|
-0.18
-38%
|
-0.36
-100%
|
-1.86
-417%
|
-0.23
+88%
|
-0.05
+78%
|
-0.03
+40%
|
-0.05
-67%
|
-0.02
+60%
|
-0.02
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.03
+25%
|
-0.05
-67%
|
-0.06
-20%
|
-0.03
+50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
|