C
Champion Technology Holdings Ltd
HKEX:92
Champion Technology Holdings Ltd
HKEX:92
Price:
0.197
HKD
Market Closed
Market Cap:
HK$194m
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
|
C
|
Champion Technology Holdings Ltd
HKEX:92
|
HK |
|
Intuitive Investments Group PLC
LSE:IIG
|
UK |
Income Statement
Earnings Waterfall
Champion Technology Holdings Ltd
Champion Technology Holdings Ltd
Income Statement
Champion Technology Holdings Ltd
Champion Technology Holdings Ltd
Currency: HKD
| Jun-2004 | 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 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
16
|
9
|
13
|
13
|
10
|
12
|
7
|
6
|
7
|
6
|
9
|
8
|
4
|
4
|
3
|
3
|
3
|
4
|
5
|
6
|
5
|
0
|
6
|
0
|
5
|
0
|
12
|
0
|
51
|
0
|
40
|
0
|
36
|
0
|
32
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 250
N/A
|
2 431
+8%
|
2 462
+1%
|
2 766
+12%
|
2 997
+8%
|
3 105
+4%
|
3 164
+2%
|
3 437
+9%
|
3 635
+6%
|
3 238
-11%
|
2 923
-10%
|
2 945
+1%
|
3 012
+2%
|
3 113
+3%
|
3 126
+0%
|
3 069
-2%
|
3 411
+11%
|
3 910
+15%
|
4 453
+14%
|
5 191
+17%
|
6 160
+19%
|
6 318
+3%
|
5 610
-11%
|
5 052
-10%
|
4 980
-1%
|
2 703
-46%
|
195
-93%
|
191
-2%
|
143
-25%
|
178
+25%
|
386
+117%
|
545
+41%
|
411
-25%
|
223
-46%
|
98
-56%
|
63
-36%
|
61
-4%
|
27
-56%
|
25
-6%
|
111
+339%
|
209
+88%
|
141
-32%
|
57
-59%
|
69
+21%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 240)
|
(1 379)
|
(1 444)
|
(1 739)
|
(2 028)
|
(2 077)
|
(2 033)
|
(2 184)
|
(2 347)
|
(2 237)
|
(2 292)
|
(2 482)
|
(2 564)
|
(2 662)
|
(2 742)
|
(2 705)
|
(2 971)
|
(3 412)
|
(3 904)
|
(4 564)
|
(5 349)
|
(5 632)
|
(5 216)
|
(4 724)
|
(3 207)
|
(1 041)
|
(133)
|
(114)
|
(67)
|
(98)
|
(299)
|
(452)
|
(318)
|
(172)
|
(92)
|
(59)
|
(58)
|
(26)
|
(28)
|
(108)
|
(197)
|
(135)
|
(53)
|
(64)
|
|
| Gross Profit |
1 010
N/A
|
1 052
+4%
|
1 018
-3%
|
1 027
+1%
|
969
-6%
|
1 028
+6%
|
1 131
+10%
|
1 253
+11%
|
1 288
+3%
|
1 002
-22%
|
631
-37%
|
464
-27%
|
448
-3%
|
451
+1%
|
384
-15%
|
364
-5%
|
440
+21%
|
498
+13%
|
548
+10%
|
626
+14%
|
811
+29%
|
687
-15%
|
394
-43%
|
328
-17%
|
1 773
+440%
|
1 663
-6%
|
61
-96%
|
77
+25%
|
76
-1%
|
80
+6%
|
86
+7%
|
93
+8%
|
93
-1%
|
51
-45%
|
7
-87%
|
4
-42%
|
3
-22%
|
1
-63%
|
(2)
N/A
|
3
N/A
|
11
+240%
|
6
-44%
|
4
-36%
|
5
+16%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(537)
|
(458)
|
(395)
|
(346)
|
(197)
|
(167)
|
(198)
|
(230)
|
(315)
|
(262)
|
(229)
|
(164)
|
(243)
|
(232)
|
(230)
|
(214)
|
(242)
|
(246)
|
(272)
|
(289)
|
(339)
|
(380)
|
(291)
|
(178)
|
(182)
|
(156)
|
(4 393)
|
(8 635)
|
(4 370)
|
(121)
|
(120)
|
(106)
|
(115)
|
(83)
|
(30)
|
(20)
|
(25)
|
(18)
|
(19)
|
(23)
|
(32)
|
(42)
|
(72)
|
(86)
|
|
| Selling, General & Administrative |
(228)
|
(190)
|
(218)
|
(265)
|
(258)
|
(256)
|
(263)
|
(263)
|
(316)
|
(300)
|
(235)
|
(230)
|
(228)
|
(233)
|
(218)
|
(220)
|
(229)
|
(245)
|
(251)
|
(286)
|
(315)
|
(373)
|
(289)
|
(187)
|
(172)
|
(138)
|
(4 385)
|
(8 633)
|
(4 367)
|
(117)
|
(114)
|
(107)
|
(113)
|
(81)
|
(28)
|
(28)
|
(25)
|
(17)
|
(20)
|
(26)
|
(33)
|
(42)
|
(70)
|
(89)
|
|
| Research & Development |
(5)
|
(2)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(11)
|
(15)
|
(9)
|
(17)
|
(14)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(6)
|
(2)
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(315)
|
(290)
|
(199)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(8)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(15)
|
(11)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
11
|
24
|
28
|
(81)
|
61
|
89
|
65
|
33
|
1
|
38
|
6
|
66
|
2
|
12
|
3
|
15
|
4
|
13
|
4
|
16
|
2
|
17
|
21
|
28
|
4
|
(7)
|
4
|
10
|
10
|
9
|
5
|
12
|
14
|
9
|
1
|
10
|
1
|
0
|
1
|
4
|
2
|
1
|
0
|
6
|
|
| Operating Income |
473
N/A
|
594
+26%
|
623
+5%
|
682
+10%
|
772
+13%
|
861
+12%
|
933
+8%
|
1 023
+10%
|
973
-5%
|
740
-24%
|
402
-46%
|
300
-25%
|
204
-32%
|
220
+8%
|
154
-30%
|
150
-2%
|
198
+32%
|
252
+27%
|
276
+10%
|
337
+22%
|
472
+40%
|
307
-35%
|
103
-66%
|
150
+46%
|
1 591
+958%
|
1 506
-5%
|
(4 332)
N/A
|
(8 558)
-98%
|
(4 294)
+50%
|
(41)
+99%
|
(33)
+18%
|
(13)
+62%
|
(22)
-77%
|
(32)
-46%
|
(24)
+27%
|
(16)
+32%
|
(22)
-39%
|
(17)
+25%
|
(22)
-29%
|
(20)
+8%
|
(20)
-1%
|
(36)
-76%
|
(68)
-91%
|
(82)
-20%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(9)
|
(8)
|
(13)
|
(10)
|
(12)
|
(10)
|
(6)
|
24
|
(6)
|
63
|
(8)
|
6
|
(4)
|
7
|
(3)
|
4
|
(4)
|
8
|
(6)
|
10
|
(5)
|
(6)
|
(7)
|
(4)
|
(4)
|
(10)
|
(185)
|
(184)
|
(77)
|
(38)
|
25
|
(24)
|
(46)
|
(42)
|
(50)
|
(25)
|
(1)
|
10
|
(11)
|
(22)
|
(7)
|
17
|
24
|
|
| Non-Reccuring Items |
(105)
|
(105)
|
(36)
|
(35)
|
(58)
|
(98)
|
(91)
|
(105)
|
(740)
|
(782)
|
(361)
|
(215)
|
(86)
|
(86)
|
(66)
|
(82)
|
(104)
|
(143)
|
(185)
|
(228)
|
(477)
|
(291)
|
(81)
|
(168)
|
(1 626)
|
(1 669)
|
(461)
|
(417)
|
1
|
0
|
0
|
5
|
5
|
(7)
|
0
|
(1)
|
(5)
|
(4)
|
0
|
76
|
30
|
(47)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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
|
|
| Total Other Income |
(2)
|
(2)
|
(4)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(51)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
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 |
364
N/A
|
478
+31%
|
574
+20%
|
634
+11%
|
704
+11%
|
751
+7%
|
832
+11%
|
912
+10%
|
257
-72%
|
(50)
N/A
|
104
N/A
|
26
-75%
|
124
+376%
|
130
+5%
|
95
-27%
|
66
-31%
|
98
+48%
|
105
+7%
|
100
-5%
|
103
+3%
|
5
-95%
|
10
+96%
|
16
+49%
|
(24)
N/A
|
(39)
-61%
|
(166)
-330%
|
(4 803)
-2 787%
|
(9 160)
-91%
|
(4 477)
+51%
|
(117)
+97%
|
(71)
+39%
|
18
N/A
|
(41)
N/A
|
(85)
-108%
|
(65)
+23%
|
(67)
-2%
|
(53)
+21%
|
(21)
+60%
|
(12)
+44%
|
45
N/A
|
(13)
N/A
|
(89)
-596%
|
(51)
+42%
|
(58)
-12%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(9)
|
(9)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
0
|
1
|
3
|
3
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
|
| Income from Continuing Operations |
363
|
477
|
573
|
634
|
704
|
751
|
823
|
902
|
255
|
(51)
|
103
|
25
|
124
|
130
|
95
|
66
|
98
|
105
|
100
|
103
|
5
|
11
|
13
|
(26)
|
(39)
|
(167)
|
(4 804)
|
(9 161)
|
(4 476)
|
(116)
|
(71)
|
18
|
(38)
|
(82)
|
(68)
|
(70)
|
(53)
|
(21)
|
(12)
|
44
|
(12)
|
(88)
|
(50)
|
(56)
|
|
| Income to Minority Interest |
(67)
|
(97)
|
(114)
|
(129)
|
(154)
|
(175)
|
(196)
|
(210)
|
(65)
|
(19)
|
(29)
|
(1)
|
(35)
|
(42)
|
(39)
|
(26)
|
(35)
|
(45)
|
(37)
|
(34)
|
(3)
|
26
|
(6)
|
(10)
|
10
|
24
|
616
|
1 273
|
664
|
(0)
|
(1)
|
(4)
|
(2)
|
1
|
(1)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
6
|
6
|
|
| Net Income (Common) |
297
N/A
|
380
+28%
|
459
+21%
|
504
+10%
|
550
+9%
|
576
+5%
|
627
+9%
|
692
+10%
|
191
-72%
|
(70)
N/A
|
75
N/A
|
24
-68%
|
89
+274%
|
88
0%
|
57
-36%
|
40
-30%
|
63
+57%
|
60
-4%
|
63
+4%
|
70
+11%
|
2
-97%
|
37
+1 559%
|
7
-80%
|
(37)
N/A
|
(29)
+22%
|
(142)
-398%
|
(4 188)
-2 841%
|
(7 888)
-88%
|
(3 812)
+52%
|
(116)
+97%
|
(72)
+38%
|
15
N/A
|
(40)
N/A
|
(76)
-92%
|
(60)
+21%
|
(63)
-6%
|
(51)
+20%
|
(23)
+55%
|
(12)
+46%
|
44
N/A
|
(12)
N/A
|
(85)
-581%
|
(44)
+48%
|
(50)
-14%
|
|
| EPS (Diluted) |
3.4
N/A
|
3.47
+2%
|
4.16
+20%
|
4.4
+6%
|
4.77
+8%
|
4.77
N/A
|
4.91
+3%
|
4.68
-5%
|
1.25
-73%
|
-0.4
N/A
|
0.4
N/A
|
0.1
-75%
|
0.4
+300%
|
0.4
N/A
|
0.22
-45%
|
0.13
-41%
|
0.2
+54%
|
0.19
-5%
|
0.2
+5%
|
0.21
+5%
|
0.01
-95%
|
0.11
+1 000%
|
0.02
-82%
|
-0.11
N/A
|
-0.08
+27%
|
-0.43
-438%
|
-11.44
-2 560%
|
-21.54
-88%
|
-8.04
+63%
|
-0.17
+98%
|
-0.09
+47%
|
0.02
N/A
|
-0.05
N/A
|
-0.11
-120%
|
-0.3
-173%
|
-0.08
+73%
|
-0.11
-38%
|
-0.01
+91%
|
-0.02
-100%
|
0.06
N/A
|
-0.02
N/A
|
-0.12
-500%
|
-0.05
+58%
|
-0.05
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
