Hanchang Corp
KRX:005110
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Hanchang Corp
KRX:005110
|
KR |
|
L
|
Lao Feng Xiang Co Ltd
SSE:600612
|
CN |
|
S
|
STAR CM Holdings Ltd
HKEX:6698
|
CN |
|
Punch Industry Co Ltd
TSE:6165
|
JP |
|
D Link (India) Limited
NSE:DLINKINDIA
|
IN |
|
R
|
Royale Home Holdings Ltd
HKEX:1198
|
HK |
|
Town Health International Medical Group Ltd
HKEX:3886
|
HK |
|
Paraca Inc
TSE:4809
|
JP |
|
Xiaomi Corp
HKEX:81810
|
CN |
|
China Information Technology Development Ltd
HKEX:8178
|
HK |
|
K
|
Kader Holdings Co Ltd
HKEX:180
|
HK |
|
TI Fluid Systems PLC
LSE:TIFS
|
UK |
|
Sat Industries Ltd
BSE:511076
|
IN |
|
Fuji Oil Holdings Inc
TSE:2607
|
JP |
|
S
|
Shizuki Electric Co Inc
TSE:6994
|
JP |
|
Q
|
QingCloud Technologies Corp
SSE:688316
|
CN |
|
CMMB Vision Holdings Ltd
HKEX:471
|
HK |
|
C
|
Citra Nusa Holdings Bhd
KLSE:CNH
|
MY |
|
ChinaLin Securities Co Ltd
SZSE:002945
|
CN |
|
Huida Sanitary Ware Co Ltd
SSE:603385
|
CN |
|
Infracommerce CXAAS SA
BOVESPA:IFCM3
|
BR |
Income Statement
Earnings Waterfall
Hanchang Corp
Income Statement
Hanchang Corp
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
139
|
160
|
146
|
0
|
271
|
267
|
309
|
336
|
278
|
299
|
270
|
280
|
393
|
359
|
348
|
553
|
137
|
385
|
449
|
348
|
517
|
507
|
566
|
639
|
975
|
1 325
|
1 605
|
1 838
|
1 091
|
943
|
2 190
|
5 587
|
6 976
|
7 500
|
7 173
|
4 918
|
5 588
|
5 926
|
6 372
|
5 760
|
5 334
|
4 469
|
3 935
|
3 970
|
3 590
|
2 864
|
1 830
|
819
|
0
|
0
|
0
|
|
| Revenue |
16 790
N/A
|
18 199
+8%
|
18 874
+4%
|
18 407
-2%
|
22 515
+22%
|
22 979
+2%
|
22 069
-4%
|
21 880
-1%
|
16 854
-23%
|
15 737
-7%
|
16 321
+4%
|
16 013
-2%
|
17 167
+7%
|
21 973
+28%
|
30 392
+38%
|
36 752
+21%
|
50 460
+37%
|
64 927
+29%
|
77 887
+20%
|
98 968
+27%
|
112 029
+13%
|
121 868
+9%
|
128 958
+6%
|
126 226
-2%
|
98 175
-22%
|
113 495
+16%
|
88 414
-22%
|
65 671
-26%
|
60 126
-8%
|
15 698
-74%
|
15 355
-2%
|
23 229
+51%
|
35 824
+54%
|
39 230
+10%
|
41 782
+7%
|
33 620
-20%
|
35 218
+5%
|
38 305
+9%
|
54 162
+41%
|
68 919
+27%
|
89 340
+30%
|
82 083
-8%
|
72 513
-12%
|
64 787
-11%
|
22 519
-65%
|
67 180
+198%
|
77 564
+15%
|
71 525
-8%
|
33 032
-54%
|
9 426
-71%
|
4 787
-49%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11 040)
|
(11 723)
|
(11 948)
|
(10 637)
|
(11 408)
|
(11 099)
|
(9 448)
|
(9 076)
|
(9 246)
|
(9 085)
|
(10 501)
|
(10 243)
|
(10 215)
|
(15 217)
|
(23 105)
|
(29 719)
|
(38 052)
|
(52 617)
|
(63 365)
|
(80 844)
|
(93 060)
|
(98 979)
|
(103 739)
|
(99 392)
|
(79 947)
|
(90 207)
|
(67 624)
|
(49 802)
|
(41 628)
|
(9 118)
|
(11 481)
|
(17 856)
|
(25 559)
|
(25 927)
|
(26 990)
|
(22 138)
|
(26 644)
|
(27 477)
|
(34 921)
|
(42 550)
|
(54 492)
|
(50 520)
|
(48 385)
|
(45 562)
|
(19 063)
|
(45 615)
|
(50 326)
|
(45 074)
|
(20 957)
|
(4 976)
|
(1 460)
|
|
| Gross Profit |
5 750
N/A
|
6 477
+13%
|
6 927
+7%
|
7 772
+12%
|
11 107
+43%
|
11 882
+7%
|
12 622
+6%
|
12 804
+1%
|
7 608
-41%
|
6 653
-13%
|
5 821
-13%
|
5 772
-1%
|
6 952
+20%
|
6 757
-3%
|
7 288
+8%
|
7 032
-4%
|
12 408
+76%
|
12 308
-1%
|
14 520
+18%
|
18 124
+25%
|
18 969
+5%
|
22 889
+21%
|
25 220
+10%
|
26 834
+6%
|
18 229
-32%
|
23 289
+28%
|
20 789
-11%
|
15 868
-24%
|
18 498
+17%
|
6 579
-64%
|
3 873
-41%
|
5 372
+39%
|
10 265
+91%
|
13 301
+30%
|
14 792
+11%
|
11 482
-22%
|
8 573
-25%
|
10 828
+26%
|
19 241
+78%
|
26 369
+37%
|
34 848
+32%
|
31 563
-9%
|
24 128
-24%
|
19 225
-20%
|
3 455
-82%
|
21 564
+524%
|
27 238
+26%
|
26 451
-3%
|
12 075
-54%
|
4 450
-63%
|
3 328
-25%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 595)
|
(4 986)
|
(5 265)
|
(6 604)
|
(8 958)
|
(9 563)
|
(10 720)
|
(10 388)
|
(5 746)
|
(4 851)
|
(4 455)
|
(5 560)
|
(10 302)
|
(12 436)
|
(12 873)
|
(11 304)
|
(11 607)
|
(9 701)
|
(10 287)
|
(12 343)
|
(14 424)
|
(15 100)
|
(16 881)
|
(16 356)
|
(12 803)
|
(13 386)
|
(10 724)
|
(11 702)
|
(10 905)
|
(11 455)
|
(11 789)
|
(11 902)
|
(14 960)
|
(17 608)
|
(13 591)
|
(13 024)
|
(13 294)
|
(12 834)
|
(14 428)
|
(16 822)
|
(25 002)
|
(25 204)
|
(22 534)
|
(22 896)
|
(11 857)
|
(19 415)
|
(24 476)
|
(21 187)
|
(13 540)
|
(10 415)
|
(9 844)
|
|
| Selling, General & Administrative |
(4 479)
|
(4 848)
|
(5 091)
|
(6 419)
|
(8 736)
|
(9 338)
|
(10 502)
|
(10 165)
|
(5 705)
|
(4 875)
|
(4 389)
|
(5 475)
|
(10 105)
|
(12 112)
|
(12 475)
|
(10 901)
|
(11 363)
|
(8 907)
|
(9 535)
|
(11 567)
|
(13 336)
|
(13 535)
|
(14 994)
|
(14 358)
|
(11 800)
|
(11 770)
|
(9 398)
|
(9 113)
|
(9 900)
|
(9 650)
|
(10 282)
|
(11 422)
|
(13 603)
|
(12 891)
|
(12 223)
|
(11 705)
|
(12 074)
|
(7 088)
|
(12 856)
|
(15 132)
|
(23 251)
|
(24 259)
|
(20 677)
|
(20 869)
|
(10 944)
|
(17 132)
|
(21 650)
|
(18 435)
|
(12 134)
|
(9 574)
|
(9 342)
|
|
| Research & Development |
0
|
(1)
|
(28)
|
(39)
|
(71)
|
(71)
|
(54)
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(81)
|
(149)
|
(235)
|
(281)
|
(367)
|
(308)
|
(241)
|
(322)
|
(466)
|
(513)
|
(497)
|
(484)
|
(509)
|
(648)
|
(853)
|
(933)
|
(867)
|
(849)
|
(935)
|
(957)
|
(816)
|
(912)
|
(1 128)
|
(1 198)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(116)
|
(135)
|
(146)
|
(146)
|
(151)
|
(153)
|
(164)
|
(180)
|
(41)
|
(80)
|
(67)
|
(87)
|
(197)
|
(203)
|
(277)
|
(281)
|
(244)
|
(247)
|
(204)
|
(228)
|
(971)
|
(1 013)
|
(1 262)
|
(1 341)
|
(787)
|
(1 331)
|
(1 030)
|
(2 200)
|
(638)
|
(361)
|
(530)
|
579
|
(891)
|
(848)
|
(869)
|
(835)
|
(711)
|
(708)
|
(731)
|
(768)
|
(883)
|
(910)
|
(922)
|
(1 069)
|
(913)
|
(1 372)
|
(1 698)
|
(1 554)
|
(946)
|
(554)
|
(503)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
0
|
0
|
0
|
(121)
|
(121)
|
(122)
|
0
|
(547)
|
(548)
|
(548)
|
(117)
|
(552)
|
(625)
|
(656)
|
(136)
|
(136)
|
(61)
|
(108)
|
0
|
(1 136)
|
(736)
|
(737)
|
0
|
(3 356)
|
0
|
0
|
0
|
(4 390)
|
12
|
12
|
0
|
814
|
0
|
0
|
816
|
0
|
0
|
0
|
(460)
|
(287)
|
0
|
|
| Operating Income |
1 155
N/A
|
1 491
+29%
|
1 663
+12%
|
1 168
-30%
|
2 150
+84%
|
2 318
+8%
|
1 900
-18%
|
2 415
+27%
|
1 863
-23%
|
1 801
-3%
|
1 366
-24%
|
211
-85%
|
(3 350)
N/A
|
(5 679)
-70%
|
(5 585)
+2%
|
(4 271)
+24%
|
801
N/A
|
2 608
+226%
|
4 234
+62%
|
5 782
+37%
|
4 545
-21%
|
7 790
+71%
|
8 340
+7%
|
10 478
+26%
|
5 425
-48%
|
9 903
+83%
|
10 065
+2%
|
4 166
-59%
|
7 593
+82%
|
(4 878)
N/A
|
(7 917)
-62%
|
(6 529)
+18%
|
(4 695)
+28%
|
(4 304)
+8%
|
1 202
N/A
|
(1 542)
N/A
|
(4 720)
-206%
|
(2 006)
+57%
|
4 813
N/A
|
9 547
+98%
|
9 846
+3%
|
6 359
-35%
|
1 594
-75%
|
(3 670)
N/A
|
(8 402)
-129%
|
2 149
N/A
|
2 762
+29%
|
5 264
+91%
|
(1 466)
N/A
|
(5 966)
-307%
|
(6 517)
-9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(186)
|
(378)
|
(132)
|
(329)
|
(782)
|
(662)
|
(1 245)
|
(820)
|
(218)
|
(201)
|
(20)
|
(82)
|
(161)
|
(108)
|
(106)
|
(280)
|
252
|
419
|
162
|
388
|
225
|
(31)
|
162
|
79
|
(363)
|
(64)
|
(612)
|
(1 028)
|
820
|
(3 650)
|
(2 280)
|
(542)
|
(1 670)
|
3 378
|
(18)
|
(1 671)
|
(986)
|
(2 964)
|
(4 863)
|
(836)
|
(4 885)
|
(4 133)
|
(2 744)
|
(9 059)
|
(9 031)
|
(10 333)
|
(7 176)
|
(4 245)
|
132
|
60 894
|
60 324
|
|
| Non-Reccuring Items |
(384)
|
(384)
|
(390)
|
(390)
|
(226)
|
(226)
|
(108)
|
(108)
|
112
|
0
|
0
|
0
|
(122)
|
0
|
0
|
0
|
(547)
|
0
|
0
|
0
|
(432)
|
0
|
0
|
0
|
324
|
324
|
(78)
|
0
|
(1 135)
|
0
|
0
|
0
|
(3 354)
|
0
|
(3 339)
|
(3 278)
|
(4 402)
|
0
|
(4 870)
|
1 078
|
814
|
0
|
(2 191)
|
(6 585)
|
(8 729)
|
(7 285)
|
(3 732)
|
(5 104)
|
0
|
242
|
0
|
|
| Gain/Loss on Disposition of Assets |
(3)
|
1 106
|
46
|
45
|
1 093
|
0
|
0
|
1 146
|
102
|
102
|
509
|
408
|
454
|
459
|
8 277
|
7 959
|
7 986
|
0
|
0
|
73
|
0
|
2 185
|
2 196
|
2 208
|
2 251
|
79
|
0
|
60
|
31
|
187
|
150
|
142
|
113
|
729
|
0
|
782
|
13
|
0
|
200
|
185
|
164
|
114
|
(33)
|
920
|
781
|
1 734
|
1 711
|
684
|
(75)
|
716
|
792
|
|
| Total Other Income |
588
|
335
|
(294)
|
(259)
|
(1 217)
|
(935)
|
751
|
(420)
|
(129)
|
(100)
|
30
|
41
|
152
|
68
|
(514)
|
(465)
|
(513)
|
7 440
|
44
|
543
|
745
|
859
|
260
|
435
|
(2 835)
|
(2 908)
|
(3 088)
|
(3 648)
|
(2 687)
|
(2 647)
|
(2 344)
|
(4 701)
|
(10 136)
|
(8 942)
|
(7 962)
|
(6 147)
|
(20 901)
|
(22 592)
|
(23 736)
|
(22 652)
|
(2 258)
|
(3 214)
|
(27 291)
|
(19 897)
|
(11 176)
|
(11 767)
|
11 842
|
1 260
|
(3 410)
|
(15 762)
|
(13 326)
|
|
| Pre-Tax Income |
1 170
N/A
|
2 169
+85%
|
891
-59%
|
234
-74%
|
1 018
+335%
|
495
-51%
|
1 298
+162%
|
2 213
+70%
|
1 729
-22%
|
1 601
-7%
|
1 884
+18%
|
577
-69%
|
(3 027)
N/A
|
(5 260)
-74%
|
2 072
N/A
|
2 943
+42%
|
7 980
+171%
|
10 467
+31%
|
4 440
-58%
|
6 787
+53%
|
5 084
-25%
|
10 804
+113%
|
10 958
+1%
|
13 202
+20%
|
4 802
-64%
|
7 335
+53%
|
6 287
-14%
|
(448)
N/A
|
4 621
N/A
|
(10 988)
N/A
|
(12 391)
-13%
|
(11 630)
+6%
|
(19 742)
-70%
|
(9 140)
+54%
|
(10 117)
-11%
|
(11 856)
-17%
|
(30 997)
-161%
|
(27 562)
+11%
|
(28 456)
-3%
|
(12 679)
+55%
|
3 681
N/A
|
(874)
N/A
|
(30 664)
-3 409%
|
(38 291)
-25%
|
(36 556)
+5%
|
(25 502)
+30%
|
5 407
N/A
|
(2 141)
N/A
|
(4 818)
-125%
|
40 123
N/A
|
41 272
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
(77)
|
(77)
|
(110)
|
(110)
|
(21)
|
(21)
|
12
|
12
|
1 821
|
1 821
|
1 971
|
1 965
|
(3 632)
|
(3 632)
|
(4 401)
|
(5 056)
|
(659)
|
(672)
|
(2 329)
|
(2 467)
|
(2 326)
|
(2 315)
|
(2 877)
|
0
|
(2 701)
|
(2 838)
|
786
|
786
|
890
|
887
|
101
|
0
|
(793)
|
(790)
|
(2 616)
|
(2 628)
|
(2 769)
|
(2 774)
|
(268)
|
(543)
|
889
|
(2 196)
|
(4 253)
|
(3 531)
|
(942)
|
435
|
0
|
|
| Income from Continuing Operations |
1 170
|
2 169
|
891
|
234
|
941
|
418
|
1 188
|
2 103
|
1 708
|
1 580
|
1 896
|
589
|
(1 206)
|
(3 438)
|
4 044
|
4 909
|
4 348
|
6 835
|
39
|
1 732
|
4 424
|
10 133
|
8 630
|
10 735
|
2 476
|
5 021
|
3 411
|
(2 525)
|
1 920
|
(13 689)
|
(11 468)
|
(10 707)
|
(18 852)
|
(8 253)
|
(10 016)
|
(11 755)
|
(31 790)
|
(28 352)
|
(31 072)
|
(15 307)
|
912
|
(3 648)
|
(30 932)
|
(38 834)
|
(35 668)
|
(27 699)
|
1 154
|
(5 672)
|
(5 760)
|
40 558
|
41 272
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
172
|
253
|
406
|
804
|
1 455
|
1 839
|
1 737
|
1 081
|
(120)
|
(595)
|
(1 634)
|
(2 575)
|
(3 003)
|
(5 148)
|
(5 292)
|
(6 183)
|
(3 119)
|
(4 800)
|
(3 433)
|
(907)
|
(2 506)
|
1 765
|
1 501
|
2 324
|
5 447
|
5 086
|
5 751
|
4 384
|
4 321
|
2 399
|
1 270
|
(3 287)
|
(5 627)
|
(2 833)
|
1 355
|
6 478
|
5 112
|
5 246
|
2 171
|
1 980
|
928
|
(649)
|
(817)
|
|
| Net Income (Common) |
1 061
N/A
|
2 042
+92%
|
641
-69%
|
(32)
N/A
|
871
N/A
|
321
-63%
|
1 095
+241%
|
2 018
+84%
|
2 036
+1%
|
2 038
+0%
|
2 556
+25%
|
1 592
-38%
|
820
-48%
|
(1 060)
N/A
|
6 286
N/A
|
6 559
+4%
|
4 228
-36%
|
6 240
+48%
|
(1 950)
N/A
|
(846)
+57%
|
1 421
N/A
|
4 985
+251%
|
3 692
-26%
|
4 554
+23%
|
(1 576)
N/A
|
(532)
+66%
|
(572)
-8%
|
(3 742)
-554%
|
(4 314)
-15%
|
(15 830)
-267%
|
(14 118)
+11%
|
(12 827)
+9%
|
(16 883)
-32%
|
(7 434)
+56%
|
(9 325)
-25%
|
(12 828)
-38%
|
(21 632)
-69%
|
(22 435)
-4%
|
(26 166)
-17%
|
(14 905)
+43%
|
(6 443)
+57%
|
(8 387)
-30%
|
(30 487)
-263%
|
(33 144)
-9%
|
(26 125)
+21%
|
(22 470)
+14%
|
3 018
N/A
|
(3 756)
N/A
|
(1 184)
+68%
|
64 292
N/A
|
64 870
+1%
|
|
| EPS (Diluted) |
26.52
N/A
|
51.05
+92%
|
16.02
-69%
|
-0.8
N/A
|
21.77
N/A
|
8.02
-63%
|
27.37
+241%
|
50.45
+84%
|
50.9
+1%
|
47.39
-7%
|
56.8
+20%
|
35.37
-38%
|
18.63
-47%
|
-23.55
N/A
|
139.68
N/A
|
145.75
+4%
|
93.95
-36%
|
138.66
+48%
|
-43.33
N/A
|
-18.8
+57%
|
31.57
N/A
|
110.77
+251%
|
82.04
-26%
|
101.2
+23%
|
-35.02
N/A
|
-11.82
+66%
|
-12.71
-8%
|
-83.15
-554%
|
-95.86
-15%
|
-351.77
-267%
|
-256.69
+27%
|
-200.42
+22%
|
-401.97
-101%
|
-114.24
+72%
|
-143.32
-25%
|
-197.15
-38%
|
-1 659.31
-742%
|
-335.9
+80%
|
-380.99
-13%
|
-217.03
+43%
|
-439.24
-102%
|
-528.17
-20%
|
-1 919.91
-264%
|
-2 087.28
-9%
|
-1 514.16
+27%
|
-1 207.67
+20%
|
162.25
N/A
|
-201.94
N/A
|
-65.83
+67%
|
3 458.83
N/A
|
3 166.96
-8%
|
|