Grand Vision Media Holdings PLC
LSE:GVMH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Grand Vision Media Holdings PLC
LSE:GVMH
|
UK |
|
Z
|
Zhongguancun Science-Tech Leasing Co Ltd
HKEX:1601
|
CN |
|
U. Y. Fincorp Ltd
NSE:UYFINCORP
|
IN |
|
Genting Malaysia Bhd
OTC:GMALF
|
MY |
|
S
|
SeQuent Scientific Ltd
BSE:512529
|
IN |
Income Statement
Earnings Waterfall
Grand Vision Media Holdings PLC
Income Statement
Grand Vision Media Holdings PLC
| 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
|
|
| Revenue |
18
N/A
|
18
+3%
|
12
-35%
|
10
-15%
|
6
-43%
|
8
+30%
|
3
-60%
|
3
+4%
|
4
+25%
|
4
+10%
|
6
+36%
|
6
-7%
|
3
-38%
|
3
-10%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(12)
|
(15)
|
(11)
|
(7)
|
(5)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
|
| Gross Profit |
6
N/A
|
4
-33%
|
1
-65%
|
3
+115%
|
1
-77%
|
1
-7%
|
0
-88%
|
0
+511%
|
1
+54%
|
1
+54%
|
2
+60%
|
2
-12%
|
1
-49%
|
1
-8%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(39)
|
(29)
|
(16)
|
(10)
|
(11)
|
(14)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
|
| Selling, General & Administrative |
(35)
|
(36)
|
(14)
|
(10)
|
(9)
|
(11)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
|
| Research & Development |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Operating Expenses |
0
|
11
|
0
|
1
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
(33)
N/A
|
(25)
+22%
|
(15)
+42%
|
(7)
+51%
|
(10)
-39%
|
(13)
-33%
|
(6)
+54%
|
(5)
+17%
|
(6)
-12%
|
(5)
+5%
|
(4)
+27%
|
(4)
-6%
|
(6)
-31%
|
(6)
-10%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
| Pre-Tax Income |
(33)
N/A
|
(20)
+38%
|
(15)
+26%
|
(8)
+50%
|
(10)
-32%
|
(13)
-33%
|
(6)
+54%
|
(5)
+17%
|
(6)
-12%
|
(5)
+5%
|
(4)
+27%
|
(4)
-6%
|
(7)
-57%
|
(6)
+8%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(33)
|
(20)
|
(15)
|
(8)
|
(10)
|
(13)
|
(6)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(7)
|
(6)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(33)
N/A
|
(21)
+37%
|
(15)
+27%
|
(7)
+53%
|
(10)
-36%
|
(13)
-33%
|
(6)
+55%
|
(5)
+16%
|
(6)
-16%
|
(5)
+6%
|
(4)
+28%
|
(4)
-3%
|
(6)
-57%
|
(6)
+6%
|
|
| EPS (Diluted) |
-0.34
N/A
|
-0.21
+38%
|
-0.16
+24%
|
-0.07
+56%
|
-0.1
-43%
|
-0.14
-40%
|
-0.06
+57%
|
-0.05
+17%
|
-0.06
-20%
|
-0.06
N/A
|
-0.04
+33%
|
-0.04
N/A
|
-0.06
-50%
|
-0.06
N/A
|
|