China Everbright Environment Group Ltd
OTC:CHFFY
China Everbright Environment Group Ltd
OTC:CHFFY
Price:
6.76
USD
Market Closed
Market Cap:
$4.2B
Income Statement
Earnings Waterfall
China Everbright Environment Group Ltd
China Everbright Environment Group Ltd
Income Statement
China Everbright Environment Group Ltd
China Everbright Environment Group Ltd
Currency: HKD
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
28
|
28
|
32
|
50
|
70
|
67
|
73
|
110
|
147
|
167
|
170
|
169
|
178
|
201
|
241
|
284
|
313
|
310
|
316
|
337
|
381
|
434
|
452
|
528
|
640
|
750
|
938
|
1 146
|
1 376
|
1 582
|
1 810
|
2 101
|
2 261
|
2 484
|
2 897
|
3 241
|
3 433
|
3 487
|
3 502
|
3 310
|
2 992
|
0
|
|
| Revenue |
65
N/A
|
94
+45%
|
134
+43%
|
435
+225%
|
236
-46%
|
1 041
+341%
|
1 348
+29%
|
1 617
+20%
|
1 863
+15%
|
2 176
+17%
|
1 766
-19%
|
1 624
-8%
|
102
-94%
|
3 719
+3 557%
|
1 086
-71%
|
1 802
+66%
|
0
-100%
|
4 489
+7 482 217%
|
5 320
+19%
|
5 797
+9%
|
6 355
+10%
|
7 180
+13%
|
8 535
+19%
|
10 184
+19%
|
13 971
+37%
|
17 693
+27%
|
20 043
+13%
|
22 685
+13%
|
27 228
+20%
|
31 669
+16%
|
37 558
+19%
|
39 709
+6%
|
42 926
+8%
|
51 044
+19%
|
49 895
-2%
|
44 849
-10%
|
37 321
-17%
|
32 170
-14%
|
32 090
0%
|
31 405
-2%
|
30 258
-4%
|
28 950
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(15)
|
(27)
|
(43)
|
(285)
|
(72)
|
(700)
|
(888)
|
(1 041)
|
(1 209)
|
(1 412)
|
(991)
|
(783)
|
(82)
|
(2 415)
|
(361)
|
(1 008)
|
(1 726)
|
(2 364)
|
(2 944)
|
(3 215)
|
(3 387)
|
(3 766)
|
(4 626)
|
(5 822)
|
(8 662)
|
(11 328)
|
(12 911)
|
(14 377)
|
(17 797)
|
(21 069)
|
(26 100)
|
(27 416)
|
(28 823)
|
(34 929)
|
(33 432)
|
(29 257)
|
(22 957)
|
(18 240)
|
(18 279)
|
(18 741)
|
(18 722)
|
(17 129)
|
|
| Gross Profit |
50
N/A
|
67
+34%
|
91
+36%
|
149
+64%
|
164
+10%
|
341
+108%
|
460
+35%
|
575
+25%
|
654
+14%
|
763
+17%
|
775
+2%
|
841
+9%
|
20
-98%
|
1 304
+6 458%
|
725
-44%
|
793
+9%
|
(1 726)
N/A
|
1 816
N/A
|
2 375
+31%
|
2 582
+9%
|
2 969
+15%
|
3 414
+15%
|
3 909
+14%
|
4 362
+12%
|
5 310
+22%
|
6 364
+20%
|
7 133
+12%
|
8 309
+16%
|
9 431
+14%
|
10 600
+12%
|
11 458
+8%
|
12 294
+7%
|
14 104
+15%
|
16 115
+14%
|
16 463
+2%
|
15 591
-5%
|
14 365
-8%
|
13 929
-3%
|
13 811
-1%
|
12 664
-8%
|
11 536
-9%
|
11 821
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(39)
|
(35)
|
(53)
|
(50)
|
(66)
|
(64)
|
(62)
|
(76)
|
(107)
|
(68)
|
(81)
|
(95)
|
(12)
|
(131)
|
10
|
(123)
|
1 723
|
(256)
|
(280)
|
(238)
|
(393)
|
(290)
|
(479)
|
(434)
|
(641)
|
(728)
|
(968)
|
(938)
|
(1 328)
|
(1 427)
|
(1 833)
|
(1 781)
|
(2 340)
|
(3 032)
|
(3 253)
|
(3 801)
|
(3 281)
|
(3 054)
|
(2 708)
|
(2 898)
|
(2 290)
|
(4 419)
|
|
| Selling, General & Administrative |
(35)
|
(40)
|
(55)
|
(65)
|
(92)
|
(111)
|
(100)
|
(113)
|
(127)
|
(135)
|
(165)
|
(168)
|
(34)
|
(204)
|
(105)
|
(148)
|
(3)
|
(368)
|
(392)
|
(417)
|
(540)
|
(639)
|
(768)
|
(874)
|
(1 059)
|
(1 216)
|
(1 438)
|
(1 624)
|
(1 956)
|
(2 152)
|
(2 419)
|
(2 428)
|
(2 944)
|
(3 072)
|
(4 056)
|
(3 748)
|
(4 280)
|
(3 377)
|
(3 652)
|
(2 913)
|
(3 372)
|
(3 395)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(4)
|
5
|
2
|
14
|
26
|
47
|
37
|
37
|
20
|
66
|
83
|
73
|
22
|
73
|
114
|
25
|
1 726
|
112
|
113
|
179
|
146
|
349
|
289
|
440
|
418
|
488
|
471
|
686
|
628
|
725
|
586
|
647
|
605
|
40
|
803
|
(53)
|
999
|
323
|
944
|
15
|
1 082
|
(1 024)
|
|
| Operating Income |
11
N/A
|
33
+200%
|
38
+15%
|
99
+161%
|
98
-1%
|
277
+183%
|
398
+44%
|
500
+26%
|
547
+9%
|
696
+27%
|
694
0%
|
746
+8%
|
22
-97%
|
1 174
+5 123%
|
734
-37%
|
685
-7%
|
5
-99%
|
1 869
+40 009%
|
2 096
+12%
|
2 343
+12%
|
2 575
+10%
|
3 124
+21%
|
3 430
+10%
|
3 928
+15%
|
4 669
+19%
|
5 635
+21%
|
6 165
+9%
|
7 371
+20%
|
8 102
+10%
|
9 173
+13%
|
9 625
+5%
|
10 513
+9%
|
11 764
+12%
|
13 083
+11%
|
13 210
+1%
|
11 791
-11%
|
11 084
-6%
|
10 875
-2%
|
11 103
+2%
|
9 766
-12%
|
9 246
-5%
|
7 402
-20%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
92
|
86
|
71
|
50
|
340
|
286
|
(32)
|
(104)
|
(138)
|
(167)
|
153
|
(161)
|
12
|
11
|
1 451
|
134
|
312
|
10
|
(285)
|
(337)
|
(276)
|
(435)
|
(310)
|
(510)
|
(559)
|
(683)
|
(721)
|
(1 068)
|
(1 100)
|
(1 371)
|
(1 338)
|
(1 818)
|
(1 984)
|
(2 308)
|
(2 652)
|
(3 043)
|
(3 126)
|
(3 377)
|
(3 298)
|
(3 239)
|
(2 916)
|
(2 677)
|
|
| Non-Reccuring Items |
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
52
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(11)
|
0
|
(15)
|
0
|
(4)
|
0
|
(2)
|
0
|
(375)
|
0
|
(55)
|
0
|
(639)
|
0
|
(656)
|
0
|
(1 448)
|
0
|
|
| Total Other Income |
1
|
0
|
(2)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(339)
|
1
|
0
|
(218)
|
(1 343)
|
(264)
|
(313)
|
(321)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(21)
|
(33)
|
(19)
|
(100)
|
(183)
|
(86)
|
(56)
|
(56)
|
(26)
|
(26)
|
(14)
|
(38)
|
|
| Pre-Tax Income |
105
N/A
|
119
+13%
|
109
-8%
|
150
+38%
|
438
+192%
|
563
+29%
|
367
-35%
|
396
+8%
|
461
+16%
|
529
+15%
|
508
-4%
|
586
+15%
|
33
-94%
|
967
+2 809%
|
841
-13%
|
555
-34%
|
4
-99%
|
1 559
+37 276%
|
1 812
+16%
|
2 007
+11%
|
2 299
+15%
|
2 689
+17%
|
3 119
+16%
|
3 418
+10%
|
4 099
+20%
|
4 953
+21%
|
5 428
+10%
|
6 302
+16%
|
6 998
+11%
|
7 798
+11%
|
8 264
+6%
|
8 663
+5%
|
9 387
+8%
|
10 675
+14%
|
10 321
-3%
|
8 663
-16%
|
7 263
-16%
|
7 443
+2%
|
7 124
-4%
|
6 502
-9%
|
4 867
-25%
|
4 687
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(19)
|
(6)
|
12
|
(2)
|
(10)
|
(2)
|
(7)
|
(65)
|
(95)
|
(97)
|
(99)
|
(130)
|
(1)
|
(247)
|
(0)
|
(112)
|
0
|
(365)
|
(447)
|
(472)
|
(534)
|
(658)
|
(783)
|
(888)
|
(1 062)
|
(1 216)
|
(1 376)
|
(1 609)
|
(1 729)
|
(1 919)
|
(1 896)
|
(1 915)
|
(2 160)
|
(2 474)
|
(2 200)
|
(1 804)
|
(1 748)
|
(1 879)
|
(1 827)
|
(1 594)
|
(893)
|
(935)
|
|
| Income from Continuing Operations |
86
|
113
|
121
|
149
|
428
|
562
|
360
|
330
|
365
|
430
|
408
|
457
|
33
|
720
|
842
|
447
|
4
|
1 195
|
1 364
|
1 535
|
1 765
|
2 031
|
2 336
|
2 531
|
3 037
|
3 738
|
4 052
|
4 693
|
5 270
|
5 880
|
6 368
|
6 748
|
7 227
|
8 201
|
8 120
|
6 859
|
5 515
|
5 564
|
5 297
|
4 908
|
3 974
|
3 752
|
|
| Income to Minority Interest |
1
|
(8)
|
(16)
|
(19)
|
(19)
|
(19)
|
(22)
|
(26)
|
(26)
|
(29)
|
37
|
(36)
|
2
|
(9)
|
2
|
19
|
23
|
(6)
|
(40)
|
(59)
|
(62)
|
(130)
|
(251)
|
(237)
|
(252)
|
(366)
|
(542)
|
(778)
|
(951)
|
(1 131)
|
(1 165)
|
(1 146)
|
(1 211)
|
(1 327)
|
(1 316)
|
(1 115)
|
(841)
|
(823)
|
(641)
|
(559)
|
(406)
|
(433)
|
|
| Net Income (Common) |
87
N/A
|
104
+20%
|
105
+1%
|
130
+24%
|
409
+215%
|
542
+33%
|
338
-38%
|
304
-10%
|
339
+12%
|
402
+19%
|
408
+2%
|
420
+3%
|
33
-92%
|
720
+2 111%
|
842
+17%
|
447
-47%
|
4
-99%
|
650
+15 488%
|
1 325
+104%
|
1 476
+11%
|
1 703
+15%
|
1 901
+12%
|
2 085
+10%
|
2 294
+10%
|
2 785
+21%
|
3 372
+21%
|
3 510
+4%
|
3 915
+12%
|
4 319
+10%
|
4 749
+10%
|
5 203
+10%
|
5 602
+8%
|
6 016
+7%
|
6 874
+14%
|
6 804
-1%
|
5 728
-16%
|
4 602
-20%
|
4 576
-1%
|
4 429
-3%
|
4 098
-7%
|
3 377
-18%
|
3 130
-7%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.05
+25%
|
0.14
+180%
|
0.17
+21%
|
0.1
-41%
|
0.09
-10%
|
0.1
+11%
|
0.12
+20%
|
0.11
-8%
|
0.11
N/A
|
0.02
-82%
|
0.19
+850%
|
0.89
+368%
|
0.51
-43%
|
0.04
-92%
|
0.15
+275%
|
0.32
+113%
|
0.33
+3%
|
0.37
+12%
|
0.42
+14%
|
0.45
+7%
|
0.5
+11%
|
0.61
+22%
|
0.73
+20%
|
0.76
+4%
|
0.85
+12%
|
0.86
+1%
|
0.77
-10%
|
0.85
+10%
|
0.91
+7%
|
0.98
+8%
|
1.12
+14%
|
1.11
-1%
|
0.93
-16%
|
0.75
-19%
|
0.74
-1%
|
0.72
-3%
|
0.67
-7%
|
0.55
-18%
|
0.51
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
