China Starch Holdings Ltd
OTC:CHNSF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
China Starch Holdings Ltd
OTC:CHNSF
|
HK |
|
Bed Bath & Beyond Inc
NYSE:BBBY
|
US |
Income Statement
Earnings Waterfall
China Starch Holdings Ltd
Income Statement
China Starch Holdings Ltd
| 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 |
5
|
20
|
12
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
4
|
0
|
3
|
0
|
4
|
0
|
1
|
0
|
|
| Revenue |
1 743
N/A
|
1 350
-23%
|
1 525
+13%
|
1 530
+0%
|
1 573
+3%
|
1 958
+24%
|
2 283
+17%
|
2 505
+10%
|
2 793
+12%
|
3 019
+8%
|
3 149
+4%
|
3 302
+5%
|
3 273
-1%
|
3 422
+5%
|
4 136
+21%
|
4 170
+1%
|
3 921
-6%
|
4 360
+11%
|
4 482
+3%
|
4 398
-2%
|
4 568
+4%
|
4 695
+3%
|
4 808
+2%
|
5 073
+6%
|
5 540
+9%
|
6 750
+22%
|
7 728
+14%
|
8 892
+15%
|
10 742
+21%
|
11 639
+8%
|
11 754
+1%
|
11 949
+2%
|
11 949
0%
|
11 798
-1%
|
11 629
-1%
|
11 416
-2%
|
10 885
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 418)
|
(1 085)
|
(1 245)
|
(1 341)
|
(1 415)
|
(1 746)
|
(2 011)
|
(2 220)
|
(2 419)
|
(2 569)
|
(2 764)
|
(2 913)
|
(2 891)
|
(3 122)
|
(3 842)
|
(3 806)
|
(3 525)
|
(4 006)
|
(4 105)
|
(3 901)
|
(3 991)
|
(4 075)
|
(4 293)
|
(4 630)
|
(5 136)
|
(6 397)
|
(7 244)
|
(8 332)
|
(10 074)
|
(10 687)
|
(10 470)
|
(10 758)
|
(11 309)
|
(11 241)
|
(10 740)
|
(10 253)
|
(9 800)
|
|
| Gross Profit |
325
N/A
|
265
-18%
|
280
+5%
|
189
-32%
|
157
-17%
|
212
+35%
|
273
+29%
|
285
+4%
|
374
+31%
|
450
+20%
|
385
-14%
|
388
+1%
|
382
-2%
|
300
-21%
|
294
-2%
|
364
+24%
|
396
+9%
|
354
-10%
|
377
+6%
|
497
+32%
|
577
+16%
|
620
+7%
|
515
-17%
|
443
-14%
|
404
-9%
|
353
-13%
|
484
+37%
|
560
+16%
|
668
+19%
|
952
+43%
|
1 284
+35%
|
1 190
-7%
|
640
-46%
|
557
-13%
|
889
+60%
|
1 163
+31%
|
1 085
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(81)
|
(72)
|
(59)
|
(90)
|
(83)
|
(86)
|
(100)
|
(103)
|
(124)
|
(145)
|
(133)
|
(146)
|
(144)
|
(159)
|
(181)
|
(203)
|
(308)
|
(224)
|
(221)
|
(203)
|
(125)
|
(110)
|
(162)
|
(172)
|
(210)
|
(245)
|
(280)
|
(296)
|
(311)
|
(438)
|
(558)
|
(596)
|
(532)
|
(406)
|
(350)
|
(353)
|
(330)
|
|
| Selling, General & Administrative |
(96)
|
(79)
|
(96)
|
(106)
|
(99)
|
(98)
|
(120)
|
(132)
|
(143)
|
(158)
|
(151)
|
(160)
|
(174)
|
(179)
|
(201)
|
(228)
|
(242)
|
(258)
|
(252)
|
(217)
|
(214)
|
(229)
|
(233)
|
(240)
|
(280)
|
(319)
|
(357)
|
(375)
|
(398)
|
(357)
|
(335)
|
(379)
|
(370)
|
(352)
|
(349)
|
(375)
|
(375)
|
|
| Research & Development |
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
|
(200)
|
(151)
|
(324)
|
(267)
|
(160)
|
(110)
|
(90)
|
(67)
|
|
| Other Operating Expenses |
14
|
7
|
37
|
16
|
16
|
12
|
20
|
29
|
19
|
13
|
18
|
14
|
30
|
20
|
20
|
25
|
(66)
|
34
|
31
|
14
|
88
|
119
|
71
|
68
|
70
|
73
|
78
|
80
|
87
|
119
|
(72)
|
107
|
105
|
107
|
109
|
111
|
111
|
|
| Operating Income |
244
N/A
|
194
-20%
|
221
+14%
|
99
-55%
|
74
-26%
|
126
+71%
|
172
+37%
|
182
+5%
|
250
+38%
|
305
+22%
|
252
-17%
|
242
-4%
|
238
-2%
|
141
-41%
|
113
-20%
|
161
+42%
|
88
-45%
|
130
+49%
|
156
+19%
|
294
+89%
|
451
+54%
|
509
+13%
|
353
-31%
|
271
-23%
|
194
-28%
|
108
-44%
|
204
+90%
|
264
+29%
|
357
+35%
|
514
+44%
|
726
+41%
|
595
-18%
|
109
-82%
|
151
+39%
|
539
+257%
|
810
+50%
|
755
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(30)
|
(14)
|
(0)
|
7
|
3
|
3
|
1
|
8
|
13
|
12
|
23
|
30
|
30
|
22
|
10
|
16
|
17
|
23
|
28
|
23
|
20
|
31
|
39
|
44
|
34
|
18
|
10
|
10
|
(3)
|
3
|
13
|
17
|
17
|
27
|
35
|
35
|
30
|
|
| Non-Reccuring Items |
0
|
24
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
(2)
|
0
|
16
|
0
|
0
|
0
|
(93)
|
0
|
(13)
|
(8)
|
(1)
|
(10)
|
(11)
|
(9)
|
0
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(2)
|
5
|
10
|
5
|
(1)
|
(3)
|
0
|
(5)
|
|
| Total Other Income |
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
|
(1)
|
0
|
(2)
|
0
|
(4)
|
0
|
(1)
|
0
|
(0)
|
0
|
(8)
|
0
|
|
| Pre-Tax Income |
214
N/A
|
204
-5%
|
221
+8%
|
106
-52%
|
77
-28%
|
128
+67%
|
174
+36%
|
190
+10%
|
263
+39%
|
316
+20%
|
276
-13%
|
289
+5%
|
268
-7%
|
163
-39%
|
123
-25%
|
84
-32%
|
105
+25%
|
140
+34%
|
176
+26%
|
316
+79%
|
462
+46%
|
529
+14%
|
384
-27%
|
315
-18%
|
227
-28%
|
123
-46%
|
216
+75%
|
271
+26%
|
352
+30%
|
511
+45%
|
744
+46%
|
621
-17%
|
130
-79%
|
177
+36%
|
570
+223%
|
838
+47%
|
780
-7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7)
|
(0)
|
(13)
|
(11)
|
4
|
(1)
|
(18)
|
(27)
|
(58)
|
(86)
|
(74)
|
(67)
|
(60)
|
(39)
|
(28)
|
(18)
|
(25)
|
(38)
|
(49)
|
(96)
|
(135)
|
(135)
|
(89)
|
(77)
|
(59)
|
(25)
|
(42)
|
(64)
|
(83)
|
(109)
|
(152)
|
(126)
|
(28)
|
(19)
|
(117)
|
(213)
|
(196)
|
|
| Income from Continuing Operations |
206
|
204
|
208
|
95
|
81
|
127
|
156
|
163
|
206
|
230
|
202
|
222
|
208
|
124
|
95
|
66
|
80
|
102
|
127
|
219
|
327
|
394
|
295
|
238
|
168
|
98
|
174
|
207
|
269
|
403
|
593
|
495
|
102
|
157
|
454
|
626
|
584
|
|
| Income to Minority Interest |
(35)
|
0
|
1
|
3
|
3
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(6)
|
(4)
|
(6)
|
(6)
|
(7)
|
(4)
|
(1)
|
(12)
|
(17)
|
(33)
|
(57)
|
(134)
|
(143)
|
(50)
|
(49)
|
(93)
|
(143)
|
(165)
|
|
| Net Income (Common) |
172
N/A
|
204
+19%
|
209
+2%
|
98
-53%
|
84
-15%
|
127
+51%
|
154
+22%
|
162
+5%
|
204
+26%
|
229
+12%
|
201
-12%
|
220
+9%
|
205
-7%
|
122
-40%
|
92
-25%
|
63
-32%
|
76
+22%
|
99
+30%
|
123
+24%
|
214
+74%
|
322
+51%
|
388
+20%
|
290
-25%
|
231
-20%
|
164
-29%
|
97
-41%
|
161
+67%
|
190
+18%
|
237
+24%
|
346
+46%
|
459
+33%
|
352
-23%
|
52
-85%
|
108
+108%
|
360
+234%
|
482
+34%
|
419
-13%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.06
+50%
|
0.05
-17%
|
0.02
-60%
|
0.01
-50%
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.02
-33%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.04
+100%
|
0.05
+25%
|
0.06
+20%
|
0.05
-17%
|
0.04
-20%
|
0.03
-25%
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.06
+50%
|
0.08
+33%
|
0.06
-25%
|
0.01
-83%
|
0.02
+100%
|
0.06
+200%
|
0.08
+33%
|
0.07
-12%
|
|