Hangzhou Honghua Digital Technology Stock Co Ltd
SSE:688789
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Hangzhou Honghua Digital Technology Stock Co Ltd
SSE:688789
|
CN |
Income Statement
Earnings Waterfall
Hangzhou Honghua Digital Technology Stock Co Ltd
Income Statement
Hangzhou Honghua Digital Technology Stock Co Ltd
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
4
|
6
|
6
|
7
|
6
|
5
|
0
|
|
| Revenue |
998
N/A
|
950
-5%
|
937
-1%
|
895
-5%
|
902
+1%
|
992
+10%
|
1 080
+9%
|
1 258
+17%
|
1 344
+7%
|
1 514
+13%
|
1 641
+8%
|
1 790
+9%
|
1 900
+6%
|
2 012
+6%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(571)
|
(538)
|
(524)
|
(475)
|
(478)
|
(525)
|
(565)
|
(676)
|
(736)
|
(833)
|
(904)
|
(989)
|
(1 074)
|
(1 145)
|
|
| Gross Profit |
427
N/A
|
411
-4%
|
413
+0%
|
419
+1%
|
423
+1%
|
467
+10%
|
515
+10%
|
582
+13%
|
607
+4%
|
681
+12%
|
737
+8%
|
801
+9%
|
826
+3%
|
867
+5%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(144)
|
(144)
|
(152)
|
(169)
|
(187)
|
(212)
|
(216)
|
(254)
|
(251)
|
(261)
|
(288)
|
(337)
|
(341)
|
(362)
|
|
| Selling, General & Administrative |
(108)
|
(112)
|
(119)
|
(119)
|
(131)
|
(145)
|
(150)
|
(170)
|
(185)
|
(198)
|
(217)
|
(239)
|
(252)
|
(269)
|
|
| Research & Development |
(61)
|
(61)
|
(61)
|
(53)
|
(68)
|
(72)
|
(77)
|
(80)
|
(93)
|
(101)
|
(106)
|
(113)
|
(129)
|
(134)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
|
| Other Operating Expenses |
25
|
30
|
29
|
16
|
13
|
5
|
11
|
21
|
27
|
38
|
35
|
40
|
40
|
40
|
|
| Operating Income |
283
N/A
|
267
-5%
|
261
-2%
|
250
-4%
|
237
-5%
|
255
+8%
|
299
+17%
|
328
+10%
|
357
+9%
|
420
+18%
|
449
+7%
|
465
+3%
|
485
+4%
|
505
+4%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(1)
|
14
|
27
|
33
|
37
|
57
|
50
|
52
|
50
|
23
|
15
|
30
|
31
|
46
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
7
|
8
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
| Total Other Income |
1
|
3
|
3
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
|
| Pre-Tax Income |
283
N/A
|
284
+0%
|
291
+2%
|
282
-3%
|
273
-3%
|
310
+13%
|
346
+12%
|
380
+10%
|
406
+7%
|
443
+9%
|
464
+5%
|
494
+6%
|
522
+6%
|
559
+7%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(37)
|
(38)
|
(36)
|
(32)
|
(29)
|
(30)
|
(36)
|
(44)
|
(48)
|
(55)
|
(58)
|
(61)
|
(66)
|
(69)
|
|
| Income from Continuing Operations |
246
|
246
|
255
|
251
|
244
|
280
|
310
|
336
|
358
|
388
|
406
|
433
|
456
|
489
|
|
| Income to Minority Interest |
(2)
|
(4)
|
(5)
|
(8)
|
(10)
|
(12)
|
(14)
|
(11)
|
(10)
|
(10)
|
(10)
|
(18)
|
(19)
|
(25)
|
|
| Net Income (Common) |
244
N/A
|
242
-1%
|
250
+3%
|
243
-3%
|
234
-4%
|
268
+14%
|
296
+11%
|
325
+10%
|
348
+7%
|
378
+9%
|
396
+5%
|
414
+5%
|
436
+5%
|
465
+7%
|
|
| EPS (Diluted) |
3.21
N/A
|
3.18
-1%
|
2.26
-29%
|
1.48
-35%
|
1.98
+34%
|
6.1
+208%
|
2.32
-62%
|
1.84
-21%
|
1.94
+5%
|
2.12
+9%
|
2.23
+5%
|
2.32
+4%
|
2.44
+5%
|
2.6
+7%
|
|