Huang Hsiang Construction Corp
TWSE:2545
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Huang Hsiang Construction Corp
TWSE:2545
|
TW |
|
O
|
Onion Global Ltd
OTC:OGBLY
|
CN |
Income Statement
Earnings Waterfall
Huang Hsiang Construction Corp
Income Statement
Huang Hsiang Construction Corp
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
221
|
229
|
202
|
189
|
134
|
83
|
66
|
42
|
31
|
74
|
113
|
144
|
186
|
211
|
252
|
302
|
336
|
337
|
323
|
295
|
273
|
270
|
262
|
259
|
262
|
259
|
258
|
251
|
252
|
274
|
295
|
283
|
273
|
268
|
267
|
303
|
324
|
323
|
336
|
341
|
355
|
369
|
364
|
369
|
376
|
394
|
389
|
378
|
361
|
341
|
349
|
362
|
380
|
404
|
437
|
484
|
527
|
573
|
599
|
612
|
637
|
646
|
695
|
752
|
784
|
821
|
830
|
835
|
|
| Revenue |
4 909
N/A
|
5 381
+10%
|
7 459
+39%
|
8 523
+14%
|
7 108
-17%
|
5 902
-17%
|
3 609
-39%
|
1 630
-55%
|
1 279
-22%
|
2 782
+118%
|
4 400
+58%
|
4 615
+5%
|
4 996
+8%
|
4 241
-15%
|
2 242
-47%
|
6 593
+194%
|
10 355
+57%
|
11 963
+16%
|
14 031
+17%
|
10 522
-25%
|
5 138
-51%
|
3 777
-26%
|
3 023
-20%
|
2 790
-8%
|
4 654
+67%
|
5 088
+9%
|
3 894
-23%
|
2 963
-24%
|
1 787
-40%
|
3 878
+117%
|
13 085
+237%
|
13 896
+6%
|
13 355
-4%
|
11 487
-14%
|
2 831
-75%
|
2 853
+1%
|
2 995
+5%
|
2 780
-7%
|
3 213
+16%
|
2 875
-11%
|
3 061
+6%
|
3 058
0%
|
2 740
-10%
|
2 641
-4%
|
3 193
+21%
|
3 715
+16%
|
3 896
+5%
|
5 906
+52%
|
6 456
+9%
|
6 529
+1%
|
7 462
+14%
|
6 155
-18%
|
7 850
+28%
|
8 853
+13%
|
8 698
-2%
|
9 288
+7%
|
7 069
-24%
|
5 517
-22%
|
4 232
-23%
|
3 278
-23%
|
4 746
+45%
|
6 604
+39%
|
9 286
+41%
|
12 885
+39%
|
12 392
-4%
|
11 414
-8%
|
11 782
+3%
|
7 909
-33%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 253)
|
(3 840)
|
(5 204)
|
(6 029)
|
(5 030)
|
(4 135)
|
(2 600)
|
(1 162)
|
(884)
|
(1 703)
|
(2 501)
|
(2 564)
|
(2 738)
|
(2 057)
|
(1 038)
|
(2 757)
|
(4 210)
|
(5 142)
|
(5 944)
|
(4 524)
|
(2 222)
|
(1 627)
|
(1 123)
|
(974)
|
(1 895)
|
(2 165)
|
(1 949)
|
(1 627)
|
(1 034)
|
(2 669)
|
(9 576)
|
(10 061)
|
(9 816)
|
(8 343)
|
(1 849)
|
(2 002)
|
(2 081)
|
(1 979)
|
(2 019)
|
(1 721)
|
(1 869)
|
(1 891)
|
(1 820)
|
(1 821)
|
(2 152)
|
(2 378)
|
(2 520)
|
(3 320)
|
(3 587)
|
(3 626)
|
(3 996)
|
(3 516)
|
(4 119)
|
(4 485)
|
(4 493)
|
(4 906)
|
(4 045)
|
(3 371)
|
(2 747)
|
(2 112)
|
(2 797)
|
(3 834)
|
(5 282)
|
(7 377)
|
(7 031)
|
(6 398)
|
(6 623)
|
(4 449)
|
|
| Gross Profit |
1 656
N/A
|
1 541
-7%
|
2 255
+46%
|
2 494
+11%
|
2 079
-17%
|
1 767
-15%
|
1 009
-43%
|
468
-54%
|
395
-16%
|
1 079
+173%
|
1 899
+76%
|
2 051
+8%
|
2 258
+10%
|
2 184
-3%
|
1 205
-45%
|
3 836
+218%
|
6 145
+60%
|
6 821
+11%
|
8 088
+19%
|
5 998
-26%
|
2 916
-51%
|
2 150
-26%
|
1 900
-12%
|
1 816
-4%
|
2 759
+52%
|
2 923
+6%
|
1 945
-33%
|
1 336
-31%
|
753
-44%
|
1 209
+61%
|
3 509
+190%
|
3 834
+9%
|
3 539
-8%
|
3 144
-11%
|
982
-69%
|
850
-13%
|
914
+7%
|
801
-12%
|
1 194
+49%
|
1 153
-3%
|
1 192
+3%
|
1 167
-2%
|
920
-21%
|
820
-11%
|
1 040
+27%
|
1 337
+29%
|
1 376
+3%
|
2 586
+88%
|
2 870
+11%
|
2 903
+1%
|
3 466
+19%
|
2 640
-24%
|
3 731
+41%
|
4 367
+17%
|
4 205
-4%
|
4 382
+4%
|
3 024
-31%
|
2 146
-29%
|
1 486
-31%
|
1 166
-22%
|
1 949
+67%
|
2 769
+42%
|
4 004
+45%
|
5 508
+38%
|
5 361
-3%
|
5 016
-6%
|
5 160
+3%
|
3 461
-33%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(505)
|
(530)
|
(643)
|
(750)
|
(677)
|
(609)
|
(451)
|
(294)
|
(289)
|
(358)
|
(455)
|
(478)
|
(502)
|
(508)
|
(512)
|
(707)
|
(988)
|
(946)
|
(1 043)
|
(1 055)
|
(859)
|
(812)
|
(735)
|
(602)
|
(730)
|
(705)
|
(638)
|
(567)
|
(449)
|
(453)
|
(609)
|
(643)
|
(713)
|
(987)
|
(921)
|
(937)
|
(610)
|
(580)
|
(541)
|
(550)
|
(638)
|
(638)
|
(677)
|
(688)
|
(662)
|
(705)
|
(714)
|
(687)
|
(796)
|
(813)
|
(891)
|
(916)
|
(882)
|
(977)
|
(1 001)
|
(1 070)
|
(1 013)
|
(890)
|
(781)
|
(685)
|
(695)
|
(776)
|
(980)
|
(1 236)
|
(1 296)
|
(1 249)
|
(1 219)
|
(1 002)
|
|
| Selling, General & Administrative |
(505)
|
(509)
|
(622)
|
(729)
|
(677)
|
(609)
|
(451)
|
(294)
|
(290)
|
(346)
|
(443)
|
(466)
|
(503)
|
(509)
|
(512)
|
(707)
|
(988)
|
(946)
|
(1 043)
|
(1 055)
|
(859)
|
(812)
|
(735)
|
(602)
|
(730)
|
(705)
|
(638)
|
(567)
|
(449)
|
(453)
|
(609)
|
(643)
|
(713)
|
(723)
|
(658)
|
(673)
|
(610)
|
(580)
|
(541)
|
(550)
|
(638)
|
(638)
|
(677)
|
(688)
|
(662)
|
(705)
|
(714)
|
(687)
|
(796)
|
(813)
|
(891)
|
(916)
|
(882)
|
(986)
|
(1 010)
|
(1 075)
|
(1 013)
|
(890)
|
(781)
|
(685)
|
(695)
|
(776)
|
(980)
|
(1 236)
|
(1 296)
|
(1 249)
|
(1 219)
|
(1 002)
|
|
| Other Operating Expenses |
0
|
(21)
|
(21)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(264)
|
(264)
|
(264)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 151
N/A
|
1 011
-12%
|
1 612
+60%
|
1 744
+8%
|
1 402
-20%
|
1 158
-17%
|
558
-52%
|
174
-69%
|
106
-39%
|
721
+581%
|
1 444
+100%
|
1 573
+9%
|
1 755
+12%
|
1 676
-5%
|
693
-59%
|
3 129
+351%
|
5 157
+65%
|
5 875
+14%
|
7 045
+20%
|
4 944
-30%
|
2 058
-58%
|
1 338
-35%
|
1 165
-13%
|
1 213
+4%
|
2 029
+67%
|
2 219
+9%
|
1 307
-41%
|
769
-41%
|
303
-61%
|
756
+149%
|
2 901
+284%
|
3 191
+10%
|
2 826
-11%
|
2 157
-24%
|
60
-97%
|
(87)
N/A
|
304
N/A
|
221
-27%
|
653
+195%
|
603
-8%
|
554
-8%
|
529
-4%
|
244
-54%
|
132
-46%
|
378
+186%
|
633
+67%
|
662
+5%
|
1 899
+187%
|
2 074
+9%
|
2 090
+1%
|
2 574
+23%
|
1 724
-33%
|
2 849
+65%
|
3 390
+19%
|
3 204
-5%
|
3 312
+3%
|
2 012
-39%
|
1 256
-38%
|
704
-44%
|
481
-32%
|
1 253
+160%
|
1 993
+59%
|
3 024
+52%
|
4 271
+41%
|
4 066
-5%
|
3 767
-7%
|
3 940
+5%
|
2 459
-38%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(219)
|
(227)
|
(200)
|
(188)
|
(132)
|
(84)
|
(81)
|
5
|
98
|
(74)
|
(21)
|
(255)
|
(412)
|
(256)
|
(413)
|
(272)
|
(270)
|
(287)
|
(218)
|
(251)
|
(190)
|
(226)
|
(260)
|
(183)
|
(133)
|
(130)
|
(118)
|
(124)
|
(232)
|
(246)
|
(266)
|
(286)
|
(235)
|
(226)
|
(216)
|
(269)
|
(301)
|
(305)
|
(315)
|
(314)
|
337
|
328
|
341
|
330
|
(351)
|
(411)
|
(386)
|
(365)
|
(332)
|
(265)
|
(30)
|
(365)
|
(378)
|
(107)
|
(362)
|
(74)
|
(100)
|
(424)
|
(447)
|
(369)
|
(358)
|
(392)
|
(479)
|
(646)
|
(742)
|
(925)
|
(954)
|
(882)
|
|
| Non-Reccuring Items |
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(264)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(3)
|
(19)
|
(3)
|
(3)
|
0
|
16
|
0
|
1
|
1
|
3
|
1
|
3
|
5
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
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)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
16
|
26
|
50
|
51
|
88
|
83
|
55
|
62
|
55
|
39
|
68
|
38
|
33
|
39
|
16
|
119
|
125
|
96
|
116
|
19
|
31
|
37
|
23
|
39
|
20
|
20
|
19
|
11
|
54
|
47
|
46
|
77
|
51
|
57
|
57
|
31
|
47
|
41
|
35
|
46
|
3
|
6
|
11
|
(5)
|
30
|
28
|
37
|
40
|
24
|
33
|
28
|
30
|
33
|
36
|
36
|
41
|
55
|
44
|
51
|
42
|
23
|
22
|
7
|
8
|
7
|
4
|
123
|
122
|
|
| Pre-Tax Income |
924
N/A
|
791
-14%
|
1 459
+85%
|
1 605
+10%
|
1 357
-15%
|
1 173
-14%
|
532
-55%
|
242
-55%
|
247
+2%
|
689
+179%
|
1 492
+117%
|
1 358
-9%
|
1 380
+2%
|
1 459
+6%
|
296
-80%
|
2 977
+905%
|
5 015
+68%
|
5 685
+13%
|
6 944
+22%
|
4 713
-32%
|
1 899
-60%
|
1 148
-40%
|
928
-19%
|
1 069
+15%
|
1 915
+79%
|
2 108
+10%
|
1 208
-43%
|
655
-46%
|
125
-81%
|
557
+344%
|
2 681
+382%
|
2 983
+11%
|
2 379
-20%
|
1 989
-16%
|
(98)
N/A
|
(325)
-232%
|
50
N/A
|
(43)
N/A
|
372
N/A
|
335
-10%
|
894
+167%
|
864
-3%
|
596
-31%
|
457
-23%
|
57
-87%
|
250
+337%
|
313
+25%
|
1 573
+403%
|
1 765
+12%
|
1 858
+5%
|
2 572
+38%
|
1 394
-46%
|
2 514
+80%
|
3 319
+32%
|
2 879
-13%
|
3 279
+14%
|
1 967
-40%
|
875
-56%
|
309
-65%
|
155
-50%
|
918
+493%
|
1 623
+77%
|
2 551
+57%
|
3 632
+42%
|
3 330
-8%
|
2 845
-15%
|
3 109
+9%
|
1 699
-45%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(54)
|
(50)
|
(56)
|
(51)
|
(43)
|
(45)
|
(37)
|
(39)
|
(46)
|
(45)
|
(13)
|
(13)
|
(6)
|
(6)
|
(79)
|
(153)
|
(175)
|
(200)
|
(329)
|
(276)
|
(245)
|
(239)
|
(77)
|
(97)
|
(80)
|
(85)
|
(84)
|
(54)
|
(35)
|
(75)
|
(320)
|
(354)
|
(411)
|
(144)
|
109
|
155
|
179
|
(40)
|
(34)
|
(38)
|
(47)
|
(47)
|
(47)
|
(44)
|
(43)
|
(45)
|
(20)
|
(133)
|
(19)
|
(20)
|
(22)
|
84
|
(67)
|
(71)
|
(107)
|
(102)
|
(72)
|
(66)
|
(27)
|
(36)
|
(156)
|
(203)
|
(186)
|
(343)
|
(364)
|
(362)
|
(451)
|
(324)
|
|
| Income from Continuing Operations |
870
|
740
|
1 404
|
1 554
|
1 314
|
1 128
|
495
|
203
|
201
|
644
|
1 479
|
1 346
|
1 375
|
1 453
|
218
|
2 824
|
4 840
|
5 485
|
6 615
|
4 438
|
1 654
|
909
|
852
|
972
|
1 836
|
2 024
|
1 124
|
602
|
91
|
481
|
2 361
|
2 629
|
1 968
|
1 846
|
11
|
(171)
|
228
|
(83)
|
339
|
296
|
847
|
817
|
549
|
413
|
14
|
205
|
293
|
1 440
|
1 747
|
1 838
|
2 549
|
1 478
|
2 446
|
3 248
|
2 771
|
3 177
|
1 896
|
809
|
281
|
119
|
762
|
1 420
|
2 365
|
3 290
|
2 967
|
2 484
|
2 659
|
1 375
|
|
| Income to Minority Interest |
1
|
2
|
(3)
|
(3)
|
(2)
|
(3)
|
2
|
1
|
1
|
2
|
2
|
3
|
(3)
|
(4)
|
(4)
|
(5)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
871
N/A
|
742
-15%
|
1 401
+89%
|
1 551
+11%
|
1 313
-15%
|
1 125
-14%
|
496
-56%
|
204
-59%
|
202
-1%
|
646
+220%
|
1 481
+129%
|
1 348
-9%
|
1 372
+2%
|
1 449
+6%
|
213
-85%
|
2 818
+1 221%
|
4 839
+72%
|
5 484
+13%
|
6 614
+21%
|
4 436
-33%
|
1 652
-63%
|
908
-45%
|
850
-6%
|
971
+14%
|
1 836
+89%
|
2 024
+10%
|
1 124
-44%
|
602
-47%
|
91
-85%
|
481
+431%
|
2 361
+390%
|
2 629
+11%
|
1 968
-25%
|
1 846
-6%
|
11
-99%
|
(171)
N/A
|
228
N/A
|
(83)
N/A
|
339
N/A
|
296
-13%
|
847
+186%
|
817
-4%
|
549
-33%
|
413
-25%
|
14
-97%
|
205
+1 328%
|
293
+43%
|
1 440
+392%
|
1 747
+21%
|
1 838
+5%
|
2 549
+39%
|
1 478
-42%
|
2 446
+66%
|
3 248
+33%
|
2 771
-15%
|
3 177
+15%
|
1 896
-40%
|
809
-57%
|
281
-65%
|
119
-58%
|
762
+540%
|
1 420
+86%
|
2 365
+67%
|
3 290
+39%
|
2 967
-10%
|
2 484
-16%
|
2 659
+7%
|
1 375
-48%
|
|
| EPS (Diluted) |
2.65
N/A
|
2.25
-15%
|
4.26
+89%
|
4.72
+11%
|
4
-15%
|
3.43
-14%
|
1.51
-56%
|
0.62
-59%
|
0.62
N/A
|
1.97
+218%
|
4.51
+129%
|
4.1
-9%
|
4.18
+2%
|
4.4
+5%
|
0.64
-85%
|
8.58
+1 241%
|
14.74
+72%
|
16.72
+13%
|
20.17
+21%
|
13.54
-33%
|
5.03
-63%
|
2.78
-45%
|
2.6
-6%
|
2.97
+14%
|
5.59
+88%
|
6.17
+10%
|
3.43
-44%
|
1.83
-47%
|
0.28
-85%
|
1.47
+425%
|
7.19
+389%
|
8.01
+11%
|
5.99
-25%
|
5.62
-6%
|
0.04
-99%
|
-0.52
N/A
|
0.7
N/A
|
-0.25
N/A
|
1.03
N/A
|
0.91
-12%
|
2.58
+184%
|
2.48
-4%
|
1.67
-33%
|
1.26
-25%
|
0.04
-97%
|
0.62
+1 450%
|
0.89
+44%
|
4.39
+393%
|
5.32
+21%
|
5.6
+5%
|
7.77
+39%
|
4.5
-42%
|
7.45
+66%
|
9.88
+33%
|
8.44
-15%
|
9.68
+15%
|
5.57
-42%
|
2.47
-56%
|
0.86
-65%
|
0.36
-58%
|
2.24
+522%
|
4.32
+93%
|
7.2
+67%
|
9.67
+34%
|
8.72
-10%
|
7.3
-16%
|
8.09
+11%
|
3.62
-55%
|
|