Hi Sun Technology (China) Ltd
XBER:HSUB
Hi Sun Technology (China) Ltd
XBER:HSUB
Price:
0.02
EUR
Market Closed
Market Cap:
€337.4m
Income Statement
Earnings Waterfall
Hi Sun Technology (China) Ltd
Hi Sun Technology (China) Ltd
Income Statement
Hi Sun Technology (China) Ltd
Hi Sun Technology (China) 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 |
1
|
1
|
4
|
5
|
4
|
3
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
3
|
4
|
3
|
2
|
2
|
|
| Revenue |
280
N/A
|
392
+40%
|
439
+12%
|
453
+3%
|
473
+4%
|
581
+23%
|
780
+34%
|
1 003
+29%
|
1 214
+21%
|
1 175
-3%
|
1 279
+9%
|
1 201
-6%
|
902
-25%
|
851
-6%
|
839
-1%
|
744
-11%
|
868
+17%
|
1 004
+16%
|
1 294
+29%
|
1 533
+18%
|
1 529
0%
|
1 357
-11%
|
1 377
+1%
|
1 569
+14%
|
1 921
+22%
|
2 339
+22%
|
2 910
+24%
|
3 780
+30%
|
4 662
+23%
|
5 723
+23%
|
5 576
-3%
|
4 592
-18%
|
3 845
-16%
|
3 833
0%
|
4 183
+9%
|
5 925
+42%
|
3 433
-42%
|
3 001
-13%
|
2 709
-10%
|
2 575
-5%
|
2 340
-9%
|
2 125
-9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(194)
|
(225)
|
(247)
|
(285)
|
(265)
|
(314)
|
(423)
|
(537)
|
(661)
|
(645)
|
(760)
|
(810)
|
(731)
|
(728)
|
(665)
|
(570)
|
(624)
|
(677)
|
(810)
|
(994)
|
(1 020)
|
(878)
|
(899)
|
(1 045)
|
(1 329)
|
(1 649)
|
(2 166)
|
(3 035)
|
(3 606)
|
(4 233)
|
(4 285)
|
(3 627)
|
(2 876)
|
(2 739)
|
(2 959)
|
(4 098)
|
(2 149)
|
(1 844)
|
(1 717)
|
(1 646)
|
(1 431)
|
(1 298)
|
|
| Gross Profit |
86
N/A
|
168
+95%
|
192
+14%
|
169
-12%
|
208
+23%
|
267
+28%
|
357
+34%
|
465
+30%
|
553
+19%
|
530
-4%
|
519
-2%
|
390
-25%
|
170
-56%
|
123
-28%
|
174
+42%
|
174
+0%
|
244
+40%
|
327
+34%
|
484
+48%
|
539
+11%
|
509
-5%
|
479
-6%
|
478
0%
|
524
+10%
|
593
+13%
|
689
+16%
|
744
+8%
|
745
+0%
|
1 056
+42%
|
1 490
+41%
|
1 291
-13%
|
965
-25%
|
968
+0%
|
1 094
+13%
|
1 224
+12%
|
1 827
+49%
|
1 284
-30%
|
1 157
-10%
|
992
-14%
|
930
-6%
|
909
-2%
|
827
-9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(97)
|
(109)
|
(122)
|
(92)
|
(64)
|
(82)
|
(236)
|
(267)
|
(372)
|
(411)
|
(383)
|
(372)
|
(383)
|
(387)
|
(388)
|
(430)
|
(454)
|
(513)
|
(535)
|
(611)
|
(581)
|
(495)
|
(487)
|
(448)
|
(474)
|
(470)
|
(534)
|
(614)
|
(791)
|
(905)
|
(786)
|
(683)
|
(636)
|
(698)
|
(838)
|
(1 262)
|
(950)
|
(983)
|
(969)
|
(1 025)
|
(1 035)
|
(1 077)
|
|
| Selling, General & Administrative |
(98)
|
(110)
|
(123)
|
(113)
|
(128)
|
(176)
|
(248)
|
(294)
|
(398)
|
(434)
|
(411)
|
(393)
|
(369)
|
(394)
|
(366)
|
(437)
|
(442)
|
(520)
|
(545)
|
(623)
|
(599)
|
(517)
|
(518)
|
(478)
|
(483)
|
(560)
|
(536)
|
(634)
|
(794)
|
(926)
|
(798)
|
(775)
|
(656)
|
(748)
|
(824)
|
(1 317)
|
(957)
|
(1 034)
|
(968)
|
(1 039)
|
(1 008)
|
(1 092)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
(29)
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
(16)
|
0
|
(16)
|
0
|
(51)
|
0
|
(53)
|
0
|
(52)
|
0
|
(46)
|
0
|
(44)
|
0
|
(40)
|
0
|
|
| Other Operating Expenses |
1
|
1
|
1
|
21
|
64
|
94
|
12
|
27
|
26
|
22
|
28
|
21
|
7
|
6
|
7
|
7
|
6
|
6
|
10
|
12
|
18
|
22
|
31
|
31
|
26
|
89
|
18
|
21
|
19
|
21
|
63
|
92
|
73
|
50
|
38
|
55
|
53
|
51
|
43
|
13
|
14
|
15
|
|
| Operating Income |
(11)
N/A
|
59
N/A
|
70
+19%
|
77
+11%
|
144
+88%
|
185
+28%
|
121
-35%
|
198
+64%
|
181
-9%
|
119
-34%
|
136
+14%
|
19
-86%
|
(213)
N/A
|
(264)
-24%
|
(214)
+19%
|
(256)
-20%
|
(210)
+18%
|
(186)
+11%
|
(51)
+72%
|
(72)
-41%
|
(72)
+1%
|
(16)
+78%
|
(9)
+40%
|
77
N/A
|
119
+55%
|
219
+84%
|
210
-4%
|
132
-37%
|
266
+102%
|
585
+120%
|
505
-14%
|
282
-44%
|
332
+18%
|
395
+19%
|
386
-2%
|
565
+46%
|
334
-41%
|
174
-48%
|
23
-87%
|
(96)
N/A
|
(126)
-32%
|
(250)
-98%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(3)
|
(5)
|
1
|
36
|
56
|
11
|
(4)
|
4
|
8
|
13
|
23
|
45
|
83
|
86
|
59
|
83
|
98
|
152
|
252
|
270
|
214
|
221
|
212
|
210
|
157
|
184
|
164
|
203
|
279
|
294
|
611
|
851
|
584
|
834
|
441
|
461
|
471
|
431
|
344
|
296
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(30)
|
(157)
|
(179)
|
(25)
|
(12)
|
(19)
|
(48)
|
241
|
273
|
(8)
|
0
|
1
|
1
|
68
|
5
|
0
|
0
|
0
|
4
|
(1)
|
2 851
|
2 852
|
2 855
|
2
|
(428)
|
(16)
|
(141)
|
(43)
|
102
|
|
| Total Other Income |
(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
|
(7)
|
(29)
|
(61)
|
(66)
|
(69)
|
(104)
|
(58)
|
(23)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(12)
N/A
|
57
N/A
|
67
+17%
|
72
+7%
|
145
+102%
|
221
+52%
|
217
-2%
|
209
-3%
|
177
-16%
|
122
-31%
|
144
+18%
|
32
-78%
|
(219)
N/A
|
(249)
-13%
|
(288)
-16%
|
(349)
-21%
|
(175)
+50%
|
(116)
+34%
|
28
N/A
|
32
+14%
|
421
+1 212%
|
528
+25%
|
196
-63%
|
298
+52%
|
332
+11%
|
430
+29%
|
435
+1%
|
320
-26%
|
430
+34%
|
788
+83%
|
777
-1%
|
551
-29%
|
881
+60%
|
4 032
+358%
|
3 753
-7%
|
4 150
+11%
|
718
-83%
|
184
-74%
|
479
+161%
|
195
-59%
|
175
-10%
|
148
-15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(3)
|
(5)
|
(6)
|
(12)
|
(17)
|
(24)
|
(39)
|
(41)
|
(37)
|
(29)
|
(15)
|
2
|
8
|
8
|
6
|
1
|
(1)
|
(2)
|
1
|
(20)
|
(20)
|
(4)
|
(13)
|
(19)
|
(27)
|
(45)
|
(71)
|
(93)
|
(120)
|
(94)
|
(53)
|
(109)
|
(134)
|
(130)
|
(211)
|
(113)
|
34
|
35
|
(14)
|
2
|
(22)
|
|
| Income from Continuing Operations |
(12)
|
55
|
62
|
66
|
134
|
204
|
193
|
171
|
136
|
85
|
115
|
17
|
(218)
|
(241)
|
(280)
|
(343)
|
(175)
|
(116)
|
27
|
33
|
401
|
508
|
193
|
286
|
313
|
402
|
390
|
250
|
337
|
668
|
683
|
498
|
772
|
3 898
|
3 624
|
3 939
|
605
|
218
|
514
|
181
|
177
|
126
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(2)
|
(8)
|
(22)
|
(21)
|
(13)
|
(29)
|
(37)
|
27
|
47
|
24
|
27
|
14
|
8
|
3
|
2
|
(4)
|
(3)
|
(9)
|
(22)
|
(29)
|
(35)
|
(43)
|
(29)
|
(59)
|
(128)
|
(114)
|
(100)
|
(120)
|
(135)
|
(143)
|
(220)
|
(138)
|
(102)
|
(51)
|
(30)
|
(19)
|
17
|
|
| Net Income (Common) |
(12)
N/A
|
55
N/A
|
62
+14%
|
66
+6%
|
134
+103%
|
202
+51%
|
184
-9%
|
148
-20%
|
114
-23%
|
72
-37%
|
86
+19%
|
31
-64%
|
850
+2 661%
|
797
-6%
|
(256)
N/A
|
(316)
-24%
|
(161)
+49%
|
(108)
+33%
|
30
N/A
|
35
+17%
|
397
+1 031%
|
505
+27%
|
183
-64%
|
264
+44%
|
284
+8%
|
367
+29%
|
346
-6%
|
221
-36%
|
278
+26%
|
540
+94%
|
569
+5%
|
398
-30%
|
657
+65%
|
3 789
+477%
|
3 522
-7%
|
4 232
+20%
|
939
-78%
|
545
-42%
|
463
-15%
|
151
-68%
|
158
+5%
|
143
-9%
|
|
| EPS (Diluted) |
-0.01
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.07
+40%
|
0.09
+29%
|
0.08
-11%
|
0.06
-25%
|
0.05
-17%
|
0.03
-40%
|
0.03
N/A
|
0.01
-67%
|
0.31
+3 000%
|
0.29
-6%
|
-0.1
N/A
|
-0.12
-20%
|
-0.06
+50%
|
-0.04
+33%
|
0.01
N/A
|
0.01
N/A
|
0.13
+1 200%
|
0.17
+31%
|
0.07
-59%
|
0.1
+43%
|
0.1
N/A
|
0.13
+30%
|
0.12
-8%
|
0.08
-33%
|
0.1
+25%
|
0.19
+90%
|
0.21
+11%
|
0.14
-33%
|
0.23
+64%
|
1.36
+491%
|
1.26
-7%
|
1.52
+21%
|
0.33
-78%
|
0.19
-42%
|
0.16
-16%
|
0.05
-69%
|
0.05
N/A
|
0.05
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
