Fu Shou Yuan International Group Ltd
HKEX:1448
Fu Shou Yuan International Group Ltd
HKEX:1448
Price:
2.76
HKD
-3.5%
Market Closed
Market Cap:
HK$6.4B
Income Statement
Earnings Waterfall
Fu Shou Yuan International Group Ltd
Fu Shou Yuan International Group Ltd
Income Statement
Fu Shou Yuan International Group Ltd
Fu Shou Yuan International Group Ltd
Currency: CNY
| 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
|
5
|
4
|
3
|
8
|
9
|
8
|
7
|
16
|
16
|
8
|
10
|
11
|
10
|
10
|
8
|
7
|
7
|
5
|
5
|
7
|
13
|
16
|
0
|
|
| Revenue |
612
N/A
|
715
+17%
|
795
+11%
|
973
+22%
|
1 108
+14%
|
1 162
+5%
|
1 268
+9%
|
1 396
+10%
|
1 477
+6%
|
1 496
+1%
|
1 651
+10%
|
1 774
+7%
|
1 851
+4%
|
1 673
-10%
|
1 893
+13%
|
2 300
+22%
|
2 326
+1%
|
2 091
-10%
|
2 172
+4%
|
2 790
+28%
|
2 628
-6%
|
2 203
-16%
|
2 077
-6%
|
1 588
-24%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(120)
|
(144)
|
(159)
|
(204)
|
(248)
|
(255)
|
(265)
|
(284)
|
(292)
|
(194)
|
(128)
|
(135)
|
(137)
|
(122)
|
(143)
|
(182)
|
(149)
|
(124)
|
(145)
|
(189)
|
(177)
|
(139)
|
(129)
|
(128)
|
|
| Gross Profit |
492
N/A
|
572
+16%
|
636
+11%
|
769
+21%
|
860
+12%
|
907
+5%
|
1 002
+11%
|
1 112
+11%
|
1 185
+7%
|
1 302
+10%
|
1 524
+17%
|
1 639
+8%
|
1 714
+5%
|
1 551
-10%
|
1 749
+13%
|
2 118
+21%
|
2 177
+3%
|
1 967
-10%
|
2 027
+3%
|
2 600
+28%
|
2 451
-6%
|
2 064
-16%
|
1 949
-6%
|
1 461
-25%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(221)
|
(286)
|
(286)
|
(398)
|
(438)
|
(458)
|
(480)
|
(493)
|
(527)
|
(608)
|
(801)
|
(826)
|
(844)
|
(785)
|
(821)
|
(982)
|
(1 082)
|
(1 028)
|
(996)
|
(1 134)
|
(1 079)
|
(1 025)
|
(1 135)
|
(1 170)
|
|
| Selling, General & Administrative |
(229)
|
(284)
|
(349)
|
(405)
|
(455)
|
(472)
|
(495)
|
(526)
|
(542)
|
(511)
|
(515)
|
(526)
|
(528)
|
(477)
|
(498)
|
(612)
|
(685)
|
(658)
|
(631)
|
(728)
|
(678)
|
(633)
|
(666)
|
(563)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(49)
|
(93)
|
(104)
|
(123)
|
(128)
|
(137)
|
(114)
|
(84)
|
(89)
|
(92)
|
(92)
|
(96)
|
(98)
|
(97)
|
(99)
|
|
| Other Operating Expenses |
8
|
(1)
|
64
|
8
|
18
|
15
|
17
|
34
|
17
|
(49)
|
(193)
|
(196)
|
(193)
|
(180)
|
(186)
|
(256)
|
(313)
|
(281)
|
(273)
|
(314)
|
(305)
|
(294)
|
(372)
|
(509)
|
|
| Operating Income |
271
N/A
|
286
+6%
|
350
+22%
|
371
+6%
|
422
+14%
|
449
+6%
|
523
+16%
|
619
+19%
|
658
+6%
|
694
+5%
|
723
+4%
|
813
+12%
|
869
+7%
|
765
-12%
|
928
+21%
|
1 136
+22%
|
1 094
-4%
|
938
-14%
|
1 030
+10%
|
1 466
+42%
|
1 372
-6%
|
1 039
-24%
|
814
-22%
|
290
-64%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
27
|
0
|
44
|
37
|
37
|
36
|
18
|
27
|
11
|
53
|
51
|
59
|
60
|
(1)
|
(1)
|
21
|
25
|
43
|
36
|
32
|
45
|
32
|
15
|
|
| Non-Reccuring Items |
(10)
|
(18)
|
(9)
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(19)
|
(1)
|
0
|
0
|
(104)
|
(314)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
(0)
|
0
|
1
|
1
|
(1)
|
0
|
(0)
|
(16)
|
9
|
24
|
6
|
5
|
|
| Total Other Income |
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
5
|
13
|
3
|
18
|
18
|
52
|
62
|
65
|
66
|
38
|
34
|
18
|
1
|
63
|
38
|
|
| Pre-Tax Income |
260
N/A
|
295
+13%
|
341
+16%
|
416
+22%
|
460
+11%
|
486
+6%
|
557
+15%
|
636
+14%
|
685
+8%
|
709
+4%
|
775
+9%
|
867
+12%
|
947
+9%
|
844
-11%
|
980
+16%
|
1 199
+22%
|
1 179
-2%
|
1 011
-14%
|
1 092
+8%
|
1 519
+39%
|
1 432
-6%
|
1 109
-23%
|
811
-27%
|
35
-96%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(70)
|
(61)
|
(56)
|
(92)
|
(94)
|
(89)
|
(109)
|
(124)
|
(135)
|
(127)
|
(159)
|
(198)
|
(211)
|
(183)
|
(223)
|
(293)
|
(290)
|
(250)
|
(281)
|
(450)
|
(456)
|
(355)
|
(313)
|
(165)
|
|
| Income from Continuing Operations |
190
|
234
|
285
|
324
|
365
|
398
|
449
|
512
|
550
|
582
|
616
|
669
|
735
|
661
|
757
|
906
|
890
|
761
|
811
|
1 069
|
976
|
754
|
497
|
(130)
|
|
| Income to Minority Interest |
(23)
|
(37)
|
(55)
|
(64)
|
(81)
|
(94)
|
(110)
|
(122)
|
(133)
|
(132)
|
(127)
|
(146)
|
(157)
|
(132)
|
(137)
|
(166)
|
(170)
|
(147)
|
(152)
|
(207)
|
(185)
|
(128)
|
(124)
|
(57)
|
|
| Net Income (Common) |
167
N/A
|
197
+18%
|
230
+17%
|
260
+13%
|
284
+9%
|
304
+7%
|
339
+12%
|
390
+15%
|
417
+7%
|
451
+8%
|
488
+8%
|
523
+7%
|
579
+11%
|
529
-9%
|
620
+17%
|
740
+19%
|
720
-3%
|
614
-15%
|
659
+7%
|
862
+31%
|
791
-8%
|
625
-21%
|
373
-40%
|
(187)
N/A
|
|
| EPS (Diluted) |
0.11
N/A
|
0.1
-9%
|
0.11
+10%
|
0.13
+18%
|
0.13
N/A
|
0.14
+8%
|
0.16
+14%
|
0.18
+12%
|
0.19
+6%
|
0.2
+5%
|
0.22
+10%
|
0.23
+5%
|
0.26
+13%
|
0.23
-12%
|
0.27
+17%
|
0.32
+19%
|
0.32
N/A
|
0.27
-16%
|
0.29
+7%
|
0.38
+31%
|
0.35
-8%
|
0.28
-20%
|
0.16
-43%
|
-0.08
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
