Shanghai Dongzheng Automotive Finance Co Ltd
HKEX:2718
Income Statement
Earnings Waterfall
Shanghai Dongzheng Automotive Finance Co Ltd
Income Statement
Shanghai Dongzheng Automotive Finance Co Ltd
| Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
35
|
0
|
33
|
7
|
12
|
9
|
|
| Revenue |
817
N/A
|
566
-31%
|
378
-33%
|
237
-37%
|
1 269
+437%
|
212
-83%
|
1 462
+591%
|
735
-50%
|
1 381
+88%
|
1 460
+6%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(249)
|
(143)
|
(64)
|
(15)
|
(594)
|
(0)
|
(729)
|
(279)
|
(669)
|
(673)
|
|
| Gross Profit |
568
N/A
|
423
-26%
|
314
-26%
|
221
-30%
|
676
+205%
|
211
-69%
|
733
+247%
|
455
-38%
|
713
+56%
|
787
+10%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(491)
|
(886)
|
(1 434)
|
(508)
|
(1 587)
|
(89)
|
(941)
|
(498)
|
(846)
|
(828)
|
|
| Selling, General & Administrative |
(12)
|
(42)
|
(125)
|
(16)
|
(888)
|
2
|
(478)
|
(213)
|
(514)
|
(510)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(751)
|
0
|
(481)
|
(174)
|
(353)
|
(330)
|
|
| Other Operating Expenses |
(479)
|
(844)
|
(1 309)
|
(492)
|
52
|
(89)
|
17
|
(111)
|
21
|
11
|
|
| Operating Income |
77
N/A
|
(463)
N/A
|
(1 120)
-142%
|
(287)
+74%
|
(911)
-218%
|
123
N/A
|
(208)
N/A
|
(42)
+80%
|
(133)
-214%
|
(42)
+69%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(3)
|
0
|
(0)
|
(2)
|
(158)
|
(0)
|
(47)
|
(3)
|
(32)
|
(31)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(119)
|
0
|
(9)
|
(13)
|
(1)
|
(2)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
2 810
|
0
|
584
|
(10)
|
174
|
(23)
|
|
| Pre-Tax Income |
74
N/A
|
(463)
N/A
|
(1 120)
-142%
|
(289)
+74%
|
1 622
N/A
|
122
-92%
|
320
+162%
|
(69)
N/A
|
8
N/A
|
(98)
N/A
|
|
| Net Income | |||||||||||
| Tax Provision |
(19)
|
115
|
280
|
13
|
16
|
(275)
|
(2)
|
9
|
0
|
0
|
|
| Income from Continuing Operations |
55
|
(347)
|
(840)
|
(275)
|
1 638
|
(153)
|
318
|
(60)
|
8
|
(97)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
22
|
0
|
(4)
|
(3)
|
(3)
|
(3)
|
|
| Net Income (Common) |
55
N/A
|
(347)
N/A
|
(840)
-142%
|
(275)
+67%
|
1 660
N/A
|
(153)
N/A
|
315
N/A
|
(63)
N/A
|
5
N/A
|
(100)
N/A
|
|
| EPS (Diluted) |
0.03
N/A
|
-0.16
N/A
|
-0.39
-144%
|
-0.13
+67%
|
11.5
N/A
|
-0.07
N/A
|
2.18
N/A
|
-0.43
N/A
|
0.03
N/A
|
-0.69
N/A
|
|