Peiport Holdings Ltd
HKEX:2885
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Peiport Holdings Ltd
HKEX:2885
|
HK |
Income Statement
Earnings Waterfall
Peiport Holdings Ltd
Income Statement
Peiport Holdings Ltd
| 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 |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
|
| Revenue |
262
N/A
|
253
-3%
|
275
+9%
|
280
+2%
|
291
+4%
|
310
+7%
|
279
-10%
|
277
-1%
|
246
-11%
|
243
-1%
|
264
+9%
|
286
+8%
|
258
-10%
|
216
-16%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(168)
|
(162)
|
(182)
|
(184)
|
(207)
|
(226)
|
(197)
|
(195)
|
(173)
|
(169)
|
(183)
|
(197)
|
(181)
|
(161)
|
|
| Gross Profit |
94
N/A
|
91
-3%
|
93
+2%
|
96
+3%
|
83
-13%
|
85
+2%
|
82
-3%
|
82
0%
|
73
-11%
|
74
+1%
|
81
+10%
|
90
+10%
|
77
-14%
|
55
-29%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(80)
|
(66)
|
(58)
|
(61)
|
(59)
|
(58)
|
(65)
|
(71)
|
(78)
|
(79)
|
(89)
|
(94)
|
(78)
|
(73)
|
|
| Selling, General & Administrative |
(67)
|
(61)
|
(55)
|
(56)
|
(57)
|
(60)
|
(61)
|
(60)
|
(65)
|
(68)
|
(72)
|
(79)
|
(73)
|
(71)
|
|
| Other Operating Expenses |
(13)
|
(5)
|
(3)
|
(6)
|
(1)
|
0
|
(4)
|
(11)
|
(13)
|
(11)
|
(18)
|
(14)
|
(5)
|
(1)
|
|
| Operating Income |
14
N/A
|
25
+76%
|
35
+40%
|
34
-1%
|
25
-28%
|
26
+7%
|
18
-33%
|
12
-35%
|
(5)
N/A
|
(6)
-11%
|
(8)
-42%
|
(4)
+48%
|
(1)
+78%
|
(18)
-1 820%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
6
|
1
|
2
|
0
|
6
|
6
|
2
|
2
|
(0)
|
0
|
4
|
7
|
7
|
11
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
15
|
|
| Pre-Tax Income |
20
N/A
|
26
+31%
|
36
+40%
|
35
-5%
|
33
-6%
|
32
0%
|
20
-39%
|
13
-34%
|
(5)
N/A
|
(5)
-1%
|
(4)
+18%
|
(4)
+17%
|
(0)
+89%
|
8
N/A
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(8)
|
(8)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(2)
|
2
|
2
|
1
|
0
|
(3)
|
(12)
|
|
| Income from Continuing Operations |
12
|
18
|
30
|
28
|
27
|
28
|
17
|
11
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
12
N/A
|
18
+57%
|
30
+68%
|
28
-7%
|
27
-4%
|
28
+2%
|
17
-39%
|
12
-31%
|
(3)
N/A
|
(3)
-3%
|
(3)
+2%
|
(3)
+7%
|
(3)
-15%
|
(4)
-13%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.05
+25%
|
0.08
+60%
|
0.07
-12%
|
0.07
N/A
|
0.07
N/A
|
0.04
-43%
|
0.03
-25%
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|