Lingbao Gold Group Company Ltd
HKEX:3330
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Lingbao Gold Group Company Ltd
HKEX:3330
|
CN |
|
Energem Corp
NASDAQ:GTI
|
MY |
|
S
|
Seacon Shipping Group Holdings Ltd
HKEX:2409
|
CN |
|
Doshisha Co Ltd
TSE:7483
|
JP |
Income Statement
Earnings Waterfall
Lingbao Gold Group Company Ltd
Income Statement
Lingbao Gold Group Company Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
23
|
0
|
31
|
0
|
102
|
48
|
108
|
107
|
96
|
89
|
92
|
122
|
156
|
197
|
241
|
250
|
239
|
236
|
240
|
247
|
245
|
238
|
226
|
207
|
168
|
145
|
200
|
154
|
120
|
89
|
68
|
60
|
32
|
40
|
40
|
68
|
52
|
30
|
135
|
0
|
0
|
|
| Revenue |
1 556
N/A
|
1 784
+15%
|
2 235
+25%
|
2 296
+3%
|
2 845
+24%
|
3 668
+29%
|
3 559
-3%
|
3 388
-5%
|
3 962
+17%
|
4 406
+11%
|
4 835
+10%
|
5 415
+12%
|
5 721
+6%
|
5 342
-7%
|
6 393
+20%
|
8 014
+25%
|
7 942
-1%
|
7 218
-9%
|
6 496
-10%
|
6 029
-7%
|
5 757
-5%
|
5 967
+4%
|
6 055
+1%
|
5 413
-11%
|
4 177
-23%
|
3 940
-6%
|
3 782
-4%
|
3 462
-8%
|
5 874
+70%
|
5 879
+0%
|
5 600
-5%
|
5 249
-6%
|
5 331
+2%
|
6 999
+31%
|
10 126
+45%
|
12 082
+19%
|
10 534
-13%
|
8 976
-15%
|
11 867
+32%
|
15 378
+30%
|
13 143
-15%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 198)
|
(1 400)
|
(1 792)
|
(1 927)
|
(2 392)
|
(3 072)
|
(3 178)
|
(3 066)
|
(3 206)
|
(3 530)
|
(4 019)
|
(4 565)
|
(4 842)
|
(4 549)
|
(5 590)
|
(7 659)
|
(8 073)
|
(6 892)
|
(5 922)
|
(5 590)
|
(5 308)
|
(5 352)
|
(5 394)
|
(4 749)
|
(3 861)
|
(3 902)
|
(3 616)
|
(3 418)
|
(5 514)
|
(5 415)
|
(4 945)
|
(4 604)
|
(4 743)
|
(6 225)
|
(9 341)
|
(11 353)
|
(9 564)
|
(7 954)
|
(10 405)
|
(13 186)
|
(10 322)
|
|
| Gross Profit |
358
N/A
|
384
+7%
|
443
+15%
|
369
-17%
|
453
+23%
|
597
+32%
|
381
-36%
|
322
-15%
|
756
+135%
|
877
+16%
|
815
-7%
|
850
+4%
|
879
+3%
|
793
-10%
|
804
+1%
|
355
-56%
|
(131)
N/A
|
326
N/A
|
574
+76%
|
439
-24%
|
449
+2%
|
615
+37%
|
661
+7%
|
665
+1%
|
316
-53%
|
38
-88%
|
166
+334%
|
44
-74%
|
360
+720%
|
464
+29%
|
655
+41%
|
646
-1%
|
588
-9%
|
774
+32%
|
785
+1%
|
729
-7%
|
970
+33%
|
1 022
+5%
|
1 462
+43%
|
2 192
+50%
|
2 821
+29%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(113)
|
(46)
|
(112)
|
(114)
|
(21)
|
(40)
|
(182)
|
(191)
|
(300)
|
(309)
|
(222)
|
(236)
|
(261)
|
(289)
|
(342)
|
(377)
|
(410)
|
(389)
|
(333)
|
(304)
|
(424)
|
(600)
|
(394)
|
(365)
|
(295)
|
(211)
|
(940)
|
(1 156)
|
(302)
|
(387)
|
(252)
|
(214)
|
(261)
|
(269)
|
(328)
|
(275)
|
(360)
|
(341)
|
(416)
|
(472)
|
(674)
|
|
| Selling, General & Administrative |
(83)
|
(97)
|
(124)
|
(129)
|
(151)
|
(179)
|
(194)
|
(200)
|
(308)
|
(320)
|
(231)
|
(251)
|
(279)
|
(307)
|
(361)
|
(397)
|
(442)
|
(420)
|
(360)
|
(389)
|
(460)
|
(482)
|
(409)
|
(409)
|
(303)
|
(232)
|
(947)
|
(863)
|
(304)
|
(329)
|
(282)
|
(276)
|
(295)
|
(322)
|
(340)
|
(325)
|
(373)
|
(382)
|
(440)
|
(512)
|
(517)
|
|
| Depreciation & Amortization |
(38)
|
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
|
|
| Other Operating Expenses |
8
|
49
|
12
|
15
|
130
|
140
|
13
|
10
|
8
|
11
|
9
|
14
|
18
|
19
|
19
|
20
|
32
|
30
|
27
|
85
|
36
|
(118)
|
15
|
44
|
8
|
22
|
7
|
(293)
|
2
|
(58)
|
30
|
61
|
34
|
53
|
12
|
50
|
13
|
42
|
24
|
40
|
(157)
|
|
| Operating Income |
245
N/A
|
339
+38%
|
331
-2%
|
255
-23%
|
432
+70%
|
557
+29%
|
200
-64%
|
132
-34%
|
455
+246%
|
568
+25%
|
594
+5%
|
613
+3%
|
618
+1%
|
504
-18%
|
461
-8%
|
(22)
N/A
|
(540)
-2 356%
|
(63)
+88%
|
242
N/A
|
135
-44%
|
25
-82%
|
15
-39%
|
267
+1 656%
|
299
+12%
|
21
-93%
|
(173)
N/A
|
(774)
-348%
|
(1 112)
-44%
|
58
N/A
|
77
+32%
|
403
+426%
|
432
+7%
|
327
-24%
|
505
+54%
|
457
-9%
|
454
-1%
|
610
+34%
|
682
+12%
|
1 046
+53%
|
1 720
+65%
|
2 147
+25%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(20)
|
(23)
|
8
|
(57)
|
(96)
|
(120)
|
(88)
|
(69)
|
(283)
|
(376)
|
(195)
|
(108)
|
(168)
|
(235)
|
(232)
|
(245)
|
(245)
|
(249)
|
(176)
|
(247)
|
(213)
|
(341)
|
(293)
|
(170)
|
(177)
|
(182)
|
(202)
|
(172)
|
(107)
|
(98)
|
(105)
|
(127)
|
(11)
|
11
|
68
|
5
|
(30)
|
(83)
|
(119)
|
(100)
|
(82)
|
|
| Non-Reccuring Items |
2
|
0
|
(1)
|
0
|
3
|
13
|
11
|
(2)
|
(1)
|
(4)
|
(12)
|
(18)
|
(13)
|
(6)
|
(4)
|
(44)
|
(62)
|
(23)
|
(7)
|
0
|
(167)
|
0
|
(47)
|
(47)
|
(1)
|
0
|
(316)
|
0
|
(92)
|
0
|
(79)
|
(87)
|
(37)
|
(46)
|
(126)
|
(108)
|
(53)
|
(59)
|
(14)
|
(17)
|
13
|
|
| Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(5)
|
0
|
(2)
|
(5)
|
(9)
|
(31)
|
(36)
|
(56)
|
(50)
|
(63)
|
(73)
|
(97)
|
(81)
|
(107)
|
(120)
|
(93)
|
(93)
|
(108)
|
(134)
|
0
|
6
|
0
|
|
| Pre-Tax Income |
227
N/A
|
316
+39%
|
337
+7%
|
198
-41%
|
339
+71%
|
450
+33%
|
122
-73%
|
60
-51%
|
172
+184%
|
189
+10%
|
386
+105%
|
488
+26%
|
437
-10%
|
263
-40%
|
225
-15%
|
(311)
N/A
|
(847)
-172%
|
(334)
+61%
|
57
N/A
|
(117)
N/A
|
(355)
-203%
|
(328)
+8%
|
(78)
+76%
|
74
N/A
|
(187)
N/A
|
(391)
-109%
|
(1 348)
-245%
|
(1 334)
+1%
|
(203)
+85%
|
(94)
+54%
|
122
N/A
|
137
+12%
|
173
+26%
|
350
+102%
|
307
-12%
|
258
-16%
|
418
+62%
|
406
-3%
|
912
+125%
|
1 609
+76%
|
2 077
+29%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(72)
|
(103)
|
(117)
|
(72)
|
(116)
|
(137)
|
(16)
|
(1)
|
(51)
|
(68)
|
(128)
|
(149)
|
(128)
|
(74)
|
(60)
|
58
|
139
|
19
|
(39)
|
(41)
|
(148)
|
(119)
|
(15)
|
(46)
|
(18)
|
8
|
169
|
142
|
(49)
|
(46)
|
(65)
|
(59)
|
(55)
|
(92)
|
(76)
|
(88)
|
(124)
|
(80)
|
(213)
|
(393)
|
(522)
|
|
| Income from Continuing Operations |
155
|
213
|
221
|
126
|
223
|
313
|
107
|
60
|
120
|
120
|
258
|
338
|
309
|
189
|
165
|
(254)
|
(708)
|
(315)
|
17
|
(158)
|
(503)
|
(447)
|
(92)
|
28
|
(205)
|
(383)
|
(1 179)
|
(1 192)
|
(252)
|
(141)
|
57
|
78
|
118
|
258
|
230
|
170
|
294
|
326
|
699
|
1 217
|
1 555
|
|
| Income to Minority Interest |
(0)
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
(2)
|
5
|
9
|
(3)
|
2
|
12
|
0
|
4
|
35
|
34
|
16
|
20
|
40
|
33
|
15
|
26
|
29
|
23
|
18
|
16
|
18
|
19
|
32
|
35
|
12
|
0
|
10
|
31
|
24
|
4
|
(1)
|
(7)
|
(12)
|
|
| Net Income (Common) |
155
N/A
|
213
+38%
|
220
+3%
|
124
-43%
|
222
+79%
|
312
+40%
|
108
-65%
|
60
-44%
|
118
+96%
|
126
+7%
|
267
+112%
|
335
+26%
|
311
-7%
|
201
-35%
|
165
-18%
|
(250)
N/A
|
(673)
-169%
|
(281)
+58%
|
34
N/A
|
(137)
N/A
|
(462)
-237%
|
(414)
+10%
|
(77)
+81%
|
54
N/A
|
80
+48%
|
(14)
N/A
|
796
N/A
|
780
-2%
|
(234)
N/A
|
(122)
+48%
|
90
N/A
|
113
+26%
|
130
+15%
|
258
+98%
|
240
-7%
|
201
-16%
|
318
+58%
|
330
+4%
|
698
+111%
|
1 209
+73%
|
1 543
+28%
|
|
| EPS (Diluted) |
0.31
N/A
|
0.28
-10%
|
0.29
+4%
|
0.16
-45%
|
0.29
+81%
|
0.41
+41%
|
0.14
-66%
|
0.07
-50%
|
0.15
+114%
|
0.16
+7%
|
0.35
+119%
|
0.43
+23%
|
0.4
-7%
|
0.26
-35%
|
0.21
-19%
|
-0.33
N/A
|
-0.87
-164%
|
-0.37
+57%
|
0.05
N/A
|
-0.17
N/A
|
-0.6
-253%
|
-0.54
+10%
|
-0.1
+81%
|
0.07
N/A
|
0.1
+43%
|
-0.01
N/A
|
0.93
N/A
|
0.9
-3%
|
-0.27
N/A
|
-0.14
+48%
|
0.1
N/A
|
0.13
+30%
|
0.15
+15%
|
0.3
+100%
|
0.28
-7%
|
0.23
-18%
|
0.32
+39%
|
0.29
-9%
|
0.57
+97%
|
0.96
+68%
|
1.21
+26%
|
|