Fufeng Group Ltd
HKEX:546
Fufeng Group Ltd
HKEX:546
Price:
8.29
HKD
-0.96%
Market Closed
Market Cap:
HK$20.8B
Income Statement
Earnings Waterfall
Fufeng Group Ltd
Fufeng Group Ltd
Income Statement
Fufeng Group Ltd
Fufeng Group Ltd
Currency: CNY
| 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 |
170
|
228
|
201
|
150
|
206
|
192
|
173
|
168
|
239
|
241
|
190
|
196
|
204
|
0
|
|
| Revenue |
13 765
N/A
|
14 858
+8%
|
16 171
+9%
|
16 636
+3%
|
16 691
+0%
|
18 043
+8%
|
21 540
+19%
|
24 950
+16%
|
27 475
+10%
|
28 124
+2%
|
28 007
0%
|
27 795
-1%
|
27 757
0%
|
28 349
+2%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(11 249)
|
(11 731)
|
(12 857)
|
(13 579)
|
(13 874)
|
(14 930)
|
(17 635)
|
(19 230)
|
(20 262)
|
(21 535)
|
(21 759)
|
(22 206)
|
(22 700)
|
(22 422)
|
|
| Gross Profit |
2 515
N/A
|
3 127
+24%
|
3 314
+6%
|
3 056
-8%
|
2 816
-8%
|
3 113
+11%
|
3 905
+25%
|
5 720
+46%
|
7 212
+26%
|
6 589
-9%
|
6 247
-5%
|
5 589
-11%
|
5 057
-10%
|
5 927
+17%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(1 484)
|
(341)
|
(1 775)
|
(1 725)
|
(1 853)
|
(2 142)
|
(2 225)
|
(2 155)
|
(2 550)
|
(2 327)
|
(2 869)
|
(2 515)
|
(2 698)
|
(2 437)
|
|
| Selling, General & Administrative |
(1 316)
|
(1 921)
|
(1 737)
|
(2 242)
|
(1 888)
|
(2 238)
|
(2 030)
|
(2 677)
|
(2 417)
|
(2 927)
|
(2 633)
|
(2 941)
|
(2 682)
|
(3 177)
|
|
| Research & Development |
(228)
|
0
|
(338)
|
0
|
(325)
|
0
|
(387)
|
0
|
(382)
|
0
|
(375)
|
0
|
(366)
|
0
|
|
| Depreciation & Amortization |
(135)
|
0
|
(124)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
196
|
1 580
|
424
|
517
|
360
|
96
|
192
|
521
|
249
|
599
|
139
|
426
|
349
|
740
|
|
| Operating Income |
1 031
N/A
|
2 786
+170%
|
1 538
-45%
|
1 331
-13%
|
963
-28%
|
971
+1%
|
1 680
+73%
|
3 565
+112%
|
4 663
+31%
|
4 261
-9%
|
3 378
-21%
|
3 074
-9%
|
2 358
-23%
|
3 490
+48%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(180)
|
(236)
|
(96)
|
(141)
|
(187)
|
42
|
(163)
|
(252)
|
217
|
(130)
|
312
|
242
|
487
|
284
|
|
| Non-Reccuring Items |
1 360
|
0
|
(43)
|
0
|
(6)
|
0
|
(2)
|
0
|
(19)
|
(0)
|
161
|
5
|
(9)
|
(4)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
2 211
N/A
|
2 550
+15%
|
1 399
-45%
|
1 190
-15%
|
771
-35%
|
1 013
+31%
|
1 516
+50%
|
3 313
+119%
|
4 860
+47%
|
4 130
-15%
|
3 850
-7%
|
3 321
-14%
|
2 837
-15%
|
3 770
+33%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(366)
|
(407)
|
(262)
|
(238)
|
(141)
|
(172)
|
(235)
|
(597)
|
(999)
|
(757)
|
(706)
|
(673)
|
(525)
|
(707)
|
|
| Income from Continuing Operations |
1 845
|
2 143
|
1 137
|
952
|
630
|
842
|
1 281
|
2 716
|
3 861
|
3 373
|
3 144
|
2 647
|
2 312
|
3 063
|
|
| Net Income (Common) |
1 845
N/A
|
2 143
+16%
|
1 137
-47%
|
952
-16%
|
630
-34%
|
842
+34%
|
1 281
+52%
|
2 716
+112%
|
3 861
+42%
|
3 373
-13%
|
3 144
-7%
|
2 647
-16%
|
2 312
-13%
|
3 063
+32%
|
|
| EPS (Diluted) |
0.72
N/A
|
0.84
+17%
|
0.45
-46%
|
0.38
-16%
|
0.25
-34%
|
0.33
+32%
|
0.51
+55%
|
1.07
+110%
|
1.52
+42%
|
1.33
-12%
|
1.24
-7%
|
1.05
-15%
|
0.92
-12%
|
1.22
+33%
|
|
Switch to:
Switch to:
See Also
Discover More
