East Asia Holdings Investment Ltd
KOSDAQ:900110
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
East Asia Holdings Investment Ltd
KOSDAQ:900110
|
HK |
Income Statement
Earnings Waterfall
East Asia Holdings Investment Ltd
Income Statement
East Asia Holdings Investment Ltd
| Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2
|
2
|
2
|
1
|
1
|
2
|
2
|
5
|
7
|
8
|
5
|
3
|
0
|
(0)
|
4
|
4
|
5
|
6
|
34
|
33
|
34
|
33
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
3
|
3
|
7
|
9
|
10
|
12
|
11
|
10
|
11
|
9
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
785
N/A
|
841
+7%
|
899
+7%
|
919
+2%
|
958
+4%
|
1 009
+5%
|
1 075
+7%
|
1 098
+2%
|
1 062
-3%
|
990
-7%
|
970
-2%
|
962
-1%
|
937
-3%
|
866
-8%
|
854
-1%
|
824
-4%
|
784
-5%
|
743
-5%
|
622
-16%
|
601
-3%
|
631
+5%
|
648
+3%
|
662
+2%
|
652
-2%
|
636
-2%
|
628
-1%
|
622
-1%
|
614
-1%
|
607
-1%
|
597
-2%
|
590
-1%
|
584
-1%
|
571
-2%
|
567
-1%
|
559
-1%
|
548
-2%
|
545
-1%
|
538
-1%
|
543
+1%
|
473
-13%
|
368
-22%
|
295
-20%
|
220
-25%
|
247
+13%
|
274
+11%
|
281
+3%
|
287
+2%
|
284
-1%
|
266
-6%
|
264
-1%
|
178
-33%
|
215
+21%
|
224
+4%
|
339
+51%
|
358
+5%
|
372
+4%
|
380
+2%
|
392
+3%
|
391
0%
|
372
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(573)
|
(611)
|
(649)
|
(659)
|
(690)
|
(722)
|
(773)
|
(792)
|
(766)
|
(723)
|
(720)
|
(714)
|
(695)
|
(640)
|
(632)
|
(611)
|
(592)
|
(569)
|
(483)
|
(470)
|
(487)
|
(491)
|
(489)
|
(476)
|
(462)
|
(458)
|
(458)
|
(454)
|
(453)
|
(450)
|
(445)
|
(444)
|
(434)
|
(429)
|
(422)
|
(415)
|
(410)
|
(406)
|
(409)
|
(357)
|
(279)
|
(225)
|
(164)
|
(184)
|
(204)
|
(208)
|
(213)
|
(211)
|
(196)
|
(194)
|
(131)
|
(153)
|
(155)
|
(234)
|
(244)
|
(253)
|
(260)
|
(272)
|
(273)
|
(261)
|
|
| Gross Profit |
212
N/A
|
230
+9%
|
249
+8%
|
260
+4%
|
268
+3%
|
287
+7%
|
302
+5%
|
306
+1%
|
296
-3%
|
267
-10%
|
250
-6%
|
248
-1%
|
243
-2%
|
226
-7%
|
222
-2%
|
213
-4%
|
193
-9%
|
174
-10%
|
138
-21%
|
131
-5%
|
144
+10%
|
157
+9%
|
174
+11%
|
177
+2%
|
174
-1%
|
171
-2%
|
163
-4%
|
160
-2%
|
154
-4%
|
147
-5%
|
144
-2%
|
140
-3%
|
137
-2%
|
139
+1%
|
137
-2%
|
133
-2%
|
135
+1%
|
132
-2%
|
134
+1%
|
117
-13%
|
90
-23%
|
69
-23%
|
55
-20%
|
64
+15%
|
70
+10%
|
73
+5%
|
74
+1%
|
73
-1%
|
70
-4%
|
70
-1%
|
47
-32%
|
62
+30%
|
69
+12%
|
105
+53%
|
114
+8%
|
119
+5%
|
120
+0%
|
120
+0%
|
118
-2%
|
110
-6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(70)
|
(86)
|
(101)
|
(106)
|
(105)
|
(108)
|
(123)
|
(130)
|
(120)
|
(119)
|
(110)
|
(95)
|
(102)
|
(112)
|
(99)
|
(85)
|
(88)
|
(75)
|
(83)
|
(97)
|
(114)
|
(116)
|
(91)
|
(120)
|
(88)
|
(86)
|
(111)
|
(197)
|
(183)
|
(189)
|
(106)
|
(121)
|
(120)
|
(122)
|
(103)
|
(103)
|
(109)
|
(101)
|
(98)
|
(96)
|
(83)
|
(67)
|
(53)
|
(46)
|
(41)
|
(50)
|
(48)
|
(49)
|
(52)
|
(50)
|
(40)
|
(41)
|
(49)
|
(75)
|
(93)
|
(96)
|
(95)
|
(77)
|
(85)
|
(82)
|
|
| Selling, General & Administrative |
(61)
|
(78)
|
(85)
|
(100)
|
(104)
|
(108)
|
(101)
|
(131)
|
(127)
|
(126)
|
(92)
|
(102)
|
(110)
|
(116)
|
(78)
|
(89)
|
(81)
|
(66)
|
(60)
|
(80)
|
(86)
|
(97)
|
(64)
|
(78)
|
(82)
|
(64)
|
(79)
|
(80)
|
(62)
|
(69)
|
(76)
|
(77)
|
(91)
|
(101)
|
(95)
|
(103)
|
(106)
|
(97)
|
(90)
|
(98)
|
(79)
|
(58)
|
(46)
|
(39)
|
(35)
|
(48)
|
(45)
|
(44)
|
(48)
|
(46)
|
(35)
|
(34)
|
(42)
|
(53)
|
(71)
|
(70)
|
(68)
|
(51)
|
(37)
|
(36)
|
|
| Research & Development |
0
|
0
|
(7)
|
0
|
0
|
0
|
(17)
|
(2)
|
0
|
0
|
(15)
|
(4)
|
0
|
0
|
(18)
|
0
|
0
|
(10)
|
(21)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
(15)
|
(29)
|
(24)
|
(30)
|
(30)
|
(29)
|
(28)
|
0
|
0
|
(7)
|
(5)
|
0
|
0
|
(6)
|
(2)
|
0
|
(6)
|
(2)
|
(4)
|
(5)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
(0)
|
0
|
0
|
(2)
|
(0)
|
0
|
0
|
(2)
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(5)
|
(1)
|
(5)
|
(6)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(19)
|
(10)
|
(13)
|
(13)
|
(22)
|
(32)
|
(30)
|
|
| Other Operating Expenses |
(9)
|
(9)
|
(3)
|
(7)
|
(1)
|
0
|
0
|
3
|
9
|
8
|
(2)
|
11
|
8
|
5
|
(1)
|
4
|
(7)
|
2
|
0
|
(17)
|
(28)
|
(19)
|
0
|
(42)
|
(6)
|
(1)
|
(2)
|
(88)
|
(86)
|
(89)
|
(1)
|
(15)
|
(29)
|
(21)
|
0
|
6
|
(3)
|
(4)
|
0
|
6
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(9)
|
(10)
|
(10)
|
0
|
(12)
|
(12)
|
|
| Operating Income |
141
N/A
|
145
+2%
|
148
+2%
|
154
+4%
|
163
+6%
|
179
+10%
|
178
0%
|
176
-1%
|
176
+0%
|
148
-16%
|
140
-5%
|
153
+9%
|
140
-8%
|
114
-19%
|
123
+8%
|
128
+4%
|
105
-18%
|
100
-5%
|
56
-44%
|
34
-39%
|
30
-11%
|
41
+37%
|
83
+101%
|
57
-31%
|
86
+51%
|
85
-1%
|
52
-39%
|
(37)
N/A
|
(29)
+22%
|
(42)
-46%
|
38
N/A
|
19
-51%
|
17
-10%
|
17
-1%
|
33
+98%
|
31
-7%
|
26
-16%
|
31
+18%
|
36
+18%
|
21
-42%
|
7
-68%
|
2
-64%
|
2
+3%
|
18
+638%
|
29
+59%
|
23
-21%
|
25
+11%
|
25
-3%
|
18
-28%
|
20
+11%
|
8
-60%
|
21
+163%
|
20
-4%
|
31
+55%
|
21
-32%
|
23
+10%
|
25
+8%
|
43
+73%
|
33
-23%
|
28
-14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(3)
|
(4)
|
(2)
|
(1)
|
(2)
|
1
|
2
|
4
|
(1)
|
(6)
|
(12)
|
(12)
|
(4)
|
19
|
10
|
(10)
|
(13)
|
(80)
|
(83)
|
(75)
|
(74)
|
13
|
10
|
5
|
7
|
4
|
(0)
|
1
|
4
|
3
|
1
|
(2)
|
(2)
|
5
|
6
|
6
|
6
|
(1)
|
(1)
|
(1)
|
1
|
(2)
|
(1)
|
2
|
2
|
8
|
7
|
8
|
10
|
8
|
10
|
9
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
0
|
(9)
|
(9)
|
(90)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(16)
|
(16)
|
(6)
|
(6)
|
10
|
10
|
(12)
|
(12)
|
(12)
|
(13)
|
0
|
(0)
|
1
|
1
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(4)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(8)
|
(6)
|
(6)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
138
N/A
|
142
+3%
|
144
+1%
|
153
+6%
|
162
+6%
|
177
+9%
|
179
+1%
|
178
0%
|
180
+1%
|
147
-19%
|
134
-8%
|
140
+4%
|
129
-8%
|
110
-14%
|
142
+29%
|
138
-3%
|
79
-43%
|
70
-10%
|
(30)
N/A
|
(55)
-85%
|
(35)
+36%
|
(23)
+34%
|
45
N/A
|
55
+21%
|
70
+27%
|
71
+1%
|
(34)
N/A
|
(37)
-8%
|
(28)
+25%
|
(38)
-38%
|
25
N/A
|
20
-21%
|
14
-29%
|
14
-1%
|
35
+154%
|
33
-5%
|
29
-12%
|
34
+17%
|
35
+1%
|
20
-43%
|
6
-70%
|
3
-49%
|
0
-88%
|
17
+4 359%
|
29
+74%
|
24
-18%
|
25
+7%
|
24
-5%
|
19
-19%
|
23
+18%
|
16
-30%
|
30
+87%
|
29
-5%
|
33
+16%
|
34
+2%
|
36
+5%
|
38
+6%
|
44
+16%
|
46
+5%
|
42
-10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(16)
|
(22)
|
(21)
|
(22)
|
(27)
|
(25)
|
(32)
|
(31)
|
(30)
|
(27)
|
(28)
|
(31)
|
(34)
|
(34)
|
(37)
|
(35)
|
(33)
|
(30)
|
(19)
|
(18)
|
(21)
|
(23)
|
(26)
|
(27)
|
(25)
|
(25)
|
(21)
|
(19)
|
(18)
|
(17)
|
(8)
|
(7)
|
(7)
|
(6)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(14)
|
(7)
|
(7)
|
(6)
|
(8)
|
(12)
|
(10)
|
(11)
|
(11)
|
(9)
|
(9)
|
(6)
|
(10)
|
(11)
|
(16)
|
(16)
|
(15)
|
(15)
|
(16)
|
(17)
|
(15)
|
|
| Income from Continuing Operations |
122
|
121
|
123
|
131
|
135
|
152
|
148
|
147
|
150
|
120
|
107
|
109
|
94
|
76
|
105
|
103
|
46
|
41
|
(49)
|
(73)
|
(55)
|
(46)
|
19
|
28
|
45
|
46
|
(55)
|
(57)
|
(46)
|
(55)
|
17
|
12
|
7
|
7
|
21
|
20
|
14
|
19
|
19
|
6
|
(1)
|
(4)
|
(5)
|
9
|
17
|
13
|
15
|
13
|
10
|
14
|
10
|
20
|
17
|
18
|
18
|
20
|
23
|
27
|
29
|
27
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(6)
|
(5)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
122
N/A
|
121
-1%
|
123
+2%
|
131
+6%
|
135
+3%
|
152
+13%
|
148
-3%
|
147
0%
|
150
+2%
|
120
-20%
|
107
-11%
|
109
+2%
|
94
-14%
|
76
-19%
|
105
+38%
|
103
-2%
|
46
-55%
|
41
-12%
|
(49)
N/A
|
(73)
-49%
|
(55)
+24%
|
(46)
+16%
|
19
N/A
|
28
+46%
|
45
+57%
|
46
+3%
|
(55)
N/A
|
(57)
-3%
|
(46)
+19%
|
(55)
-20%
|
17
N/A
|
12
-27%
|
7
-41%
|
7
+3%
|
21
+181%
|
20
-6%
|
14
-27%
|
19
+31%
|
19
-1%
|
6
-69%
|
(1)
N/A
|
(4)
-311%
|
(5)
-48%
|
9
N/A
|
17
+94%
|
13
-22%
|
15
+10%
|
13
-9%
|
10
-25%
|
14
+37%
|
11
-23%
|
17
+66%
|
12
-33%
|
12
+4%
|
12
+2%
|
18
+42%
|
24
+34%
|
28
+17%
|
29
+5%
|
27
-7%
|
|
| EPS (Diluted) |
2.92
N/A
|
2.27
-22%
|
3
+32%
|
2.93
-2%
|
3.03
+3%
|
3.41
+13%
|
3.32
-3%
|
3.32
N/A
|
3.39
+2%
|
2.7
-20%
|
2.4
-11%
|
2.45
+2%
|
2.11
-14%
|
1.7
-19%
|
2.14
+26%
|
2.32
+8%
|
1.04
-55%
|
0.91
-13%
|
-1.01
N/A
|
-1.24
-23%
|
-0.97
+22%
|
-0.8
+18%
|
0.31
N/A
|
0.42
+35%
|
0.46
+10%
|
0.51
+11%
|
-0.63
N/A
|
-0.59
+6%
|
-0.48
+19%
|
-0.52
-8%
|
0.17
N/A
|
0.12
-29%
|
0.06
-50%
|
0.05
-17%
|
0.17
+240%
|
0.17
N/A
|
0.13
-24%
|
0.18
+38%
|
0.17
-6%
|
0.07
-59%
|
0
N/A
|
-0.03
N/A
|
-0.05
-67%
|
0.07
N/A
|
0.14
+100%
|
0.09
-36%
|
0.1
+11%
|
0.09
-10%
|
0.03
-67%
|
0.13
+333%
|
0.1
-23%
|
0.05
-50%
|
0.16
+220%
|
0.98
+513%
|
0.02
-98%
|
0.04
+100%
|
0.05
+25%
|
1.58
+3 060%
|
1.26
-20%
|
1.05
-17%
|
|