Nexteer Automotive Group Ltd
HKEX:1316
Nexteer Automotive Group Ltd
HKEX:1316
Price:
3.93
HKD
7.97%
Market Closed
Market Cap:
9.9B
HKD
Income Statement
Earnings Waterfall
Nexteer Automotive Group Ltd
Nexteer Automotive Group Ltd
|
Revenue
|
4.2B
USD
|
|
Cost of Revenue
|
-3.8B
USD
|
|
Gross Profit
|
388.7m
USD
|
|
Operating Expenses
|
-324.1m
USD
|
|
Operating Income
|
64.6m
USD
|
|
Other Expenses
|
-46.2m
USD
|
|
Net Income
|
18.4m
USD
|
Income Statement
Nexteer Automotive Group Ltd
Nexteer Automotive Group Ltd
Currency: USD
Millions
TTM
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
3 361
N/A
|
3 642
+8%
|
3 842
+5%
|
3 892
+1%
|
3 878
0%
|
3 951
+2%
|
3 912
-1%
|
3 697
-5%
|
3 576
-3%
|
2 954
-17%
|
3 032
+3%
|
3 556
+17%
|
3 359
-6%
|
3 415
+2%
|
3 840
+12%
|
4 150
+8%
|
4 207
+1%
|
4 204
0%
|
|
| Gross Profit | |||||||||||||||||||
| Cost of Revenue |
(2 816)
|
(3 018)
|
(3 181)
|
(3 194)
|
(3 204)
|
(3 279)
|
(3 237)
|
(3 103)
|
(3 037)
|
(2 582)
|
(2 621)
|
(3 040)
|
(2 995)
|
(3 129)
|
(3 473)
|
(3 742)
|
(3 838)
|
(3 815)
|
|
| Gross Profit |
545
N/A
|
625
+15%
|
662
+6%
|
699
+6%
|
674
-4%
|
672
0%
|
675
+0%
|
595
-12%
|
539
-9%
|
372
-31%
|
411
+11%
|
516
+25%
|
363
-30%
|
287
-21%
|
367
+28%
|
408
+11%
|
369
-10%
|
389
+5%
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(216)
|
(244)
|
(252)
|
(255)
|
(239)
|
(240)
|
(256)
|
(255)
|
(260)
|
(279)
|
(277)
|
(265)
|
(256)
|
(258)
|
(290)
|
(295)
|
(299)
|
(324)
|
|
| Selling, General & Administrative |
(117)
|
(124)
|
(130)
|
(135)
|
(121)
|
(131)
|
(138)
|
(138)
|
(130)
|
(132)
|
(120)
|
(147)
|
(139)
|
(145)
|
(141)
|
(146)
|
(146)
|
(158)
|
|
| Research & Development |
(97)
|
(119)
|
(123)
|
(122)
|
(119)
|
(120)
|
(117)
|
(129)
|
(119)
|
(150)
|
(143)
|
(121)
|
(104)
|
(118)
|
(133)
|
(151)
|
(136)
|
(169)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(10)
|
0
|
(12)
|
0
|
(19)
|
(2)
|
(21)
|
(5)
|
(22)
|
(4)
|
(21)
|
(4)
|
(23)
|
(4)
|
|
| Other Operating Expenses |
(2)
|
(1)
|
1
|
2
|
11
|
12
|
10
|
12
|
7
|
6
|
6
|
7
|
9
|
9
|
6
|
6
|
6
|
7
|
|
| Operating Income |
329
N/A
|
381
+16%
|
409
+8%
|
443
+8%
|
435
-2%
|
432
-1%
|
419
-3%
|
340
-19%
|
278
-18%
|
93
-67%
|
135
+45%
|
250
+86%
|
107
-57%
|
29
-73%
|
77
+168%
|
113
+46%
|
69
-39%
|
65
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(43)
|
(28)
|
(23)
|
(32)
|
(29)
|
(21)
|
(9)
|
(5)
|
(8)
|
(5)
|
(11)
|
(4)
|
9
|
12
|
11
|
1
|
(2)
|
(1)
|
|
| Non-Reccuring Items |
(2)
|
(2)
|
(0)
|
(0)
|
(2)
|
(1)
|
(0)
|
(1)
|
(7)
|
(10)
|
(10)
|
(8)
|
(2)
|
1
|
(1)
|
(2)
|
(4)
|
(5)
|
|
| Total Other Income |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
1
|
0
|
|
| Pre-Tax Income |
283
N/A
|
350
+24%
|
386
+10%
|
412
+7%
|
405
-2%
|
410
+1%
|
410
+0%
|
334
-19%
|
264
-21%
|
78
-71%
|
114
+47%
|
239
+108%
|
114
-52%
|
42
-63%
|
92
+120%
|
117
+27%
|
64
-45%
|
59
-8%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
(73)
|
(86)
|
(84)
|
(80)
|
(49)
|
(34)
|
(26)
|
(20)
|
(29)
|
28
|
8
|
(32)
|
12
|
(11)
|
(26)
|
(5)
|
(19)
|
(28)
|
|
| Income from Continuing Operations |
210
|
264
|
302
|
331
|
356
|
376
|
384
|
314
|
235
|
105
|
122
|
207
|
126
|
30
|
66
|
112
|
45
|
31
|
|
| Income to Minority Interest |
(5)
|
(6)
|
(7)
|
(6)
|
(4)
|
(4)
|
(5)
|
(3)
|
(2)
|
(3)
|
(6)
|
(8)
|
(8)
|
(6)
|
(8)
|
(9)
|
(8)
|
(12)
|
|
| Net Income (Common) |
205
N/A
|
258
+25%
|
295
+14%
|
326
+10%
|
352
+8%
|
372
+6%
|
380
+2%
|
311
-18%
|
232
-25%
|
103
-56%
|
117
+14%
|
199
+70%
|
118
-40%
|
24
-80%
|
58
+140%
|
103
+78%
|
37
-64%
|
18
-50%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.1
+25%
|
0.12
+20%
|
0.13
+8%
|
0.14
+8%
|
0.15
+7%
|
0.15
N/A
|
0.12
-20%
|
0.09
-25%
|
0.04
-56%
|
0.05
+25%
|
0.08
+60%
|
0.05
-38%
|
0.01
-80%
|
0.02
+100%
|
0.04
+100%
|
0.01
-75%
|
0.01
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
