Angelalign Technology Inc
HKEX:6699
Income Statement
Earnings Waterfall
Angelalign Technology Inc
Income Statement
Angelalign Technology Inc
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
|
| Revenue |
1 272
N/A
|
1 272
0%
|
178
-86%
|
1 315
+641%
|
210
-84%
|
242
+15%
|
269
+11%
|
311
+16%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(445)
|
(491)
|
(68)
|
(495)
|
(79)
|
(88)
|
(101)
|
(116)
|
|
| Gross Profit |
827
N/A
|
780
-6%
|
110
-86%
|
820
+646%
|
131
-84%
|
154
+18%
|
168
+10%
|
194
+15%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(522)
|
(541)
|
(85)
|
(730)
|
(133)
|
(149)
|
(169)
|
(173)
|
|
| Selling, General & Administrative |
(404)
|
(403)
|
(65)
|
(559)
|
(104)
|
(126)
|
(144)
|
(153)
|
|
| Research & Development |
(121)
|
(136)
|
(20)
|
(154)
|
(24)
|
(22)
|
(20)
|
(23)
|
|
| Depreciation & Amortization |
(19)
|
(24)
|
(5)
|
(46)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Other Operating Expenses |
21
|
22
|
4
|
29
|
2
|
7
|
4
|
11
|
|
| Operating Income |
304
N/A
|
239
-21%
|
25
-90%
|
90
+267%
|
(3)
N/A
|
4
N/A
|
(0)
N/A
|
21
N/A
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
28
|
60
|
11
|
122
|
11
|
2
|
12
|
4
|
|
| Non-Reccuring Items |
(0)
|
(6)
|
(0)
|
(8)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Pre-Tax Income |
332
N/A
|
294
-12%
|
35
-88%
|
205
+482%
|
9
-96%
|
6
-31%
|
12
+98%
|
24
+108%
|
|
| Net Income | |||||||||
| Tax Provision |
(47)
|
(30)
|
(5)
|
(36)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
286
|
263
|
30
|
169
|
7
|
5
|
10
|
22
|
|
| Income to Minority Interest |
0
|
1
|
0
|
3
|
1
|
1
|
2
|
1
|
|
| Net Income (Common) |
286
N/A
|
264
-8%
|
30
-89%
|
172
+475%
|
8
-96%
|
6
-20%
|
12
+101%
|
24
+95%
|
|
| EPS (Diluted) |
1.79
N/A
|
1.57
-12%
|
0.18
-89%
|
1.02
+467%
|
0.04
-96%
|
0.04
N/A
|
0.07
+75%
|
0.14
+100%
|
|