Tiangong International Co Ltd
HKEX:826
Tiangong International Co Ltd
HKEX:826
Price:
4.22
HKD
10.47%
Market Closed
Market Cap:
HK$11.5B
Income Statement
Earnings Waterfall
Tiangong International Co Ltd
Tiangong International Co Ltd
Income Statement
Tiangong International Co Ltd
Tiangong International Co Ltd
Currency: CNY
| 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 |
146
|
157
|
171
|
152
|
120
|
106
|
58
|
120
|
138
|
142
|
128
|
120
|
0
|
|
| Revenue |
5 480
N/A
|
5 370
-2%
|
5 073
-6%
|
5 221
+3%
|
5 328
+2%
|
5 745
+8%
|
5 798
+1%
|
5 067
-13%
|
4 893
-3%
|
5 163
+6%
|
5 189
+0%
|
4 832
-7%
|
4 653
-4%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(4 463)
|
(4 350)
|
(3 868)
|
(4 007)
|
(3 990)
|
(4 340)
|
(4 404)
|
(3 918)
|
(3 830)
|
(4 020)
|
(4 056)
|
(3 848)
|
(3 784)
|
|
| Gross Profit |
1 017
N/A
|
1 020
+0%
|
1 205
+18%
|
1 214
+1%
|
1 339
+10%
|
1 405
+5%
|
1 394
-1%
|
1 148
-18%
|
1 063
-7%
|
1 143
+8%
|
1 132
-1%
|
984
-13%
|
869
-12%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(537)
|
(443)
|
(538)
|
(454)
|
(513)
|
(548)
|
(594)
|
(637)
|
(617)
|
(572)
|
(538)
|
(556)
|
(561)
|
|
| Selling, General & Administrative |
(239)
|
(212)
|
(203)
|
(200)
|
(229)
|
(358)
|
(417)
|
(391)
|
(342)
|
(327)
|
(325)
|
(312)
|
(325)
|
|
| Research & Development |
(333)
|
(259)
|
(364)
|
(308)
|
(358)
|
(274)
|
(256)
|
(288)
|
(314)
|
(312)
|
(295)
|
(302)
|
(292)
|
|
| Depreciation & Amortization |
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
35
|
31
|
31
|
54
|
74
|
83
|
79
|
43
|
39
|
67
|
82
|
58
|
55
|
|
| Operating Income |
481
N/A
|
577
+20%
|
667
+16%
|
760
+14%
|
825
+9%
|
857
+4%
|
800
-7%
|
512
-36%
|
446
-13%
|
571
+28%
|
595
+4%
|
428
-28%
|
308
-28%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(137)
|
(126)
|
(150)
|
(139)
|
(103)
|
(51)
|
(30)
|
65
|
70
|
(49)
|
(117)
|
32
|
153
|
|
| Non-Reccuring Items |
3
|
(0)
|
0
|
(0)
|
(10)
|
(2)
|
8
|
(1)
|
(2)
|
(0)
|
0
|
(1)
|
2
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(53)
|
(28)
|
(57)
|
(57)
|
(57)
|
(57)
|
(51)
|
(39)
|
|
| Pre-Tax Income |
347
N/A
|
450
+30%
|
518
+15%
|
622
+20%
|
713
+15%
|
752
+5%
|
750
0%
|
519
-31%
|
457
-12%
|
465
+2%
|
421
-10%
|
408
-3%
|
424
+4%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(14)
|
(46)
|
(54)
|
(81)
|
(91)
|
(80)
|
(71)
|
5
|
7
|
(46)
|
(33)
|
(8)
|
(15)
|
|
| Income from Continuing Operations |
333
|
404
|
463
|
540
|
622
|
672
|
679
|
524
|
464
|
420
|
388
|
400
|
409
|
|
| Income to Minority Interest |
(9)
|
(9)
|
(7)
|
(3)
|
(5)
|
(7)
|
(10)
|
(21)
|
(37)
|
(50)
|
(52)
|
(41)
|
(31)
|
|
| Net Income (Common) |
324
N/A
|
395
+22%
|
457
+16%
|
537
+18%
|
617
+15%
|
664
+8%
|
669
+1%
|
504
-25%
|
427
-15%
|
370
-13%
|
336
-9%
|
359
+7%
|
378
+5%
|
|
| EPS (Diluted) |
0.13
N/A
|
0.16
+23%
|
0.18
+12%
|
0.21
+17%
|
0.24
+14%
|
0.24
N/A
|
0.24
N/A
|
0.18
-25%
|
0.15
-17%
|
0.13
-13%
|
0.12
-8%
|
0.13
+8%
|
0.14
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
