A
AMTD IDEA Group
F:9AMA
AMTD IDEA Group
F:9AMA
Price:
1.965
EUR
Market Closed
Market Cap:
€918.8m
Income Statement
Earnings Waterfall
AMTD IDEA Group
AMTD IDEA Group
Income Statement
AMTD IDEA Group
AMTD IDEA Group
Currency: USD
| Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Sep-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
1
|
0
|
0
|
0
|
4
|
0
|
3
|
1
|
2
|
1
|
1
|
4
|
8
|
11
|
13
|
|
| Revenue |
467
N/A
|
626
+34%
|
546
-13%
|
644
+18%
|
681
+6%
|
242
-64%
|
778
+222%
|
306
-61%
|
854
+180%
|
118
-86%
|
1 049
+788%
|
194
-81%
|
172
-11%
|
80
-53%
|
54
-33%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(5)
|
(2)
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(16)
|
|
| Gross Profit |
462
N/A
|
179
-61%
|
0
N/A
|
0
N/A
|
678
N/A
|
0
N/A
|
776
N/A
|
0
N/A
|
853
N/A
|
0
N/A
|
1 047
N/A
|
0
N/A
|
172
N/A
|
0
N/A
|
38
N/A
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(115)
|
(130)
|
(146)
|
(165)
|
(194)
|
(109)
|
(193)
|
(97)
|
(177)
|
(27)
|
(305)
|
(26)
|
(49)
|
0
|
(39)
|
|
| Selling, General & Administrative |
(114)
|
(92)
|
(96)
|
(108)
|
(187)
|
(48)
|
(189)
|
(55)
|
(173)
|
(14)
|
(293)
|
(19)
|
(42)
|
(16)
|
(31)
|
|
| Depreciation & Amortization |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(3)
|
0
|
(7)
|
|
| Other Operating Expenses |
(1)
|
(39)
|
(51)
|
(57)
|
(7)
|
(61)
|
(4)
|
(42)
|
(4)
|
(13)
|
(12)
|
(6)
|
(4)
|
16
|
(1)
|
|
| Operating Income |
347
N/A
|
493
+42%
|
400
-19%
|
479
+20%
|
484
+1%
|
133
-72%
|
583
+338%
|
209
-64%
|
676
+224%
|
91
-87%
|
743
+719%
|
149
-80%
|
122
-18%
|
78
-36%
|
(1)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
247
|
579
|
414
|
1 246
|
484
|
61
|
425
|
372
|
646
|
87
|
404
|
(6)
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
150
|
0
|
64
|
0
|
25
|
|
| Total Other Income |
15
|
2
|
0
|
7
|
21
|
49
|
11
|
80
|
10
|
14
|
66
|
41
|
(28)
|
11
|
31
|
|
| Pre-Tax Income |
609
N/A
|
1 074
+76%
|
814
-24%
|
1 732
+113%
|
989
-43%
|
243
-75%
|
1 001
+312%
|
661
-34%
|
1 331
+101%
|
192
-86%
|
1 362
+611%
|
184
-86%
|
158
-14%
|
89
-44%
|
55
-38%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(84)
|
(160)
|
(121)
|
(275)
|
(158)
|
(29)
|
138
|
(45)
|
(109)
|
(14)
|
(105)
|
(11)
|
(4)
|
1
|
(2)
|
|
| Income from Continuing Operations |
525
|
914
|
693
|
1 457
|
831
|
214
|
1 139
|
616
|
1 222
|
178
|
1 257
|
172
|
153
|
90
|
54
|
|
| Income to Minority Interest |
(57)
|
14
|
74
|
(24)
|
107
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(7)
|
(10)
|
(7)
|
(3)
|
|
| Net Income (Common) |
468
N/A
|
927
+98%
|
767
-17%
|
1 434
+87%
|
938
-35%
|
183
-81%
|
1 060
+480%
|
545
-49%
|
1 097
+101%
|
162
-85%
|
1 110
+583%
|
151
-86%
|
134
-11%
|
79
-41%
|
47
-41%
|
|
| EPS (Diluted) |
12.18
N/A
|
24.14
+98%
|
19.97
-17%
|
36.75
+84%
|
22.94
-38%
|
4.46
-81%
|
25.86
+480%
|
13.31
-49%
|
28.86
+117%
|
0.55
-98%
|
11.12
+1 922%
|
0.41
-96%
|
0.37
-10%
|
0.2
-46%
|
0.12
-40%
|
|
Switch to:
Switch to:
See Also
Discover More
