China Development Bank International Investment Ltd
HKEX:1062
Income Statement
Earnings Waterfall
China Development Bank International Investment Ltd
Revenue
|
0
HKD
|
Operating Expenses
|
-12.7m
HKD
|
Operating Income
|
-12.7m
HKD
|
Other Expenses
|
-205.2m
HKD
|
Net Income
|
-217.9m
HKD
|
Income Statement
China Development Bank International Investment Ltd
Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
1
N/A
|
1
-8%
|
2
+61%
|
2
+13%
|
1
-29%
|
1
N/A
|
1
-18%
|
1
-40%
|
2
+164%
|
2
-9%
|
0
-89%
|
0
+135%
|
1
+25%
|
0
-30%
|
1
+103%
|
1
+31%
|
2
+63%
|
9
+479%
|
30
+243%
|
52
+73%
|
53
+1%
|
46
-13%
|
35
-25%
|
11
-67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(11)
|
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
|
|
Gross Profit |
(10)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(0)
|
(11)
|
(9)
|
(9)
|
(5)
|
(4)
|
(28)
|
(30)
|
(13)
|
2
|
(11)
|
(11)
|
(20)
|
(9)
|
(22)
|
(23)
|
(23)
|
(38)
|
(39)
|
(20)
|
(20)
|
(20)
|
(19)
|
(14)
|
(15)
|
(17)
|
(14)
|
(12)
|
(15)
|
(19)
|
(18)
|
(17)
|
(19)
|
17
|
(18)
|
(17)
|
(17)
|
(17)
|
(13)
|
|
Selling, General & Administrative |
0
|
(5)
|
(9)
|
(10)
|
(5)
|
(4)
|
(29)
|
(31)
|
(12)
|
(11)
|
(11)
|
(11)
|
(20)
|
(25)
|
(22)
|
(23)
|
(23)
|
(38)
|
(39)
|
(20)
|
(20)
|
(20)
|
(19)
|
(14)
|
(15)
|
(17)
|
(14)
|
(12)
|
(15)
|
(19)
|
(18)
|
(17)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(13)
|
|
Depreciation & Amortization |
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
|
|
Other Operating Expenses |
(0)
|
(6)
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
13
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(10)
N/A
|
(10)
-2%
|
(7)
+26%
|
(7)
-2%
|
(3)
+54%
|
(3)
+7%
|
(27)
-760%
|
(30)
-11%
|
(11)
+63%
|
4
N/A
|
(11)
N/A
|
(11)
+2%
|
(19)
-77%
|
(8)
+57%
|
(21)
-151%
|
(22)
-5%
|
(21)
+4%
|
(29)
-39%
|
(8)
+71%
|
32
N/A
|
33
+1%
|
26
-19%
|
15
-42%
|
(3)
N/A
|
(15)
-408%
|
(17)
-12%
|
(14)
+18%
|
(12)
+12%
|
(15)
-23%
|
(19)
-24%
|
(18)
+3%
|
(17)
+6%
|
(19)
-10%
|
17
N/A
|
(18)
N/A
|
(17)
+5%
|
(17)
+1%
|
(17)
+2%
|
(13)
+24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
16
|
3
|
(5)
|
(2)
|
29
|
32
|
62
|
54
|
(36)
|
(30)
|
1
|
(4)
|
(4)
|
1
|
5
|
5
|
13
|
19
|
29
|
27
|
16
|
62
|
103
|
60
|
100
|
242
|
191
|
153
|
155
|
55
|
194
|
377
|
37
|
(284)
|
0
|
(220)
|
(452)
|
(150)
|
(206)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
4
|
2
|
(0)
|
5
|
|
Pre-Tax Income |
6
N/A
|
(7)
N/A
|
(13)
-80%
|
(9)
+26%
|
26
N/A
|
29
+11%
|
35
+23%
|
24
-33%
|
(34)
N/A
|
(26)
+23%
|
(10)
+61%
|
(15)
-46%
|
(7)
+50%
|
(8)
-1%
|
(16)
-117%
|
(17)
-2%
|
(8)
+50%
|
(10)
-20%
|
20
N/A
|
59
+187%
|
49
-17%
|
89
+81%
|
118
+33%
|
57
-52%
|
85
+49%
|
225
+164%
|
177
-22%
|
141
-20%
|
140
-1%
|
36
-74%
|
176
+392%
|
360
+104%
|
56
-85%
|
(263)
N/A
|
(14)
+95%
|
(234)
-1 555%
|
(466)
-100%
|
(167)
+64%
|
(214)
-28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(2)
|
(5)
|
(3)
|
5
|
5
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(3)
|
0
|
(5)
|
(5)
|
0
|
(4)
|
|
Income from Continuing Operations |
6
|
(7)
|
(13)
|
(9)
|
26
|
29
|
35
|
24
|
(34)
|
(27)
|
(11)
|
(15)
|
(7)
|
(8)
|
(17)
|
(17)
|
(9)
|
(10)
|
18
|
56
|
49
|
87
|
113
|
54
|
90
|
230
|
177
|
141
|
140
|
36
|
176
|
360
|
53
|
(265)
|
(14)
|
(239)
|
(472)
|
(167)
|
(218)
|
|
Net Income (Common) |
6
N/A
|
(7)
N/A
|
(13)
-91%
|
(9)
+26%
|
26
N/A
|
29
+11%
|
35
+23%
|
24
-33%
|
(34)
N/A
|
(27)
+21%
|
(11)
+60%
|
(15)
-42%
|
(7)
+51%
|
(8)
-2%
|
(17)
-119%
|
(17)
-1%
|
(9)
+48%
|
(10)
-21%
|
18
N/A
|
56
+211%
|
49
-14%
|
87
+78%
|
113
+31%
|
54
-52%
|
90
+66%
|
230
+156%
|
177
-23%
|
141
-21%
|
140
-1%
|
36
-75%
|
176
+395%
|
360
+105%
|
53
-85%
|
(265)
N/A
|
(14)
+95%
|
(239)
-1 594%
|
(472)
-97%
|
(167)
+65%
|
(218)
-31%
|
|
EPS (Diluted) |
0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.03
-40%
|
-0.05
N/A
|
-0.04
+20%
|
-0.02
+50%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.02
-50%
|
0.03
+50%
|
0.08
+167%
|
0.06
-25%
|
0.05
-17%
|
0.05
N/A
|
0.01
-80%
|
0.06
+500%
|
0.12
+100%
|
0.02
-83%
|
-0.09
N/A
|
0
N/A
|
-0.08
N/A
|
-0.16
-100%
|
-0.06
+63%
|
-0.08
-33%
|