Suncorp Technologies Ltd
HKEX:1063
Income Statement
Earnings Waterfall
Suncorp Technologies Ltd
Revenue
|
66.3m
HKD
|
Cost of Revenue
|
-51.1m
HKD
|
Gross Profit
|
15.2m
HKD
|
Operating Expenses
|
2.7m
HKD
|
Operating Income
|
17.9m
HKD
|
Other Expenses
|
22.2m
HKD
|
Net Income
|
40.1m
HKD
|
Income Statement
Suncorp Technologies Ltd
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 |
176
N/A
|
350
+99%
|
298
-15%
|
224
-25%
|
194
-13%
|
203
+5%
|
200
-1%
|
174
-13%
|
183
+5%
|
200
+9%
|
164
-18%
|
128
-22%
|
104
-19%
|
66
-36%
|
|
Gross Profit | |||||||||||||||
Cost of Revenue |
(159)
|
(318)
|
(271)
|
(201)
|
(171)
|
(177)
|
(174)
|
(148)
|
(156)
|
(175)
|
(147)
|
(112)
|
(87)
|
(51)
|
|
Gross Profit |
16
N/A
|
32
+94%
|
27
-14%
|
23
-17%
|
22
-1%
|
25
+13%
|
26
+4%
|
26
-3%
|
27
+6%
|
25
-6%
|
17
-33%
|
16
-6%
|
17
+6%
|
15
-10%
|
|
Operating Income | |||||||||||||||
Operating Expenses |
(21)
|
(40)
|
(30)
|
(32)
|
(50)
|
(52)
|
(41)
|
(107)
|
(109)
|
(99)
|
(97)
|
(57)
|
(42)
|
3
|
|
Selling, General & Administrative |
(8)
|
(8)
|
(2)
|
(3)
|
(3)
|
(9)
|
(18)
|
(88)
|
(83)
|
(74)
|
(74)
|
(44)
|
(39)
|
15
|
|
Other Operating Expenses |
(13)
|
(33)
|
(28)
|
(29)
|
(47)
|
(43)
|
(23)
|
(18)
|
(26)
|
(25)
|
(23)
|
(13)
|
(3)
|
(12)
|
|
Operating Income |
(5)
N/A
|
(9)
-93%
|
(3)
+65%
|
(9)
-209%
|
(27)
-191%
|
(27)
+1%
|
(15)
+44%
|
(81)
-441%
|
(82)
-1%
|
(74)
+10%
|
(80)
-9%
|
(41)
+49%
|
(25)
+39%
|
18
N/A
|
|
Pre-Tax Income | |||||||||||||||
Interest Income Expense |
(204)
|
(211)
|
1
|
(15)
|
(28)
|
(16)
|
(17)
|
10
|
24
|
16
|
(24)
|
(17)
|
(6)
|
(7)
|
|
Non-Reccuring Items |
0
|
3
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
29
|
|
Pre-Tax Income |
(208)
N/A
|
(217)
-4%
|
(2)
+99%
|
(25)
-1 297%
|
(55)
-123%
|
(43)
+23%
|
(32)
+25%
|
(70)
-121%
|
(58)
+17%
|
(58)
+1%
|
(104)
-80%
|
(57)
+45%
|
(31)
+46%
|
40
N/A
|
|
Net Income | |||||||||||||||
Tax Provision |
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
(208)
|
(217)
|
(3)
|
(25)
|
(55)
|
(43)
|
(31)
|
(70)
|
(58)
|
(59)
|
(105)
|
(57)
|
(31)
|
40
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
(3)
|
0
|
|
Net Income (Common) |
(208)
N/A
|
(217)
-4%
|
(3)
+99%
|
(25)
-804%
|
(55)
-122%
|
(43)
+22%
|
(31)
+27%
|
(70)
-124%
|
(58)
+17%
|
(59)
-1%
|
(102)
-74%
|
(57)
+44%
|
(34)
+41%
|
40
N/A
|
|
EPS (Diluted) |
-0.01
N/A
|
-0.29
-2 800%
|
0
N/A
|
-0.03
N/A
|
-0.07
-133%
|
-0.06
+14%
|
-0.04
+33%
|
-0.09
-125%
|
-0.07
+22%
|
-0.05
+29%
|
-0.07
-40%
|
-0.04
+43%
|
-0.02
+50%
|
0.03
N/A
|