InvesTech Holdings Ltd
HKEX:1087
Income Statement
Earnings Waterfall
InvesTech Holdings Ltd
Revenue
|
561m
CNY
|
Cost of Revenue
|
-491.3m
CNY
|
Gross Profit
|
69.7m
CNY
|
Operating Expenses
|
-96.1m
CNY
|
Operating Income
|
-26.4m
CNY
|
Other Expenses
|
-14.8m
CNY
|
Net Income
|
-41.2m
CNY
|
Income Statement
InvesTech Holdings Ltd
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 |
1 414
N/A
|
1 660
+17%
|
1 865
+12%
|
2 155
+16%
|
2 514
+17%
|
2 661
+6%
|
2 713
+2%
|
2 055
-24%
|
1 394
-32%
|
1 393
0%
|
842
-40%
|
345
-59%
|
352
+2%
|
404
+15%
|
502
+24%
|
494
-2%
|
415
-16%
|
430
+4%
|
489
+14%
|
467
-5%
|
469
+1%
|
499
+6%
|
485
-3%
|
451
-7%
|
557
+23%
|
621
+12%
|
561
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(1 088)
|
(1 290)
|
(1 487)
|
(1 793)
|
(2 185)
|
(2 338)
|
(2 354)
|
(1 795)
|
(1 230)
|
(1 219)
|
(718)
|
(289)
|
(293)
|
(332)
|
(438)
|
(442)
|
(379)
|
(381)
|
(424)
|
(403)
|
(418)
|
(451)
|
(427)
|
(388)
|
(471)
|
(529)
|
(491)
|
|
Gross Profit |
326
N/A
|
370
+13%
|
378
+2%
|
363
-4%
|
329
-9%
|
323
-2%
|
358
+11%
|
260
-27%
|
164
-37%
|
173
+6%
|
124
-29%
|
56
-55%
|
59
+6%
|
73
+22%
|
64
-12%
|
53
-18%
|
36
-32%
|
49
+38%
|
65
+32%
|
63
-3%
|
51
-19%
|
48
-5%
|
57
+18%
|
64
+12%
|
85
+34%
|
92
+7%
|
70
-24%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(125)
|
(164)
|
(220)
|
(271)
|
(347)
|
(360)
|
(368)
|
(233)
|
(64)
|
(85)
|
(74)
|
(72)
|
(89)
|
(143)
|
(73)
|
(78)
|
(71)
|
(92)
|
(83)
|
(76)
|
(71)
|
(73)
|
(79)
|
(86)
|
(115)
|
(107)
|
(96)
|
|
Selling, General & Administrative |
(81)
|
(129)
|
(166)
|
(191)
|
(224)
|
(252)
|
(266)
|
(166)
|
(61)
|
(55)
|
(49)
|
(71)
|
(90)
|
(85)
|
(84)
|
(78)
|
(75)
|
(79)
|
(84)
|
(83)
|
(75)
|
(76)
|
(80)
|
(78)
|
(82)
|
(84)
|
(90)
|
|
Research & Development |
(31)
|
(43)
|
(62)
|
(77)
|
(83)
|
(87)
|
(93)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(20)
|
(21)
|
0
|
|
Other Operating Expenses |
(13)
|
8
|
8
|
(3)
|
(40)
|
(22)
|
(9)
|
(66)
|
(3)
|
(30)
|
(26)
|
(2)
|
1
|
(59)
|
10
|
(1)
|
3
|
(14)
|
2
|
6
|
3
|
2
|
1
|
3
|
(13)
|
(2)
|
(6)
|
|
Operating Income |
200
N/A
|
206
+3%
|
159
-23%
|
92
-42%
|
(18)
N/A
|
(37)
-113%
|
(10)
+74%
|
28
N/A
|
100
+262%
|
89
-11%
|
49
-45%
|
(16)
N/A
|
(29)
-79%
|
(70)
-141%
|
(9)
+87%
|
(26)
-172%
|
(36)
-38%
|
(43)
-20%
|
(18)
+59%
|
(13)
+26%
|
(20)
-53%
|
(25)
-23%
|
(22)
+13%
|
(22)
-3%
|
(30)
-35%
|
(15)
+48%
|
(26)
-71%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(27)
|
(19)
|
(25)
|
(34)
|
(38)
|
(61)
|
(145)
|
(117)
|
(14)
|
(10)
|
(5)
|
(2)
|
(1)
|
(17)
|
(79)
|
(67)
|
(8)
|
(5)
|
(5)
|
(4)
|
(1)
|
(0)
|
1
|
1
|
1
|
(19)
|
(10)
|
|
Non-Reccuring Items |
0
|
2
|
(2)
|
6
|
13
|
0
|
0
|
0
|
0
|
4
|
9
|
5
|
(19)
|
50
|
1
|
0
|
(15)
|
0
|
0
|
(58)
|
(58)
|
0
|
(1)
|
0
|
0
|
0
|
3
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
173
N/A
|
189
+9%
|
131
-31%
|
64
-51%
|
(43)
N/A
|
(98)
-130%
|
(155)
-57%
|
(91)
+42%
|
84
N/A
|
80
-5%
|
52
-36%
|
(14)
N/A
|
(50)
-267%
|
(38)
+24%
|
(88)
-133%
|
(93)
-5%
|
(58)
+37%
|
(48)
+18%
|
(23)
+53%
|
(75)
-229%
|
(78)
-5%
|
(25)
+68%
|
(22)
+12%
|
(21)
+6%
|
(29)
-39%
|
(34)
-18%
|
(34)
+1%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(18)
|
(17)
|
(16)
|
(7)
|
(7)
|
(22)
|
(25)
|
(17)
|
(16)
|
(20)
|
(14)
|
(3)
|
(19)
|
(20)
|
(9)
|
(7)
|
4
|
2
|
(2)
|
(3)
|
(0)
|
2
|
(0)
|
(2)
|
(4)
|
(4)
|
(2)
|
|
Income from Continuing Operations |
155
|
172
|
115
|
57
|
(50)
|
(121)
|
(180)
|
(108)
|
68
|
60
|
38
|
(16)
|
(69)
|
(58)
|
(97)
|
(100)
|
(55)
|
(46)
|
(25)
|
(78)
|
(79)
|
(23)
|
(22)
|
(23)
|
(33)
|
(38)
|
(35)
|
|
Income to Minority Interest |
(2)
|
(5)
|
(3)
|
5
|
14
|
9
|
3
|
3
|
2
|
3
|
(0)
|
2
|
(1)
|
(3)
|
1
|
5
|
8
|
5
|
4
|
3
|
4
|
4
|
4
|
0
|
(3)
|
(6)
|
(6)
|
|
Net Income (Common) |
153
N/A
|
167
+9%
|
112
-33%
|
62
-45%
|
(36)
N/A
|
(112)
-213%
|
(178)
-59%
|
(111)
+37%
|
49
N/A
|
36
-27%
|
25
-31%
|
(14)
N/A
|
(70)
-394%
|
(61)
+13%
|
(96)
-58%
|
(95)
+1%
|
(46)
+51%
|
(40)
+13%
|
(21)
+48%
|
(75)
-254%
|
(83)
-11%
|
(26)
+69%
|
(17)
+35%
|
(23)
-34%
|
(36)
-59%
|
(44)
-22%
|
(41)
+6%
|
|
EPS (Diluted) |
1.71
N/A
|
0.23
-87%
|
0.16
-30%
|
0.09
-44%
|
-0.05
N/A
|
-0.16
-220%
|
-0.25
-56%
|
-0.15
+40%
|
0.06
N/A
|
0.04
-33%
|
0.05
+25%
|
-0.02
N/A
|
-1.75
-8 650%
|
-0.07
+96%
|
-2.08
-2 871%
|
-0.09
+96%
|
-0.79
-778%
|
-0.58
+27%
|
-0.3
+48%
|
-1.07
-257%
|
-1.09
-2%
|
-0.37
+66%
|
-0.23
+38%
|
-0.22
+4%
|
-0.32
-45%
|
-0.37
-16%
|
-0.29
+22%
|