HKBN Ltd
HKEX:1310
Income Statement
Earnings Waterfall
HKBN Ltd
Revenue
|
11.7B
HKD
|
Cost of Revenue
|
-7.5B
HKD
|
Gross Profit
|
4.2B
HKD
|
Operating Expenses
|
-3.4B
HKD
|
Operating Income
|
727.2m
HKD
|
Other Expenses
|
-2B
HKD
|
Net Income
|
-1.3B
HKD
|
Income Statement
HKBN Ltd
Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
3 232
N/A
|
3 566
+10%
|
3 949
+11%
|
4 299
+9%
|
5 108
+19%
|
7 346
+44%
|
9 453
+29%
|
11 225
+19%
|
11 464
+2%
|
12 037
+5%
|
11 626
-3%
|
11 530
-1%
|
11 692
+1%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(710)
|
(952)
|
(1 247)
|
(1 535)
|
(1 834)
|
(3 227)
|
(4 926)
|
(6 626)
|
(6 951)
|
(7 524)
|
(7 156)
|
(7 229)
|
(7 525)
|
|
Gross Profit |
2 522
N/A
|
2 614
+4%
|
2 702
+3%
|
2 764
+2%
|
3 274
+18%
|
4 119
+26%
|
4 527
+10%
|
4 599
+2%
|
4 513
-2%
|
4 513
+0%
|
4 470
-1%
|
4 301
-4%
|
4 167
-3%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(2 028)
|
(2 005)
|
(2 077)
|
(2 120)
|
(2 627)
|
(3 441)
|
(3 902)
|
(3 914)
|
(3 653)
|
(3 599)
|
(3 498)
|
(3 421)
|
(3 440)
|
|
Selling, General & Administrative |
(1 109)
|
(612)
|
(1 135)
|
(806)
|
(1 119)
|
(1 376)
|
(1 546)
|
(1 547)
|
(1 433)
|
(1 442)
|
(1 345)
|
(1 283)
|
(1 346)
|
|
Depreciation & Amortization |
(578)
|
(595)
|
(547)
|
(518)
|
(811)
|
(1 278)
|
(1 516)
|
(1 491)
|
(1 410)
|
(1 353)
|
(1 332)
|
(1 333)
|
(1 284)
|
|
Other Operating Expenses |
(341)
|
(798)
|
(395)
|
(796)
|
(697)
|
(787)
|
(841)
|
(876)
|
(809)
|
(804)
|
(820)
|
(805)
|
(810)
|
|
Operating Income |
494
N/A
|
609
+23%
|
625
+3%
|
644
+3%
|
647
+0%
|
678
+5%
|
624
-8%
|
685
+10%
|
860
+26%
|
914
+6%
|
973
+6%
|
880
-10%
|
727
-17%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(193)
|
(115)
|
(110)
|
(169)
|
(243)
|
(403)
|
(472)
|
(420)
|
(379)
|
(308)
|
(291)
|
(607)
|
(740)
|
|
Non-Reccuring Items |
(26)
|
(25)
|
(20)
|
(21)
|
(86)
|
(131)
|
(57)
|
(156)
|
(146)
|
26
|
35
|
9
|
(1 192)
|
|
Total Other Income |
(19)
|
(14)
|
(7)
|
(4)
|
(9)
|
(4)
|
(2)
|
(6)
|
(10)
|
(13)
|
(4)
|
56
|
(26)
|
|
Pre-Tax Income |
257
N/A
|
455
+77%
|
489
+7%
|
450
-8%
|
309
-31%
|
140
-55%
|
92
-34%
|
103
+11%
|
325
+217%
|
619
+90%
|
712
+15%
|
339
-52%
|
(1 231)
N/A
|
|
Net Income | ||||||||||||||
Tax Provision |
(86)
|
(89)
|
(92)
|
(95)
|
(95)
|
6
|
5
|
(89)
|
(118)
|
(157)
|
(159)
|
(66)
|
(36)
|
|
Income from Continuing Operations |
171
|
366
|
397
|
355
|
215
|
147
|
97
|
14
|
207
|
463
|
553
|
272
|
(1 267)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
171
N/A
|
366
+114%
|
397
+8%
|
355
-10%
|
215
-40%
|
147
-31%
|
97
-34%
|
13
-86%
|
207
+1 433%
|
463
+124%
|
553
+20%
|
272
-51%
|
(1 267)
N/A
|
|
EPS (Diluted) |
0.17
N/A
|
0.36
+112%
|
0.4
+11%
|
0.35
-13%
|
0.18
-49%
|
0.1
-44%
|
0.07
-30%
|
0.01
-86%
|
0.14
+1 300%
|
0.31
+121%
|
0.37
+19%
|
0.18
-51%
|
-0.97
N/A
|