Vincent Medical Holdings Ltd
HKEX:1612
Income Statement
Earnings Waterfall
Vincent Medical Holdings Ltd
Revenue
|
718m
HKD
|
Cost of Revenue
|
-477.6m
HKD
|
Gross Profit
|
240.4m
HKD
|
Operating Expenses
|
-173.3m
HKD
|
Operating Income
|
67.1m
HKD
|
Other Expenses
|
-9.8m
HKD
|
Net Income
|
57.3m
HKD
|
Income Statement
Vincent Medical Holdings Ltd
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 |
446
N/A
|
468
+5%
|
488
+4%
|
507
+4%
|
502
-1%
|
758
+51%
|
1 155
+52%
|
1 024
-11%
|
778
-24%
|
688
-12%
|
629
-9%
|
710
+13%
|
718
+1%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(296)
|
(316)
|
(332)
|
(341)
|
(340)
|
(454)
|
(661)
|
(629)
|
(519)
|
(518)
|
(464)
|
(462)
|
(478)
|
|
Gross Profit |
150
N/A
|
152
+1%
|
156
+2%
|
167
+7%
|
162
-3%
|
304
+87%
|
494
+63%
|
395
-20%
|
259
-34%
|
170
-34%
|
165
-3%
|
247
+50%
|
240
-3%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(112)
|
(130)
|
(108)
|
(121)
|
(128)
|
(169)
|
(182)
|
(184)
|
(172)
|
(186)
|
(167)
|
(181)
|
(173)
|
|
Selling, General & Administrative |
(112)
|
(113)
|
(117)
|
(128)
|
(134)
|
(164)
|
(197)
|
(162)
|
(129)
|
(133)
|
(134)
|
(140)
|
(138)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(39)
|
(35)
|
(37)
|
(38)
|
(36)
|
|
Other Operating Expenses |
1
|
(17)
|
9
|
7
|
6
|
(5)
|
15
|
(2)
|
(4)
|
(18)
|
3
|
(3)
|
1
|
|
Operating Income |
39
N/A
|
22
-43%
|
47
+113%
|
45
-4%
|
34
-26%
|
134
+298%
|
312
+132%
|
210
-33%
|
87
-59%
|
(16)
N/A
|
(2)
+90%
|
67
N/A
|
67
+1%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(1)
|
(3)
|
(6)
|
(6)
|
(6)
|
(5)
|
(17)
|
(9)
|
(7)
|
(7)
|
(10)
|
(5)
|
1
|
|
Non-Reccuring Items |
(18)
|
0
|
(3)
|
0
|
(10)
|
(1)
|
(12)
|
(1)
|
(14)
|
0
|
(4)
|
(1)
|
(1)
|
|
Pre-Tax Income |
20
N/A
|
19
-2%
|
38
+98%
|
40
+4%
|
18
-54%
|
128
+602%
|
284
+121%
|
201
-29%
|
66
-67%
|
(23)
N/A
|
(16)
+33%
|
60
N/A
|
67
+11%
|
|
Net Income | ||||||||||||||
Tax Provision |
(8)
|
(8)
|
(4)
|
(3)
|
(5)
|
(22)
|
(37)
|
(23)
|
(6)
|
(1)
|
(3)
|
(7)
|
(9)
|
|
Income from Continuing Operations |
11
|
12
|
34
|
36
|
13
|
107
|
247
|
178
|
60
|
(24)
|
(18)
|
53
|
58
|
|
Income to Minority Interest |
2
|
2
|
(3)
|
(5)
|
(1)
|
(17)
|
(31)
|
(11)
|
1
|
(1)
|
1
|
1
|
(1)
|
|
Net Income (Common) |
13
N/A
|
14
+4%
|
31
+126%
|
32
+2%
|
12
-64%
|
90
+678%
|
217
+142%
|
167
-23%
|
61
-64%
|
(26)
N/A
|
(17)
+32%
|
54
N/A
|
57
+7%
|
|
EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.05
+150%
|
0.05
N/A
|
0.02
-60%
|
0.14
+600%
|
0.33
+136%
|
0.25
-24%
|
0.09
-64%
|
-0.04
N/A
|
-0.03
+25%
|
0.08
N/A
|
0.09
+13%
|