C
China Everbright Ltd
HKEX:165
China Everbright Ltd
HKEX:165
Price:
4.27 HKD
11.49%
Updated:
May 2, 2024
Income Statement
Earnings Waterfall
China Everbright Ltd
China Everbright Ltd
|
Revenue
|
302.7m
HKD
|
|
Operating Expenses
|
-565.3m
HKD
|
|
Operating Income
|
-262.5m
HKD
|
|
Other Expenses
|
-1.7B
HKD
|
|
Net Income
|
-1.9B
HKD
|
Income Statement
China Everbright Ltd
China Everbright Ltd
Currency: HKD
| Dec-2003 | Jun-2004 | 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 |
382
N/A
|
478
+25%
|
3 120
+553%
|
3 674
+18%
|
2 195
-40%
|
3 126
+42%
|
3 105
-1%
|
3 194
+3%
|
4 584
+44%
|
4 758
+4%
|
4 143
-13%
|
4 456
+8%
|
3 825
-14%
|
1 685
-56%
|
372
-78%
|
685
+84%
|
678
-1%
|
782
+15%
|
890
+14%
|
969
+9%
|
1 178
+22%
|
1 344
+14%
|
1 688
+26%
|
2 081
+23%
|
2 132
+2%
|
1 977
-7%
|
2 170
+10%
|
2 035
-6%
|
1 767
-13%
|
2 025
+15%
|
1 644
-19%
|
2 536
+54%
|
3 499
+38%
|
3 455
-1%
|
4 570
+32%
|
5 631
+23%
|
4 947
-12%
|
319
-94%
|
(5 057)
N/A
|
(1 741)
+66%
|
303
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(512)
|
(1 690)
|
(2 472)
|
(2 307)
|
(2 228)
|
(3 853)
|
(4 367)
|
(3 800)
|
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 |
0
N/A
|
0
N/A
|
0
N/A
|
3 162
N/A
|
506
-84%
|
653
+29%
|
798
+22%
|
781
-2%
|
731
-6%
|
391
-47%
|
343
-12%
|
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 |
(292)
|
(319)
|
(2 888)
|
(2 887)
|
(173)
|
(180)
|
(263)
|
(365)
|
494
|
430
|
(616)
|
(4 496)
|
(3 396)
|
(1 419)
|
(353)
|
(425)
|
(359)
|
(412)
|
438
|
440
|
395
|
134
|
(942)
|
(894)
|
(942)
|
(832)
|
(775)
|
(813)
|
(911)
|
(967)
|
(955)
|
(1 107)
|
(1 424)
|
(1 142)
|
(1 017)
|
(1 051)
|
(1 038)
|
(1 188)
|
(1 788)
|
(1 023)
|
(565)
|
|
| Selling, General & Administrative |
(178)
|
(195)
|
(77)
|
(78)
|
(86)
|
(97)
|
(174)
|
(251)
|
(299)
|
(347)
|
(211)
|
(101)
|
(149)
|
(125)
|
(228)
|
(291)
|
(276)
|
(311)
|
(262)
|
(249)
|
(340)
|
(417)
|
(440)
|
(448)
|
(518)
|
(512)
|
(524)
|
(498)
|
(594)
|
(667)
|
(571)
|
0
|
(239)
|
0
|
(15)
|
0
|
(40)
|
0
|
(361)
|
0
|
0
|
|
| Depreciation & Amortization |
(18)
|
(12)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(16)
|
(17)
|
(22)
|
(30)
|
(20)
|
(14)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(21)
|
(31)
|
(31)
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(96)
|
(112)
|
(2 805)
|
(2 804)
|
(82)
|
(80)
|
(85)
|
(109)
|
801
|
786
|
(395)
|
(4 383)
|
(3 235)
|
(1 280)
|
(109)
|
(117)
|
(61)
|
(71)
|
719
|
703
|
756
|
572
|
(479)
|
(423)
|
(402)
|
(297)
|
(227)
|
(293)
|
(286)
|
(269)
|
(353)
|
(1 107)
|
(1 185)
|
(1 142)
|
(1 002)
|
(1 051)
|
(998)
|
(1 188)
|
(1 427)
|
(1 023)
|
(565)
|
|
| Operating Income |
90
N/A
|
159
+78%
|
232
+46%
|
275
+19%
|
333
+21%
|
474
+42%
|
534
+13%
|
601
+12%
|
1 225
+104%
|
821
-33%
|
(272)
N/A
|
(39)
+86%
|
430
N/A
|
266
-38%
|
19
-93%
|
260
+1 247%
|
319
+23%
|
370
+16%
|
1 327
+259%
|
1 409
+6%
|
1 573
+12%
|
1 477
-6%
|
746
-50%
|
1 188
+59%
|
1 190
+0%
|
1 144
-4%
|
1 395
+22%
|
1 222
-12%
|
856
-30%
|
1 058
+24%
|
689
-35%
|
1 429
+107%
|
2 075
+45%
|
2 313
+11%
|
3 552
+54%
|
4 580
+29%
|
3 909
-15%
|
(869)
N/A
|
(6 845)
-688%
|
(2 764)
+60%
|
(263)
+91%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
231
|
363
|
(273)
|
(558)
|
6
|
182
|
476
|
1 855
|
4 238
|
4 189
|
1 714
|
810
|
4 351
|
4 060
|
2 168
|
2 777
|
1 280
|
1 288
|
602
|
361
|
157
|
621
|
2 244
|
4 241
|
3 569
|
1 563
|
3 243
|
3 393
|
3 932
|
4 101
|
2 606
|
1 360
|
(149)
|
(977)
|
(478)
|
(283)
|
5
|
1
|
(650)
|
(702)
|
(627)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(107)
|
(258)
|
(154)
|
62
|
50
|
(16)
|
(10)
|
(69)
|
(85)
|
(62)
|
(41)
|
42
|
(23)
|
(51)
|
(13)
|
900
|
849
|
2 264
|
2 303
|
151
|
283
|
89
|
558
|
837
|
717
|
130
|
71
|
(374)
|
(440)
|
(1 129)
|
(2 150)
|
(796)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(11)
|
(11)
|
(190)
|
(285)
|
(179)
|
28
|
123
|
33
|
30
|
58
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
320
N/A
|
523
+63%
|
(41)
N/A
|
(283)
-600%
|
339
N/A
|
655
+93%
|
1 010
+54%
|
2 456
+143%
|
5 463
+122%
|
4 903
-10%
|
1 184
-76%
|
617
-48%
|
4 843
+685%
|
4 376
-10%
|
2 172
-50%
|
3 017
+39%
|
1 519
-50%
|
1 383
-9%
|
1 582
+14%
|
1 551
-2%
|
1 800
+16%
|
2 198
+22%
|
2 972
+35%
|
5 445
+83%
|
5 717
+5%
|
3 606
-37%
|
6 902
+91%
|
6 919
+0%
|
4 938
-29%
|
5 441
+10%
|
3 384
-38%
|
3 346
-1%
|
2 763
-17%
|
2 053
-26%
|
3 205
+56%
|
4 368
+36%
|
3 541
-19%
|
(1 308)
N/A
|
(8 624)
-559%
|
(5 617)
+35%
|
(1 686)
+70%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(97)
|
(90)
|
(11)
|
30
|
(34)
|
(81)
|
(88)
|
(127)
|
(198)
|
(249)
|
(209)
|
(119)
|
(84)
|
34
|
(113)
|
(307)
|
(185)
|
(193)
|
(214)
|
(107)
|
(52)
|
(59)
|
(89)
|
(378)
|
(452)
|
(330)
|
(1 308)
|
(1 297)
|
(853)
|
(894)
|
(380)
|
(490)
|
(551)
|
(496)
|
(948)
|
(965)
|
(768)
|
(429)
|
923
|
1 023
|
(76)
|
|
| Income from Continuing Operations |
224
|
433
|
(52)
|
(254)
|
306
|
574
|
922
|
2 329
|
5 265
|
4 654
|
975
|
498
|
4 759
|
4 410
|
2 059
|
2 710
|
1 334
|
1 190
|
1 368
|
1 444
|
1 748
|
2 139
|
2 883
|
5 067
|
5 265
|
3 276
|
5 594
|
5 622
|
4 084
|
4 547
|
3 004
|
2 856
|
2 212
|
1 557
|
2 257
|
3 403
|
2 772
|
(1 737)
|
(7 700)
|
(4 594)
|
(1 762)
|
|
| Income to Minority Interest |
0
|
0
|
(8)
|
(16)
|
(9)
|
(7)
|
(43)
|
(137)
|
(260)
|
(195)
|
40
|
67
|
(1)
|
13
|
(240)
|
(235)
|
66
|
(64)
|
(226)
|
(332)
|
(401)
|
(377)
|
(324)
|
(457)
|
(177)
|
(54)
|
(1 582)
|
(1 481)
|
(144)
|
(138)
|
93
|
171
|
25
|
166
|
23
|
(63)
|
(111)
|
(37)
|
346
|
207
|
(62)
|
|
| Net Income (Common) |
224
N/A
|
432
+93%
|
(60)
N/A
|
(270)
-350%
|
297
N/A
|
567
+91%
|
879
+55%
|
2 191
+149%
|
5 006
+128%
|
4 459
-11%
|
1 015
-77%
|
565
-44%
|
4 758
+743%
|
4 484
-6%
|
1 927
-57%
|
3 046
+58%
|
1 923
-37%
|
1 126
-41%
|
1 142
+1%
|
1 112
-3%
|
1 347
+21%
|
1 762
+31%
|
2 560
+45%
|
4 633
+81%
|
5 144
+11%
|
3 330
-35%
|
4 074
+22%
|
4 153
+2%
|
4 148
0%
|
4 598
+11%
|
3 104
-32%
|
3 027
-2%
|
2 237
-26%
|
1 723
-23%
|
2 264
+31%
|
3 280
+45%
|
2 573
-22%
|
(1 863)
N/A
|
(7 443)
-300%
|
(4 476)
+40%
|
(1 923)
+57%
|
|
| EPS (Diluted) |
0.15
N/A
|
0.28
+87%
|
-0.04
N/A
|
-0.17
-325%
|
0.19
N/A
|
0.36
+89%
|
0.56
+56%
|
1.38
+146%
|
3.14
+128%
|
2.79
-11%
|
0.63
-77%
|
0.35
-44%
|
2.98
+751%
|
2.81
-6%
|
1.16
-59%
|
1.76
+52%
|
1.11
-37%
|
0.66
-41%
|
0.67
+2%
|
0.65
-3%
|
0.78
+20%
|
1.03
+32%
|
1.51
+47%
|
2.74
+81%
|
3.05
+11%
|
1.97
-35%
|
2.41
+22%
|
2.46
+2%
|
2.46
N/A
|
2.72
+11%
|
1.84
-32%
|
1.8
-2%
|
1.33
-26%
|
1.02
-23%
|
1.34
+31%
|
1.95
+46%
|
1.53
-22%
|
-1.11
N/A
|
-4.42
-298%
|
-2.66
+40%
|
-1.14
+57%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
