Sa Sa International Holdings Ltd
HKEX:178
Sa Sa International Holdings Ltd
HKEX:178
Price:
0.65
HKD
-1.52%
Market Closed
Market Cap:
HK$2B
Income Statement
Earnings Waterfall
Sa Sa International Holdings Ltd
Sa Sa International Holdings Ltd
Income Statement
Sa Sa International Holdings Ltd
Sa Sa International Holdings Ltd
Currency: HKD
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
0
|
0
|
0
|
0
|
0
|
13
|
26
|
22
|
16
|
13
|
12
|
15
|
19
|
23
|
27
|
29
|
29
|
28
|
|
| Revenue |
1 537
N/A
|
1 578
+3%
|
1 641
+4%
|
1 667
+2%
|
1 883
+13%
|
2 120
+13%
|
2 314
+9%
|
2 462
+6%
|
2 621
+6%
|
2 791
+6%
|
2 889
+4%
|
2 948
+2%
|
3 221
+9%
|
3 452
+7%
|
3 609
+5%
|
3 744
+4%
|
4 111
+10%
|
4 446
+8%
|
4 901
+10%
|
5 588
+14%
|
6 405
+15%
|
6 997
+9%
|
7 670
+10%
|
8 191
+7%
|
8 756
+7%
|
9 083
+4%
|
8 993
-1%
|
8 545
-5%
|
7 791
-9%
|
7 615
-2%
|
7 551
-1%
|
7 516
0%
|
8 018
+7%
|
8 598
+7%
|
8 157
-5%
|
11 551
+42%
|
5 717
-51%
|
3 609
-37%
|
3 043
-16%
|
3 354
+10%
|
3 413
+2%
|
3 366
-1%
|
3 501
+4%
|
4 094
+17%
|
4 367
+7%
|
4 090
-6%
|
3 942
-4%
|
4 012
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(875)
|
(888)
|
(912)
|
(944)
|
(1 079)
|
(1 214)
|
(1 322)
|
(1 392)
|
(1 476)
|
(1 587)
|
(1 617)
|
(1 692)
|
(1 832)
|
(1 957)
|
(2 032)
|
(2 089)
|
(2 297)
|
(2 461)
|
(2 690)
|
(3 097)
|
(3 508)
|
(3 781)
|
(4 112)
|
(4 346)
|
(4 683)
|
(4 954)
|
(4 954)
|
(4 771)
|
(4 418)
|
(4 359)
|
(4 411)
|
(4 366)
|
(4 644)
|
(5 070)
|
(4 840)
|
(6 953)
|
(3 635)
|
(2 389)
|
(1 991)
|
(2 135)
|
(2 152)
|
(2 119)
|
(2 099)
|
(2 386)
|
(2 584)
|
(2 462)
|
(2 371)
|
(2 443)
|
|
| Gross Profit |
662
N/A
|
690
+4%
|
729
+6%
|
722
-1%
|
804
+11%
|
906
+13%
|
992
+9%
|
1 071
+8%
|
1 145
+7%
|
1 204
+5%
|
1 272
+6%
|
1 256
-1%
|
1 390
+11%
|
1 495
+8%
|
1 577
+5%
|
1 655
+5%
|
1 815
+10%
|
1 985
+9%
|
2 212
+11%
|
2 491
+13%
|
2 897
+16%
|
3 216
+11%
|
3 558
+11%
|
3 845
+8%
|
4 073
+6%
|
4 129
+1%
|
4 039
-2%
|
3 774
-7%
|
3 373
-11%
|
3 256
-3%
|
3 141
-4%
|
3 150
+0%
|
3 374
+7%
|
3 528
+5%
|
3 317
-6%
|
4 598
+39%
|
2 082
-55%
|
1 220
-41%
|
1 052
-14%
|
1 219
+16%
|
1 261
+3%
|
1 247
-1%
|
1 401
+12%
|
1 709
+22%
|
1 783
+4%
|
1 628
-9%
|
1 571
-3%
|
1 569
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(623)
|
(737)
|
(621)
|
(606)
|
(619)
|
(689)
|
(741)
|
(857)
|
(953)
|
(982)
|
(1 040)
|
(981)
|
(1 070)
|
(1 169)
|
(1 205)
|
(1 237)
|
(1 358)
|
(1 462)
|
(1 604)
|
(1 827)
|
(2 068)
|
(2 312)
|
(2 574)
|
(2 779)
|
(2 967)
|
(3 037)
|
(3 048)
|
(2 997)
|
(2 915)
|
(2 860)
|
(2 728)
|
(2 716)
|
(2 830)
|
(2 890)
|
(2 755)
|
(4 053)
|
(2 357)
|
(1 857)
|
(1 595)
|
(1 525)
|
(1 556)
|
(1 536)
|
(1 454)
|
(1 461)
|
(1 436)
|
(1 360)
|
(1 470)
|
(1 445)
|
|
| Selling, General & Administrative |
(283)
|
(290)
|
(293)
|
(280)
|
(300)
|
(337)
|
(369)
|
(413)
|
(433)
|
(747)
|
(1 066)
|
(750)
|
(1 090)
|
(1 196)
|
(1 235)
|
(1 266)
|
(1 381)
|
(1 500)
|
(1 645)
|
(1 850)
|
(2 108)
|
(2 374)
|
(2 512)
|
(2 858)
|
(2 882)
|
(3 156)
|
(3 004)
|
(3 117)
|
(2 909)
|
(2 978)
|
(2 736)
|
(2 813)
|
(2 826)
|
(2 990)
|
(2 744)
|
(3 729)
|
(2 304)
|
(1 628)
|
(1 106)
|
(1 136)
|
(1 252)
|
(1 270)
|
(1 145)
|
(1 131)
|
(1 093)
|
(1 000)
|
(1 095)
|
(1 062)
|
|
| Depreciation & Amortization |
(59)
|
(54)
|
(45)
|
(38)
|
(33)
|
(34)
|
(40)
|
(50)
|
(64)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(121)
|
0
|
(188)
|
0
|
(163)
|
0
|
(123)
|
0
|
(97)
|
0
|
(98)
|
0
|
(107)
|
(456)
|
(117)
|
(277)
|
(515)
|
(425)
|
(356)
|
(330)
|
(339)
|
(361)
|
(377)
|
(389)
|
(399)
|
(407)
|
|
| Other Operating Expenses |
(280)
|
(393)
|
(283)
|
(288)
|
(287)
|
(319)
|
(332)
|
(394)
|
(455)
|
(235)
|
27
|
(231)
|
21
|
27
|
30
|
29
|
23
|
36
|
41
|
24
|
40
|
62
|
58
|
79
|
103
|
119
|
118
|
119
|
117
|
119
|
105
|
98
|
93
|
100
|
96
|
132
|
64
|
48
|
27
|
37
|
52
|
65
|
31
|
32
|
34
|
30
|
24
|
24
|
|
| Operating Income |
40
N/A
|
(48)
N/A
|
109
N/A
|
117
+7%
|
185
+59%
|
217
+17%
|
251
+16%
|
214
-15%
|
192
-10%
|
223
+16%
|
233
+4%
|
275
+18%
|
320
+16%
|
327
+2%
|
372
+14%
|
418
+12%
|
457
+9%
|
524
+15%
|
608
+16%
|
665
+9%
|
828
+25%
|
904
+9%
|
984
+9%
|
1 067
+8%
|
1 107
+4%
|
1 092
-1%
|
991
-9%
|
777
-22%
|
458
-41%
|
397
-13%
|
413
+4%
|
434
+5%
|
543
+25%
|
638
+17%
|
561
-12%
|
545
-3%
|
(274)
N/A
|
(636)
-132%
|
(543)
+15%
|
(305)
+44%
|
(295)
+3%
|
(289)
+2%
|
(53)
+82%
|
248
N/A
|
347
+40%
|
267
-23%
|
101
-62%
|
124
+23%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
20
|
13
|
27
|
13
|
28
|
20
|
12
|
9
|
8
|
5
|
6
|
6
|
6
|
6
|
11
|
9
|
20
|
17
|
16
|
13
|
10
|
9
|
6
|
10
|
15
|
17
|
25
|
17
|
(10)
|
(10)
|
(6)
|
(9)
|
(7)
|
(20)
|
(23)
|
(21)
|
(24)
|
(9)
|
(15)
|
(17)
|
|
| Non-Reccuring Items |
(103)
|
0
|
(16)
|
0
|
0
|
0
|
10
|
23
|
11
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(5)
|
(280)
|
(181)
|
145
|
24
|
(36)
|
29
|
60
|
7
|
(58)
|
(59)
|
3
|
3
|
|
| Total Other Income |
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)
|
3
|
0
|
3
|
0
|
2
|
0
|
2
|
0
|
2
|
0
|
3
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
3
|
0
|
|
| Pre-Tax Income |
(64)
N/A
|
(48)
+26%
|
93
N/A
|
117
+26%
|
185
+59%
|
217
+17%
|
260
+20%
|
236
-9%
|
223
-6%
|
236
+6%
|
272
+15%
|
289
+6%
|
348
+20%
|
347
0%
|
383
+11%
|
427
+11%
|
465
+9%
|
529
+14%
|
614
+16%
|
671
+9%
|
835
+24%
|
910
+9%
|
995
+9%
|
1 076
+8%
|
1 126
+5%
|
1 109
-2%
|
1 009
-9%
|
790
-22%
|
470
-40%
|
405
-14%
|
421
+4%
|
444
+5%
|
561
+26%
|
655
+17%
|
582
-11%
|
557
-4%
|
(562)
N/A
|
(827)
-47%
|
(401)
+51%
|
(291)
+28%
|
(337)
-16%
|
(280)
+17%
|
(14)
+95%
|
235
N/A
|
267
+14%
|
200
-25%
|
92
-54%
|
110
+19%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10)
|
(14)
|
(36)
|
(35)
|
(34)
|
(43)
|
(44)
|
(38)
|
(37)
|
(43)
|
(50)
|
(54)
|
(71)
|
(71)
|
(67)
|
(74)
|
(84)
|
(95)
|
(104)
|
(114)
|
(145)
|
(163)
|
(169)
|
(175)
|
(191)
|
(192)
|
(171)
|
(138)
|
(87)
|
(79)
|
(79)
|
(74)
|
(95)
|
(109)
|
(91)
|
(90)
|
87
|
128
|
42
|
(2)
|
(7)
|
(16)
|
73
|
59
|
(48)
|
(36)
|
(15)
|
(12)
|
|
| Income from Continuing Operations |
(74)
|
(62)
|
57
|
82
|
151
|
174
|
217
|
199
|
185
|
193
|
222
|
235
|
276
|
276
|
316
|
352
|
381
|
434
|
509
|
557
|
690
|
748
|
826
|
901
|
935
|
918
|
839
|
652
|
383
|
327
|
343
|
369
|
465
|
546
|
491
|
467
|
(475)
|
(699)
|
(359)
|
(293)
|
(344)
|
(295)
|
58
|
294
|
219
|
164
|
77
|
97
|
|
| Income to Minority Interest |
3
|
8
|
9
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(71)
N/A
|
(54)
+24%
|
66
N/A
|
85
+29%
|
151
+78%
|
174
+15%
|
217
+25%
|
199
-8%
|
185
-7%
|
193
+4%
|
222
+15%
|
237
+7%
|
348
+47%
|
345
-1%
|
316
-8%
|
352
+11%
|
381
+8%
|
434
+14%
|
509
+17%
|
557
+9%
|
690
+24%
|
748
+8%
|
826
+10%
|
901
+9%
|
935
+4%
|
918
-2%
|
839
-9%
|
652
-22%
|
383
-41%
|
327
-15%
|
327
+0%
|
341
+4%
|
440
+29%
|
533
+21%
|
471
-12%
|
434
-8%
|
(516)
N/A
|
(721)
-40%
|
(351)
+51%
|
(291)
+17%
|
(344)
-18%
|
(295)
+14%
|
58
N/A
|
294
+404%
|
219
-26%
|
149
-32%
|
77
-48%
|
95
+23%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.02
+33%
|
0.03
N/A
|
0.03
N/A
|
0.06
+100%
|
0.07
+17%
|
0.08
+14%
|
0.07
-12%
|
0.07
N/A
|
0.07
N/A
|
0.08
+14%
|
0.09
+12%
|
0.12
+33%
|
0.12
N/A
|
0.11
-8%
|
0.12
+9%
|
0.14
+17%
|
0.15
+7%
|
0.18
+20%
|
0.2
+11%
|
0.24
+20%
|
0.26
+8%
|
0.29
+12%
|
0.31
+7%
|
0.33
+6%
|
0.32
-3%
|
0.29
-9%
|
0.22
-24%
|
0.13
-41%
|
0.11
-15%
|
0.12
+9%
|
0.12
N/A
|
0.15
+25%
|
0.18
+20%
|
0.16
-11%
|
0.15
-6%
|
-0.15
N/A
|
-0.23
-53%
|
-0.12
+48%
|
-0.09
+25%
|
-0.11
-22%
|
-0.1
+9%
|
0.02
N/A
|
0.09
+350%
|
0.07
-22%
|
0.06
-14%
|
0.02
-67%
|
0.03
+50%
|
|
Switch to:
Switch to:
See Also
Discover More
