Euroeyes International Eye Clinic Ltd
HKEX:1846
Income Statement
Earnings Waterfall
Euroeyes International Eye Clinic Ltd
Revenue
|
714.3m
HKD
|
Cost of Revenue
|
-378.8m
HKD
|
Gross Profit
|
335.5m
HKD
|
Operating Expenses
|
-141.4m
HKD
|
Operating Income
|
194.1m
HKD
|
Other Expenses
|
-62.9m
HKD
|
Net Income
|
131.2m
HKD
|
Income Statement
Euroeyes International Eye Clinic Ltd
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
430
N/A
|
619
+44%
|
474
-23%
|
605
+28%
|
633
+5%
|
629
-1%
|
610
-3%
|
641
+5%
|
714
+11%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(252)
|
(365)
|
(260)
|
(306)
|
(320)
|
(334)
|
(339)
|
(345)
|
(379)
|
|
Gross Profit |
178
N/A
|
253
+43%
|
214
-15%
|
298
+39%
|
313
+5%
|
295
-6%
|
271
-8%
|
296
+9%
|
336
+13%
|
|
Operating Income | ||||||||||
Operating Expenses |
(105)
|
(153)
|
(104)
|
(119)
|
(121)
|
(128)
|
(138)
|
(136)
|
(141)
|
|
Selling, General & Administrative |
(95)
|
(144)
|
(94)
|
(122)
|
(110)
|
(129)
|
(120)
|
(140)
|
(162)
|
|
Depreciation & Amortization |
(11)
|
0
|
(12)
|
0
|
(13)
|
0
|
(17)
|
0
|
0
|
|
Other Operating Expenses |
2
|
(9)
|
3
|
4
|
1
|
0
|
(1)
|
4
|
21
|
|
Operating Income |
73
N/A
|
101
+38%
|
110
+9%
|
180
+63%
|
191
+6%
|
167
-12%
|
132
-21%
|
160
+21%
|
194
+22%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(8)
|
(10)
|
(12)
|
(11)
|
6
|
5
|
(0)
|
(5)
|
2
|
|
Non-Reccuring Items |
(43)
|
(43)
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
(1)
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
|
Pre-Tax Income |
21
N/A
|
47
+123%
|
99
+108%
|
169
+71%
|
196
+16%
|
170
-13%
|
129
-24%
|
151
+17%
|
191
+26%
|
|
Net Income | ||||||||||
Tax Provision |
(25)
|
(34)
|
(35)
|
(56)
|
(63)
|
(60)
|
(45)
|
(43)
|
(57)
|
|
Income from Continuing Operations |
(4)
|
13
|
64
|
113
|
132
|
110
|
84
|
108
|
133
|
|
Income to Minority Interest |
0
|
2
|
2
|
(0)
|
1
|
5
|
6
|
2
|
(2)
|
|
Net Income (Common) |
(3)
N/A
|
15
N/A
|
66
+345%
|
113
+72%
|
134
+19%
|
115
-14%
|
89
-22%
|
110
+23%
|
131
+19%
|
|
EPS (Diluted) |
-0.01
N/A
|
0.04
N/A
|
0.17
+325%
|
0.34
+100%
|
0.41
+21%
|
0.35
-15%
|
0.27
-23%
|
0.33
+22%
|
0.4
+21%
|