Tak Lee Machinery Holdings Ltd
HKEX:2102
Income Statement
Earnings Waterfall
Tak Lee Machinery Holdings Ltd
Revenue
|
345.3m
HKD
|
Cost of Revenue
|
-268.6m
HKD
|
Gross Profit
|
76.7m
HKD
|
Operating Expenses
|
-36.1m
HKD
|
Operating Income
|
40.6m
HKD
|
Other Expenses
|
-7.2m
HKD
|
Net Income
|
33.4m
HKD
|
Income Statement
Tak Lee Machinery Holdings Ltd
Apr-2020 | Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
644
N/A
|
629
-2%
|
540
-14%
|
486
-10%
|
405
-17%
|
395
-2%
|
345
-13%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(541)
|
(522)
|
(440)
|
(395)
|
(323)
|
(308)
|
(269)
|
|
Gross Profit |
103
N/A
|
106
+3%
|
100
-6%
|
91
-9%
|
82
-10%
|
87
+6%
|
77
-12%
|
|
Operating Income | ||||||||
Operating Expenses |
(36)
|
(40)
|
(32)
|
(29)
|
(36)
|
(33)
|
(36)
|
|
Selling, General & Administrative |
(39)
|
(42)
|
(41)
|
(37)
|
(37)
|
(40)
|
(44)
|
|
Other Operating Expenses |
3
|
2
|
9
|
9
|
1
|
7
|
7
|
|
Operating Income |
67
N/A
|
67
0%
|
68
+1%
|
62
-8%
|
46
-26%
|
54
+18%
|
41
-25%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
61
N/A
|
63
+3%
|
65
+3%
|
61
-7%
|
45
-25%
|
53
+18%
|
40
-26%
|
|
Net Income | ||||||||
Tax Provision |
(11)
|
(11)
|
(10)
|
(8)
|
(6)
|
(8)
|
(6)
|
|
Income from Continuing Operations |
50
|
51
|
55
|
53
|
39
|
45
|
33
|
|
Net Income (Common) |
50
N/A
|
51
+2%
|
55
+6%
|
53
-4%
|
39
-26%
|
45
+16%
|
33
-26%
|
|
EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.04
-20%
|
0.05
+25%
|
0.03
-40%
|