P
Petro-king Oilfield Services Ltd
HKEX:2178
Petro-king Oilfield Services Ltd
HKEX:2178
Price:
0.16
HKD
-4.19%
Market Closed
Market Cap:
HK$276.3m
Income Statement
Earnings Waterfall
Petro-king Oilfield Services Ltd
Petro-king Oilfield Services Ltd
Income Statement
Petro-king Oilfield Services Ltd
Petro-king Oilfield Services Ltd
Currency: HKD
| 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||
| Interest Expense |
27
|
45
|
43
|
30
|
24
|
22
|
20
|
19
|
21
|
22
|
24
|
24
|
23
|
22
|
20
|
17
|
11
|
12
|
15
|
14
|
13
|
0
|
|
| Revenue |
705
N/A
|
768
+9%
|
631
-18%
|
481
-24%
|
392
-18%
|
259
-34%
|
288
+11%
|
261
-9%
|
259
-1%
|
359
+39%
|
478
+33%
|
425
-11%
|
308
-27%
|
295
-4%
|
164
-45%
|
92
-44%
|
314
+242%
|
350
+12%
|
315
-10%
|
378
+20%
|
292
-23%
|
238
-19%
|
|
| Gross Profit | |||||||||||||||||||||||
| Cost of Revenue |
(447)
|
(480)
|
(390)
|
(363)
|
(281)
|
(195)
|
(255)
|
(233)
|
(268)
|
(280)
|
(235)
|
(211)
|
(96)
|
(92)
|
(69)
|
(33)
|
(132)
|
(136)
|
(99)
|
(108)
|
(84)
|
(72)
|
|
| Gross Profit |
259
N/A
|
288
+11%
|
241
-16%
|
118
-51%
|
111
-5%
|
63
-43%
|
33
-48%
|
28
-15%
|
(9)
N/A
|
80
N/A
|
243
+205%
|
214
-12%
|
212
-1%
|
204
-4%
|
95
-54%
|
59
-38%
|
182
+209%
|
214
+18%
|
216
+1%
|
270
+25%
|
209
-23%
|
166
-20%
|
|
| Operating Income | |||||||||||||||||||||||
| Operating Expenses |
(648)
|
(680)
|
(517)
|
(455)
|
(252)
|
(262)
|
(165)
|
(162)
|
(169)
|
(169)
|
(225)
|
(223)
|
(209)
|
(203)
|
(148)
|
(114)
|
(210)
|
(227)
|
(242)
|
(281)
|
(213)
|
(177)
|
|
| Selling, General & Administrative |
(532)
|
(538)
|
(402)
|
(342)
|
(137)
|
(153)
|
(67)
|
(69)
|
(78)
|
(93)
|
(151)
|
(141)
|
(149)
|
(144)
|
(99)
|
(77)
|
(161)
|
(172)
|
(186)
|
(228)
|
(162)
|
(139)
|
|
| Research & Development |
(25)
|
(22)
|
(19)
|
(16)
|
(12)
|
(10)
|
(15)
|
(15)
|
(13)
|
0
|
(14)
|
(18)
|
(15)
|
(19)
|
(18)
|
(15)
|
(16)
|
(21)
|
(24)
|
(23)
|
(23)
|
(24)
|
|
| Depreciation & Amortization |
(63)
|
(88)
|
(88)
|
(92)
|
(95)
|
(87)
|
(82)
|
(79)
|
(73)
|
(65)
|
(58)
|
(58)
|
(50)
|
(52)
|
(42)
|
(33)
|
(37)
|
(38)
|
(36)
|
(33)
|
(26)
|
(18)
|
|
| Other Operating Expenses |
(29)
|
(32)
|
(9)
|
(4)
|
(8)
|
(12)
|
(1)
|
0
|
(5)
|
(12)
|
(2)
|
(6)
|
5
|
12
|
11
|
11
|
4
|
4
|
4
|
3
|
(2)
|
4
|
|
| Operating Income |
(390)
N/A
|
(392)
-1%
|
(276)
+30%
|
(337)
-22%
|
(141)
+58%
|
(199)
-41%
|
(132)
+34%
|
(134)
-2%
|
(177)
-32%
|
(90)
+49%
|
18
N/A
|
(9)
N/A
|
3
N/A
|
1
-77%
|
(53)
N/A
|
(55)
-2%
|
(28)
+49%
|
(13)
+55%
|
(26)
-110%
|
(12)
+56%
|
(4)
+62%
|
(11)
-145%
|
|
| Pre-Tax Income | |||||||||||||||||||||||
| Interest Income Expense |
(31)
|
(40)
|
(136)
|
(136)
|
(39)
|
(18)
|
(24)
|
(28)
|
(14)
|
(18)
|
(24)
|
(23)
|
(22)
|
(23)
|
(16)
|
(10)
|
(2)
|
(3)
|
1
|
1
|
(20)
|
(20)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
18
|
16
|
(261)
|
(222)
|
(3)
|
(10)
|
(432)
|
(435)
|
(80)
|
(75)
|
(2)
|
8
|
(25)
|
(62)
|
3
|
8
|
(46)
|
(42)
|
12
|
6
|
|
| Total Other Income |
5
|
12
|
1
|
(6)
|
0
|
0
|
(25)
|
(30)
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(417)
N/A
|
(422)
-1%
|
(392)
+7%
|
(463)
-18%
|
(441)
+5%
|
(439)
+0%
|
(183)
+58%
|
(203)
-11%
|
(623)
-207%
|
(538)
+14%
|
(85)
+84%
|
(107)
-26%
|
(21)
+80%
|
(14)
+32%
|
(94)
-563%
|
(127)
-34%
|
(27)
+79%
|
(8)
+71%
|
(71)
-835%
|
(52)
+27%
|
(13)
+75%
|
(25)
-88%
|
|
| Net Income | |||||||||||||||||||||||
| Tax Provision |
(1)
|
(3)
|
1
|
6
|
(4)
|
(6)
|
2
|
4
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
(0)
|
3
|
(1)
|
(0)
|
(3)
|
(5)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(418)
|
(425)
|
(392)
|
(457)
|
(445)
|
(445)
|
(181)
|
(199)
|
(624)
|
(540)
|
(87)
|
(108)
|
(21)
|
(16)
|
(95)
|
(124)
|
(28)
|
(8)
|
(75)
|
(57)
|
(15)
|
(26)
|
|
| Income to Minority Interest |
(5)
|
(3)
|
7
|
8
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
0
|
(5)
|
0
|
6
|
(1)
|
0
|
1
|
0
|
(3)
|
(3)
|
|
| Net Income (Common) |
(423)
N/A
|
(428)
-1%
|
(384)
+10%
|
(449)
-17%
|
(443)
+1%
|
(444)
0%
|
(180)
+59%
|
(198)
-10%
|
(623)
-214%
|
(540)
+13%
|
(87)
+84%
|
(109)
-25%
|
(73)
+33%
|
(73)
-1%
|
(82)
-11%
|
(105)
-29%
|
(29)
+73%
|
(8)
+72%
|
(74)
-822%
|
(57)
+23%
|
(18)
+69%
|
(29)
-64%
|
|
| EPS (Diluted) |
-0.35
N/A
|
-0.32
+9%
|
-0.29
+9%
|
-0.33
-14%
|
-0.29
+12%
|
-0.25
+14%
|
-0.1
+60%
|
-0.11
-10%
|
-0.36
-227%
|
-0.31
+14%
|
-0.05
+84%
|
-0.06
-20%
|
-0.04
+33%
|
-0.04
N/A
|
-0.05
-25%
|
-0.07
-40%
|
-0.02
+71%
|
0
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.01
+67%
|
-0.02
-100%
|
|
Switch to:
Switch to:
See Also
Discover More
