China Energy Development Holdings Ltd
HKEX:228
Income Statement
Earnings Waterfall
China Energy Development Holdings Ltd
Revenue
|
332m
HKD
|
Cost of Revenue
|
-48.4m
HKD
|
Gross Profit
|
283.7m
HKD
|
Operating Expenses
|
-137m
HKD
|
Operating Income
|
146.7m
HKD
|
Other Expenses
|
-77.1m
HKD
|
Net Income
|
69.5m
HKD
|
Income Statement
China Energy Development Holdings Ltd
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 |
267
N/A
|
199
-26%
|
187
-6%
|
200
+7%
|
214
+7%
|
238
+11%
|
261
+10%
|
258
-1%
|
248
-4%
|
241
-3%
|
171
-29%
|
104
-39%
|
85
-18%
|
71
-17%
|
74
+4%
|
77
+5%
|
62
-20%
|
41
-34%
|
37
-10%
|
38
+4%
|
37
-2%
|
23
-39%
|
7
-67%
|
3
-62%
|
1
-60%
|
4
+253%
|
13
+231%
|
352
+2 602%
|
478
+36%
|
218
-54%
|
158
-27%
|
147
-7%
|
173
+18%
|
304
+75%
|
354
+16%
|
337
-5%
|
323
-4%
|
306
-5%
|
332
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(110)
|
(77)
|
(71)
|
(76)
|
(81)
|
(88)
|
(93)
|
(93)
|
(90)
|
(86)
|
(64)
|
(45)
|
(42)
|
(40)
|
(43)
|
(46)
|
(41)
|
(35)
|
(33)
|
(35)
|
(35)
|
(22)
|
(6)
|
(0)
|
(0)
|
(2)
|
(7)
|
(7)
|
(6)
|
(11)
|
(42)
|
(60)
|
(45)
|
(42)
|
(48)
|
(56)
|
(49)
|
(41)
|
(48)
|
|
Gross Profit |
157
N/A
|
122
-23%
|
116
-4%
|
125
+7%
|
133
+7%
|
150
+13%
|
167
+11%
|
166
-1%
|
158
-5%
|
155
-2%
|
108
-31%
|
55
-49%
|
43
-21%
|
31
-28%
|
31
-1%
|
32
+3%
|
21
-35%
|
6
-71%
|
4
-42%
|
4
+3%
|
2
-32%
|
1
-80%
|
2
+242%
|
2
+41%
|
1
-61%
|
2
+86%
|
6
+253%
|
345
+5 565%
|
471
+36%
|
206
-56%
|
116
-44%
|
87
-25%
|
128
+47%
|
262
+104%
|
306
+17%
|
281
-8%
|
274
-3%
|
265
-3%
|
284
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(195)
|
(129)
|
(130)
|
(141)
|
(177)
|
(195)
|
(198)
|
(204)
|
(237)
|
(221)
|
(122)
|
(75)
|
(89)
|
(121)
|
(140)
|
(90)
|
(57)
|
(39)
|
(40)
|
(43)
|
(34)
|
(15)
|
(272)
|
(277)
|
(60)
|
(58)
|
(89)
|
(372)
|
(218)
|
(250)
|
(115)
|
(233)
|
(129)
|
(152)
|
(159)
|
(148)
|
(135)
|
(131)
|
(137)
|
|
Selling, General & Administrative |
(146)
|
(102)
|
(98)
|
(101)
|
(120)
|
(134)
|
(142)
|
(145)
|
(174)
|
(166)
|
(96)
|
(62)
|
(55)
|
(96)
|
(109)
|
(62)
|
(34)
|
(22)
|
(19)
|
(20)
|
(16)
|
(5)
|
12
|
(3)
|
(14)
|
(13)
|
(16)
|
(18)
|
(37)
|
(76)
|
(47)
|
(44)
|
(51)
|
(53)
|
(58)
|
(55)
|
(51)
|
(49)
|
(52)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(256)
|
0
|
(24)
|
(24)
|
(39)
|
0
|
(36)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(114)
|
(122)
|
(23)
|
(32)
|
(39)
|
(57)
|
(80)
|
(87)
|
(86)
|
(75)
|
(69)
|
(71)
|
|
Other Operating Expenses |
(43)
|
(21)
|
(27)
|
(35)
|
(51)
|
(55)
|
(50)
|
(52)
|
(57)
|
(49)
|
(23)
|
(12)
|
(33)
|
(24)
|
(29)
|
(26)
|
(22)
|
(17)
|
(20)
|
(23)
|
(17)
|
(9)
|
(27)
|
(273)
|
(22)
|
(20)
|
(31)
|
(240)
|
(23)
|
(151)
|
(35)
|
(150)
|
(21)
|
(19)
|
(14)
|
(7)
|
(9)
|
(13)
|
(14)
|
|
Operating Income |
(38)
N/A
|
(8)
+80%
|
(14)
-88%
|
(17)
-18%
|
(43)
-156%
|
(45)
-3%
|
(31)
+31%
|
(38)
-24%
|
(79)
-106%
|
(66)
+16%
|
(14)
+78%
|
(16)
-10%
|
(45)
-187%
|
(90)
-98%
|
(109)
-22%
|
(58)
+47%
|
(36)
+37%
|
(33)
+9%
|
(37)
-11%
|
(40)
-8%
|
(32)
+20%
|
(14)
+55%
|
(270)
-1 774%
|
(275)
-2%
|
(59)
+79%
|
(57)
+4%
|
(83)
-46%
|
(27)
+68%
|
254
N/A
|
(43)
N/A
|
1
N/A
|
(146)
N/A
|
(1)
+100%
|
110
N/A
|
146
+33%
|
133
-9%
|
139
+5%
|
133
-4%
|
147
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
6
|
(1)
|
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(9)
|
3
|
(0)
|
(25)
|
(16)
|
(5)
|
(18)
|
(16)
|
(11)
|
(14)
|
(12)
|
(8)
|
(8)
|
(13)
|
(49)
|
(62)
|
(7)
|
(1)
|
9
|
4
|
(32)
|
(54)
|
(55)
|
(38)
|
(18)
|
(27)
|
(43)
|
(53)
|
(62)
|
(62)
|
(51)
|
|
Non-Reccuring Items |
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
10
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(0)
|
(37)
|
(965)
|
(926)
|
(99)
|
(100)
|
(168)
|
0
|
(83)
|
0
|
(131)
|
0
|
0
|
0
|
98
|
119
|
14
|
(4)
|
(5)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(37)
N/A
|
(13)
+64%
|
(20)
-46%
|
(22)
-13%
|
(47)
-114%
|
(47)
+0%
|
(32)
+31%
|
(41)
-25%
|
(88)
-117%
|
(63)
+29%
|
(12)
+81%
|
(41)
-241%
|
(51)
-25%
|
(95)
-86%
|
(127)
-34%
|
(74)
+42%
|
(42)
+44%
|
(47)
-14%
|
(49)
-3%
|
(48)
+2%
|
(40)
+16%
|
(65)
-61%
|
(1 284)
-1 881%
|
(1 263)
+2%
|
(165)
+87%
|
(158)
+5%
|
(242)
-53%
|
(23)
+91%
|
138
N/A
|
(98)
N/A
|
(185)
-90%
|
(184)
+1%
|
(19)
+90%
|
83
N/A
|
202
+143%
|
198
-2%
|
92
-54%
|
67
-27%
|
91
+36%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(1)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
3
|
5
|
6
|
4
|
4
|
4
|
3
|
2
|
3
|
3
|
3
|
7
|
(78)
|
(111)
|
(28)
|
112
|
109
|
4
|
(20)
|
(77)
|
(59)
|
(9)
|
(11)
|
(22)
|
|
Income from Continuing Operations |
(40)
|
(14)
|
(22)
|
(25)
|
(47)
|
(47)
|
(32)
|
(41)
|
(88)
|
(63)
|
(12)
|
(41)
|
(51)
|
(93)
|
(123)
|
(71)
|
(36)
|
(42)
|
(44)
|
(44)
|
(37)
|
(62)
|
(1 281)
|
(1 261)
|
(163)
|
(155)
|
(235)
|
(100)
|
27
|
(125)
|
(73)
|
(75)
|
(15)
|
63
|
125
|
139
|
83
|
56
|
69
|
|
Income to Minority Interest |
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)
|
(1)
|
1
|
0
|
(0)
|
1
|
2
|
1
|
0
|
(1)
|
(2)
|
0
|
1
|
1
|
|
Net Income (Common) |
(40)
N/A
|
(14)
+64%
|
(22)
-55%
|
(25)
-12%
|
(47)
-93%
|
(47)
+0%
|
(32)
+31%
|
(46)
-40%
|
(357)
-684%
|
(327)
+8%
|
(12)
+96%
|
(41)
-241%
|
(51)
-25%
|
(93)
-82%
|
(123)
-33%
|
(71)
+42%
|
(36)
+49%
|
(42)
-15%
|
(44)
-6%
|
(44)
+1%
|
(37)
+17%
|
(62)
-69%
|
(1 281)
-1 974%
|
(1 261)
+2%
|
(163)
+87%
|
(155)
+5%
|
(236)
-52%
|
(99)
+58%
|
28
N/A
|
(125)
N/A
|
(72)
+42%
|
(73)
-1%
|
(14)
+81%
|
63
N/A
|
124
+96%
|
138
+11%
|
83
-39%
|
57
-32%
|
70
+23%
|
|
EPS (Diluted) |
-0.31
N/A
|
-0.1
+68%
|
-0.01
+90%
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
-0.11
-450%
|
-0.1
+9%
|
-0.01
+90%
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.13
N/A
|
-0.13
N/A
|
-0.02
+85%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|