Hong Kong ChaoShang Group Ltd
HKEX:2322
Income Statement
Earnings Waterfall
Hong Kong ChaoShang Group Ltd
Revenue
|
148.6m
HKD
|
Cost of Revenue
|
-125.2m
HKD
|
Gross Profit
|
23.4m
HKD
|
Operating Expenses
|
-68.3m
HKD
|
Operating Income
|
-44.9m
HKD
|
Other Expenses
|
23.1m
HKD
|
Net Income
|
-21.7m
HKD
|
Income Statement
Hong Kong ChaoShang Group Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
137
N/A
|
75
-46%
|
63
-16%
|
83
+32%
|
97
+17%
|
130
+34%
|
123
-5%
|
121
-1%
|
112
-7%
|
104
-7%
|
113
+9%
|
98
-13%
|
124
+26%
|
87
-29%
|
0
N/A
|
25
N/A
|
25
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
13
N/A
|
95
+633%
|
322
+241%
|
812
+152%
|
1 374
+69%
|
2 295
+67%
|
2 137
-7%
|
825
-61%
|
463
-44%
|
319
-31%
|
105
-67%
|
208
+98%
|
239
+15%
|
322
+35%
|
338
+5%
|
242
-28%
|
169
-30%
|
217
+28%
|
199
-8%
|
149
-25%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(101)
|
(84)
|
(61)
|
(63)
|
(84)
|
(96)
|
(87)
|
(88)
|
(86)
|
(79)
|
(80)
|
(69)
|
(92)
|
(76)
|
(22)
|
(47)
|
(47)
|
(20)
|
(22)
|
(22)
|
(19)
|
(88)
|
(312)
|
(797)
|
(1 354)
|
(2 256)
|
(2 091)
|
(793)
|
(433)
|
(285)
|
(67)
|
(147)
|
(159)
|
(207)
|
(246)
|
(186)
|
(126)
|
(176)
|
(166)
|
(125)
|
|
Gross Profit |
36
N/A
|
(10)
N/A
|
1
N/A
|
20
+1 567%
|
13
-35%
|
33
+155%
|
36
+8%
|
33
-8%
|
26
-20%
|
24
-8%
|
33
+35%
|
29
-10%
|
32
+9%
|
11
-65%
|
(22)
N/A
|
(22)
N/A
|
(22)
-1%
|
(20)
+7%
|
(22)
-9%
|
(22)
+2%
|
(6)
+71%
|
6
N/A
|
10
+63%
|
15
+48%
|
19
+30%
|
40
+107%
|
46
+16%
|
31
-32%
|
31
-2%
|
34
+10%
|
38
+13%
|
61
+60%
|
80
+31%
|
115
+44%
|
91
-21%
|
56
-39%
|
43
-23%
|
41
-4%
|
33
-20%
|
23
-29%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(25)
|
(27)
|
(23)
|
(9)
|
1
|
(13)
|
(22)
|
(21)
|
(23)
|
(26)
|
(25)
|
(21)
|
(19)
|
(17)
|
(15)
|
(20)
|
(14)
|
(6)
|
(9)
|
(10)
|
(12)
|
(13)
|
(16)
|
(21)
|
(32)
|
(48)
|
(50)
|
(46)
|
(65)
|
(77)
|
(67)
|
(91)
|
(49)
|
(95)
|
(113)
|
(101)
|
(81)
|
(73)
|
(74)
|
(68)
|
|
Selling, General & Administrative |
(27)
|
(26)
|
(24)
|
(23)
|
(24)
|
(24)
|
(22)
|
(22)
|
(24)
|
(25)
|
(26)
|
(22)
|
(21)
|
(19)
|
(15)
|
(20)
|
(17)
|
(9)
|
(9)
|
(10)
|
(12)
|
(13)
|
(16)
|
(22)
|
(32)
|
(39)
|
(50)
|
(53)
|
(65)
|
(76)
|
(69)
|
(87)
|
(50)
|
(99)
|
(118)
|
(104)
|
(96)
|
(88)
|
(81)
|
(75)
|
|
Other Operating Expenses |
2
|
(1)
|
1
|
14
|
24
|
10
|
0
|
1
|
0
|
(1)
|
0
|
0
|
2
|
2
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(9)
|
0
|
7
|
(1)
|
(0)
|
2
|
(3)
|
2
|
4
|
5
|
3
|
15
|
15
|
7
|
7
|
|
Operating Income |
11
N/A
|
(37)
N/A
|
(22)
+42%
|
11
N/A
|
14
+25%
|
20
+45%
|
14
-30%
|
12
-15%
|
3
-75%
|
(1)
N/A
|
7
N/A
|
8
+11%
|
13
+64%
|
(6)
N/A
|
(36)
-522%
|
(42)
-16%
|
(36)
+14%
|
(27)
+27%
|
(31)
-17%
|
(32)
-3%
|
(18)
+43%
|
(6)
+66%
|
(6)
+2%
|
(6)
-3%
|
(12)
-94%
|
(8)
+36%
|
(4)
+49%
|
(15)
-268%
|
(35)
-136%
|
(43)
-24%
|
(29)
+32%
|
(30)
-1%
|
31
N/A
|
20
-36%
|
(21)
N/A
|
(46)
-113%
|
(38)
+17%
|
(32)
+16%
|
(41)
-27%
|
(45)
-10%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(6)
|
(6)
|
(5)
|
(8)
|
(11)
|
(11)
|
(9)
|
(6)
|
(4)
|
(4)
|
(2)
|
(1)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
15
|
19
|
5
|
(18)
|
(14)
|
(11)
|
(10)
|
24
|
13
|
0
|
(41)
|
(35)
|
(1)
|
63
|
72
|
31
|
4
|
19
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
14
|
26
|
28
|
21
|
7
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
0
|
0
|
(9)
|
0
|
6
|
0
|
(4)
|
(9)
|
(5)
|
0
|
(0)
|
0
|
0
|
(45)
|
(59)
|
(22)
|
(7)
|
1
|
|
Total Other Income |
(2)
|
1
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
5
N/A
|
(43)
N/A
|
(27)
+37%
|
3
N/A
|
2
-17%
|
23
+858%
|
31
+35%
|
35
+11%
|
20
-42%
|
2
-92%
|
8
+406%
|
8
-6%
|
11
+46%
|
(8)
N/A
|
(36)
-370%
|
(42)
-16%
|
(36)
+14%
|
(27)
+27%
|
(31)
-18%
|
(18)
+44%
|
(4)
+80%
|
(6)
-80%
|
9
N/A
|
13
+46%
|
(16)
N/A
|
(26)
-63%
|
(12)
+53%
|
(26)
-110%
|
(48)
-87%
|
(28)
+41%
|
(22)
+23%
|
(30)
-35%
|
(10)
+66%
|
(16)
-64%
|
(24)
-50%
|
(30)
-22%
|
(26)
+11%
|
(24)
+10%
|
(45)
-89%
|
(25)
+44%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
7
|
5
|
0
|
2
|
2
|
(2)
|
(1)
|
2
|
5
|
6
|
4
|
1
|
(2)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(6)
|
(7)
|
(5)
|
(7)
|
(8)
|
(8)
|
(12)
|
(13)
|
(8)
|
1
|
2
|
(1)
|
(1)
|
3
|
3
|
|
Income from Continuing Operations |
1
|
(37)
|
(22)
|
3
|
4
|
25
|
29
|
34
|
22
|
6
|
14
|
12
|
12
|
(10)
|
(36)
|
(42)
|
(37)
|
(27)
|
(31)
|
(18)
|
(4)
|
(6)
|
8
|
11
|
(19)
|
(32)
|
(19)
|
(30)
|
(55)
|
(37)
|
(30)
|
(42)
|
(22)
|
(24)
|
(23)
|
(28)
|
(27)
|
(25)
|
(42)
|
(22)
|
|
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)
|
1
|
1
|
1
|
6
|
8
|
4
|
4
|
1
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
|
Net Income (Common) |
1
N/A
|
(37)
N/A
|
(22)
+39%
|
3
N/A
|
4
+47%
|
25
+464%
|
29
+18%
|
34
+16%
|
22
-35%
|
6
-71%
|
14
+120%
|
12
-16%
|
12
-2%
|
(5)
N/A
|
13
N/A
|
3
-80%
|
(37)
N/A
|
(27)
+27%
|
(31)
-17%
|
(18)
+44%
|
(4)
+80%
|
(6)
-83%
|
8
N/A
|
11
+37%
|
(19)
N/A
|
(31)
-65%
|
(18)
+43%
|
(29)
-62%
|
(48)
-68%
|
(28)
+41%
|
(32)
-13%
|
(44)
-36%
|
(19)
+56%
|
(22)
-12%
|
(23)
-6%
|
(26)
-14%
|
(27)
-2%
|
(25)
+6%
|
(42)
-66%
|
(22)
+48%
|
|
EPS (Diluted) |
0
N/A
|
-0.06
N/A
|
-0.04
+33%
|
0
N/A
|
0
N/A
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.03
-40%
|
0.01
-67%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
-0.02
N/A
|
0.02
N/A
|
0
N/A
|
-0.06
N/A
|
-0.04
+33%
|
-0.04
N/A
|
-0.02
+50%
|
0
N/A
|
0
N/A
|
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
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|