Renco Holdings Group Ltd
HKEX:2323
Income Statement
Earnings Waterfall
Renco Holdings Group Ltd
Revenue
|
257.7m
HKD
|
Cost of Revenue
|
-239.5m
HKD
|
Gross Profit
|
18.2m
HKD
|
Operating Expenses
|
-318.6m
HKD
|
Operating Income
|
-300.4m
HKD
|
Other Expenses
|
-75.9m
HKD
|
Net Income
|
-376.3m
HKD
|
Income Statement
Renco Holdings Group 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 |
1 313
N/A
|
1 483
+13%
|
1 632
+10%
|
1 720
+5%
|
1 733
+1%
|
1 628
-6%
|
1 615
-1%
|
1 602
-1%
|
1 559
-3%
|
1 388
-11%
|
1 190
-14%
|
1 210
+2%
|
1 210
+0%
|
1 272
+5%
|
1 135
-11%
|
925
-19%
|
817
-12%
|
733
-10%
|
720
-2%
|
673
-7%
|
610
-9%
|
586
-4%
|
567
-3%
|
521
-8%
|
803
+54%
|
929
+16%
|
1 347
+45%
|
1 099
-18%
|
389
-65%
|
415
+7%
|
209
-50%
|
111
-47%
|
278
+150%
|
466
+68%
|
535
+15%
|
460
-14%
|
356
-23%
|
328
-8%
|
258
-21%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 053)
|
(1 188)
|
(1 317)
|
(1 412)
|
(1 464)
|
(1 449)
|
(1 436)
|
(1 445)
|
(1 443)
|
(1 252)
|
(1 056)
|
(1 077)
|
(1 112)
|
(1 176)
|
(1 133)
|
(950)
|
(805)
|
(701)
|
(621)
|
(607)
|
(600)
|
(581)
|
(537)
|
(473)
|
(469)
|
(526)
|
(498)
|
(469)
|
(456)
|
(392)
|
(388)
|
(397)
|
(417)
|
(464)
|
(494)
|
(432)
|
(323)
|
(264)
|
(239)
|
|
Gross Profit |
260
N/A
|
295
+14%
|
315
+7%
|
307
-2%
|
269
-13%
|
180
-33%
|
179
-1%
|
157
-12%
|
116
-26%
|
136
+17%
|
134
-2%
|
133
-1%
|
99
-26%
|
96
-2%
|
2
-98%
|
(26)
N/A
|
12
N/A
|
32
+159%
|
99
+210%
|
66
-33%
|
10
-85%
|
4
-56%
|
29
+565%
|
48
+62%
|
334
+603%
|
403
+21%
|
850
+111%
|
630
-26%
|
(67)
N/A
|
22
N/A
|
(179)
N/A
|
(286)
-60%
|
(140)
+51%
|
2
N/A
|
41
+2 474%
|
28
-32%
|
32
+16%
|
64
+98%
|
18
-71%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(167)
|
(175)
|
(194)
|
(204)
|
(202)
|
(135)
|
(137)
|
(190)
|
(261)
|
(253)
|
(180)
|
(168)
|
(143)
|
(142)
|
(316)
|
(316)
|
(153)
|
(153)
|
(124)
|
(111)
|
(111)
|
(151)
|
(160)
|
(282)
|
(199)
|
(190)
|
(216)
|
(350)
|
(589)
|
(610)
|
(404)
|
(359)
|
(418)
|
(417)
|
(311)
|
(352)
|
(366)
|
(300)
|
(319)
|
|
Selling, General & Administrative |
(182)
|
(193)
|
(205)
|
(212)
|
(213)
|
(204)
|
(188)
|
(184)
|
(181)
|
(171)
|
(154)
|
(144)
|
(150)
|
(152)
|
(167)
|
(165)
|
(158)
|
(158)
|
(143)
|
(130)
|
(131)
|
(135)
|
(153)
|
(156)
|
(203)
|
(208)
|
(229)
|
(357)
|
(597)
|
(617)
|
(411)
|
(368)
|
(425)
|
(551)
|
(319)
|
(368)
|
(426)
|
(338)
|
(290)
|
|
Other Operating Expenses |
16
|
18
|
11
|
8
|
11
|
69
|
51
|
(6)
|
(81)
|
(83)
|
(26)
|
(25)
|
7
|
10
|
(149)
|
(151)
|
6
|
5
|
19
|
20
|
20
|
(16)
|
(7)
|
(126)
|
4
|
18
|
12
|
7
|
7
|
5
|
7
|
9
|
7
|
134
|
8
|
16
|
60
|
38
|
(29)
|
|
Operating Income |
93
N/A
|
120
+29%
|
121
+1%
|
104
-14%
|
67
-36%
|
44
-34%
|
42
-5%
|
(33)
N/A
|
(145)
-339%
|
(117)
+19%
|
(46)
+61%
|
(36)
+23%
|
(44)
-23%
|
(46)
-4%
|
(314)
-580%
|
(342)
-9%
|
(140)
+59%
|
(121)
+14%
|
(25)
+79%
|
(44)
-74%
|
(101)
-129%
|
(147)
-45%
|
(131)
+11%
|
(234)
-79%
|
135
N/A
|
213
+58%
|
633
+197%
|
280
-56%
|
(656)
N/A
|
(588)
+10%
|
(583)
+1%
|
(645)
-11%
|
(558)
+13%
|
(415)
+26%
|
(270)
+35%
|
(324)
-20%
|
(334)
-3%
|
(236)
+29%
|
(300)
-27%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(17)
|
(26)
|
(37)
|
(46)
|
(43)
|
(41)
|
(28)
|
(25)
|
(32)
|
(45)
|
(17)
|
(25)
|
(22)
|
(26)
|
(32)
|
(32)
|
(32)
|
(31)
|
(12)
|
(20)
|
(22)
|
(17)
|
(12)
|
36
|
41
|
(82)
|
28
|
145
|
(135)
|
2
|
127
|
(165)
|
(195)
|
(121)
|
(131)
|
(131)
|
(85)
|
(75)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(82)
|
(82)
|
270
|
269
|
(35)
|
(34)
|
(42)
|
106
|
164
|
207
|
51
|
9
|
5
|
0
|
1
|
0
|
(21)
|
(31)
|
(314)
|
(299)
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(27)
|
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 |
81
N/A
|
103
+27%
|
95
-8%
|
67
-30%
|
21
-68%
|
2
-93%
|
1
-7%
|
(61)
N/A
|
(170)
-180%
|
(149)
+12%
|
(92)
+38%
|
(80)
+13%
|
(70)
+13%
|
(68)
+2%
|
(422)
-519%
|
(455)
-8%
|
98
N/A
|
116
+18%
|
(91)
N/A
|
(90)
+0%
|
(163)
-81%
|
(63)
+61%
|
16
N/A
|
(39)
N/A
|
222
N/A
|
264
+19%
|
557
+111%
|
307
-45%
|
(510)
N/A
|
(723)
-42%
|
(603)
+17%
|
(549)
+9%
|
(1 037)
-89%
|
(909)
+12%
|
(390)
+57%
|
(455)
-17%
|
(464)
-2%
|
(320)
+31%
|
(375)
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
8
|
(2)
|
(2)
|
4
|
7
|
7
|
2
|
2
|
10
|
4
|
(4)
|
(1)
|
3
|
(3)
|
(18)
|
(11)
|
(5)
|
(4)
|
(4)
|
(5)
|
(3)
|
(17)
|
(2)
|
12
|
(47)
|
(60)
|
(101)
|
(58)
|
82
|
119
|
(56)
|
(116)
|
7
|
15
|
(61)
|
(77)
|
(2)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
89
|
102
|
93
|
70
|
28
|
9
|
3
|
(59)
|
(159)
|
(145)
|
(95)
|
(81)
|
(67)
|
(71)
|
(440)
|
(466)
|
94
|
112
|
(94)
|
(95)
|
(167)
|
(81)
|
13
|
(27)
|
175
|
203
|
456
|
249
|
(428)
|
(603)
|
(659)
|
(665)
|
(1 030)
|
(894)
|
(452)
|
(533)
|
(466)
|
(322)
|
(376)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
4
|
4
|
0
|
5
|
4
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
89
N/A
|
102
+14%
|
93
-8%
|
70
-25%
|
28
-60%
|
9
-69%
|
3
-68%
|
(59)
N/A
|
(159)
-171%
|
(145)
+9%
|
(95)
+35%
|
(81)
+15%
|
(67)
+17%
|
(71)
-6%
|
(439)
-517%
|
(465)
-6%
|
96
N/A
|
116
+20%
|
(90)
N/A
|
(91)
-1%
|
(162)
-77%
|
(76)
+53%
|
18
N/A
|
(23)
N/A
|
177
N/A
|
204
+15%
|
456
+124%
|
249
-45%
|
(428)
N/A
|
(603)
-41%
|
(659)
-9%
|
(665)
-1%
|
(1 030)
-55%
|
(894)
+13%
|
(452)
+49%
|
(533)
-18%
|
(466)
+12%
|
(322)
+31%
|
(376)
-17%
|
|
EPS (Diluted) |
0.14
N/A
|
0.15
+7%
|
0.13
-13%
|
0.1
-23%
|
0.04
-60%
|
0.01
-75%
|
0
N/A
|
-0.06
N/A
|
-0.16
-167%
|
-0.15
+6%
|
-0.1
+33%
|
-0.08
+20%
|
-0.07
+13%
|
-0.08
-14%
|
-0.48
-500%
|
-0.51
-6%
|
0.09
N/A
|
0.12
+33%
|
-0.08
N/A
|
-0.09
-13%
|
-0.16
-78%
|
-0.07
+56%
|
0.02
N/A
|
-0.02
N/A
|
0.15
N/A
|
0.15
N/A
|
0.28
+87%
|
0.11
-61%
|
-0.19
N/A
|
-0.27
-42%
|
-0.3
-11%
|
-0.3
N/A
|
-0.47
-57%
|
-0.4
+15%
|
-0.2
+50%
|
-0.24
-20%
|
-0.19
+21%
|
-0.12
+37%
|
-0.14
-17%
|