Sino-I Technology Ltd
HKEX:250
Income Statement
Earnings Waterfall
Sino-I Technology Ltd
Revenue
|
967.1m
HKD
|
Cost of Revenue
|
-153.4m
HKD
|
Gross Profit
|
813.7m
HKD
|
Operating Expenses
|
-841.4m
HKD
|
Operating Income
|
-27.7m
HKD
|
Other Expenses
|
56.7m
HKD
|
Net Income
|
28.9m
HKD
|
Income Statement
Sino-I Technology Ltd
Mar-2003 | Sep-2003 | Jun-2004 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
389
N/A
|
528
+36%
|
576
+9%
|
530
-8%
|
552
+4%
|
496
-10%
|
512
+3%
|
619
+21%
|
657
+6%
|
666
+1%
|
552
-17%
|
439
-20%
|
410
-7%
|
427
+4%
|
537
+26%
|
743
+38%
|
803
+8%
|
792
-1%
|
749
-5%
|
659
-12%
|
654
-1%
|
683
+5%
|
743
+9%
|
785
+6%
|
804
+2%
|
808
+1%
|
816
+1%
|
818
+0%
|
787
-4%
|
833
+6%
|
969
+16%
|
1 012
+4%
|
977
-3%
|
964
-1%
|
905
-6%
|
972
+7%
|
1 003
+3%
|
1 016
+1%
|
1 078
+6%
|
989
-8%
|
967
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(203)
|
(250)
|
(244)
|
(127)
|
(53)
|
(73)
|
(82)
|
(90)
|
(87)
|
(126)
|
(148)
|
(141)
|
(132)
|
(132)
|
(165)
|
(180)
|
(179)
|
(204)
|
(198)
|
(163)
|
(131)
|
(118)
|
(144)
|
(166)
|
(154)
|
(139)
|
(148)
|
(140)
|
(145)
|
(155)
|
(166)
|
(158)
|
(157)
|
(164)
|
(136)
|
(154)
|
(189)
|
(193)
|
(185)
|
(168)
|
(153)
|
|
Gross Profit |
187
N/A
|
277
+49%
|
332
+20%
|
404
+22%
|
499
+24%
|
424
-15%
|
430
+2%
|
529
+23%
|
569
+7%
|
540
-5%
|
403
-25%
|
298
-26%
|
278
-7%
|
295
+6%
|
373
+26%
|
562
+51%
|
624
+11%
|
588
-6%
|
551
-6%
|
496
-10%
|
523
+5%
|
565
+8%
|
598
+6%
|
618
+3%
|
649
+5%
|
669
+3%
|
669
0%
|
678
+1%
|
642
-5%
|
678
+6%
|
804
+18%
|
854
+6%
|
820
-4%
|
799
-3%
|
769
-4%
|
818
+6%
|
814
-1%
|
823
+1%
|
894
+9%
|
821
-8%
|
814
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(129)
|
(164)
|
(197)
|
(291)
|
(392)
|
(138)
|
(117)
|
(411)
|
(748)
|
(497)
|
(552)
|
(579)
|
(583)
|
(580)
|
(639)
|
(726)
|
(762)
|
(778)
|
(762)
|
(632)
|
(594)
|
(659)
|
(711)
|
(799)
|
(802)
|
(698)
|
(701)
|
(714)
|
(685)
|
(745)
|
(905)
|
(979)
|
(916)
|
(865)
|
(794)
|
(783)
|
(857)
|
(911)
|
(1 004)
|
(801)
|
(841)
|
|
Selling, General & Administrative |
(146)
|
(150)
|
(180)
|
(243)
|
(345)
|
(304)
|
(279)
|
(356)
|
(387)
|
(411)
|
(443)
|
(473)
|
(498)
|
(485)
|
(466)
|
(574)
|
(657)
|
(604)
|
(540)
|
(490)
|
(474)
|
(524)
|
(545)
|
(609)
|
(628)
|
(595)
|
(584)
|
(623)
|
(608)
|
(639)
|
(730)
|
(839)
|
(786)
|
(700)
|
(649)
|
(594)
|
(669)
|
(791)
|
(774)
|
(668)
|
(658)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(63)
|
0
|
(90)
|
0
|
(63)
|
0
|
(37)
|
0
|
(64)
|
0
|
(84)
|
0
|
(97)
|
0
|
(109)
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
(34)
|
(61)
|
0
|
18
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(131)
|
0
|
(57)
|
0
|
(59)
|
(29)
|
(68)
|
(80)
|
(59)
|
(61)
|
(79)
|
(74)
|
(78)
|
(78)
|
(110)
|
(147)
|
(142)
|
(134)
|
|
Other Operating Expenses |
17
|
20
|
44
|
(49)
|
(66)
|
166
|
174
|
(56)
|
(361)
|
(87)
|
(110)
|
(106)
|
(86)
|
(94)
|
(172)
|
(152)
|
(106)
|
(175)
|
(222)
|
(143)
|
(120)
|
(73)
|
(166)
|
30
|
(175)
|
16
|
(117)
|
5
|
(48)
|
25
|
(94)
|
3
|
(69)
|
11
|
(72)
|
(3)
|
(110)
|
(10)
|
(84)
|
9
|
(50)
|
|
Operating Income |
57
N/A
|
113
+97%
|
135
+19%
|
112
-17%
|
107
-5%
|
286
+168%
|
314
+10%
|
118
-62%
|
(179)
N/A
|
43
N/A
|
(149)
N/A
|
(281)
-89%
|
(306)
-9%
|
(284)
+7%
|
(266)
+6%
|
(164)
+39%
|
(138)
+15%
|
(190)
-38%
|
(212)
-11%
|
(136)
+36%
|
(71)
+48%
|
(94)
-32%
|
(112)
-20%
|
(180)
-60%
|
(153)
+15%
|
(28)
+81%
|
(33)
-15%
|
(36)
-9%
|
(43)
-20%
|
(67)
-57%
|
(102)
-52%
|
(125)
-23%
|
(96)
+23%
|
(66)
+31%
|
(25)
+62%
|
35
N/A
|
(43)
N/A
|
(89)
-105%
|
(111)
-25%
|
21
N/A
|
(28)
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(42)
|
(49)
|
(32)
|
(10)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
19
|
87
|
146
|
150
|
123
|
100
|
89
|
87
|
80
|
75
|
84
|
79
|
78
|
87
|
85
|
83
|
88
|
95
|
97
|
104
|
98
|
86
|
118
|
128
|
108
|
112
|
102
|
84
|
(12)
|
50
|
(8)
|
54
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(290)
|
0
|
0
|
0
|
3
|
3
|
27
|
27
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(1)
|
(8)
|
(8)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(6)
|
423
|
401
|
(32)
|
(9)
|
(7)
|
(13)
|
(10)
|
(5)
|
(7)
|
(2)
|
1
|
|
Total Other Income |
30
|
30
|
(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
|
(9)
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
46
N/A
|
93
+103%
|
103
+10%
|
102
-1%
|
99
-3%
|
278
+180%
|
307
+10%
|
(179)
N/A
|
(187)
-5%
|
62
N/A
|
(62)
N/A
|
(132)
-113%
|
(153)
-16%
|
(135)
+12%
|
(139)
-3%
|
(74)
+47%
|
(51)
+31%
|
(136)
-167%
|
(137)
0%
|
(53)
+61%
|
8
N/A
|
(17)
N/A
|
(33)
-95%
|
(104)
-214%
|
(70)
+33%
|
60
N/A
|
62
+3%
|
61
-1%
|
61
+1%
|
25
-60%
|
408
+1 544%
|
394
-3%
|
0
-100%
|
32
+43 796%
|
80
+145%
|
116
+45%
|
31
-73%
|
(106)
N/A
|
(67)
+37%
|
10
N/A
|
28
+167%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(11)
|
(7)
|
(8)
|
(6)
|
(8)
|
(17)
|
(5)
|
5
|
(6)
|
(3)
|
(7)
|
(18)
|
(17)
|
(16)
|
(17)
|
(14)
|
(7)
|
(7)
|
(11)
|
(12)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(18)
|
(20)
|
(10)
|
(4)
|
(5)
|
(5)
|
(2)
|
1
|
2
|
1
|
|
Income from Continuing Operations |
39
|
83
|
96
|
94
|
94
|
270
|
290
|
(184)
|
(183)
|
56
|
(65)
|
(138)
|
(171)
|
(152)
|
(155)
|
(91)
|
(65)
|
(143)
|
(144)
|
(64)
|
(4)
|
(30)
|
(48)
|
(118)
|
(84)
|
46
|
48
|
47
|
47
|
10
|
394
|
376
|
(20)
|
22
|
75
|
111
|
26
|
(108)
|
(66)
|
12
|
29
|
|
Income to Minority Interest |
(26)
|
(32)
|
(17)
|
(9)
|
0
|
(6)
|
(18)
|
(17)
|
(29)
|
(3)
|
25
|
15
|
10
|
9
|
14
|
11
|
9
|
12
|
6
|
4
|
5
|
2
|
1
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
14
N/A
|
51
+270%
|
83
+61%
|
83
0%
|
88
+6%
|
264
+202%
|
272
+3%
|
(200)
N/A
|
(214)
-7%
|
690
N/A
|
645
-6%
|
(77)
N/A
|
(161)
-110%
|
(142)
+11%
|
(141)
+1%
|
(80)
+43%
|
(76)
+4%
|
(157)
-106%
|
(144)
+9%
|
(60)
+58%
|
1
N/A
|
(29)
N/A
|
(47)
-63%
|
(115)
-147%
|
(81)
+30%
|
48
N/A
|
49
+3%
|
49
0%
|
49
0%
|
11
-77%
|
396
+3 378%
|
377
-5%
|
(19)
N/A
|
22
N/A
|
75
+236%
|
111
+49%
|
26
-76%
|
(108)
N/A
|
(66)
+39%
|
12
N/A
|
29
+143%
|
|
EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.03
N/A
|
0.03
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|