Vtech Holdings Ltd
HKEX:303
Income Statement
Earnings Waterfall
Vtech Holdings Ltd
Revenue
|
2.2B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
629.8m
USD
|
Operating Expenses
|
-438.1m
USD
|
Operating Income
|
191.7m
USD
|
Other Expenses
|
-30.9m
USD
|
Net Income
|
160.8m
USD
|
Income Statement
Vtech Holdings Ltd
Sep-2003 | 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 |
802
N/A
|
915
+14%
|
968
+6%
|
1 022
+6%
|
1 127
+10%
|
1 205
+7%
|
1 357
+13%
|
1 464
+8%
|
1 484
+1%
|
1 552
+5%
|
1 596
+3%
|
1 448
-9%
|
1 408
-3%
|
1 532
+9%
|
1 608
+5%
|
1 713
+7%
|
1 757
+3%
|
1 785
+2%
|
1 803
+1%
|
1 858
+3%
|
1 874
+1%
|
1 899
+1%
|
1 907
+0%
|
1 880
-1%
|
1 907
+1%
|
1 857
-3%
|
1 911
+3%
|
2 079
+9%
|
2 136
+3%
|
2 130
0%
|
2 094
-2%
|
2 162
+3%
|
2 283
+6%
|
2 166
-5%
|
2 165
0%
|
2 372
+10%
|
2 364
0%
|
2 371
+0%
|
2 421
+2%
|
2 242
-7%
|
2 218
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(533)
|
(634)
|
(685)
|
(693)
|
(744)
|
(758)
|
(870)
|
(924)
|
(925)
|
(969)
|
(998)
|
(921)
|
(889)
|
(973)
|
(1 041)
|
(1 146)
|
(1 191)
|
(1 214)
|
(1 226)
|
(1 260)
|
(1 260)
|
(1 265)
|
(1 265)
|
(1 269)
|
(1 301)
|
(1 273)
|
(1 300)
|
(1 390)
|
(1 425)
|
(1 428)
|
(1 431)
|
(1 526)
|
(1 598)
|
(1 502)
|
(1 489)
|
(1 646)
|
(1 689)
|
(1 701)
|
(1 727)
|
(1 608)
|
(1 588)
|
|
Gross Profit |
269
N/A
|
281
+5%
|
283
+1%
|
329
+16%
|
383
+16%
|
447
+17%
|
487
+9%
|
540
+11%
|
560
+4%
|
583
+4%
|
599
+3%
|
528
-12%
|
519
-2%
|
559
+8%
|
567
+1%
|
567
+0%
|
566
0%
|
571
+1%
|
576
+1%
|
598
+4%
|
614
+3%
|
634
+3%
|
642
+1%
|
611
-5%
|
606
-1%
|
583
-4%
|
611
+5%
|
689
+13%
|
711
+3%
|
702
-1%
|
663
-6%
|
636
-4%
|
685
+8%
|
664
-3%
|
676
+2%
|
727
+8%
|
675
-7%
|
669
-1%
|
694
+4%
|
634
-9%
|
630
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(242)
|
(232)
|
(245)
|
(273)
|
(287)
|
(311)
|
(331)
|
(346)
|
(343)
|
(354)
|
(388)
|
(373)
|
(338)
|
(335)
|
(341)
|
(348)
|
(353)
|
(361)
|
(364)
|
(374)
|
(384)
|
(408)
|
(408)
|
(390)
|
(388)
|
(381)
|
(441)
|
(489)
|
(476)
|
(475)
|
(452)
|
(449)
|
(465)
|
(450)
|
(449)
|
(465)
|
(460)
|
(465)
|
(482)
|
(455)
|
(438)
|
|
Selling, General & Administrative |
(212)
|
(199)
|
(207)
|
(234)
|
(250)
|
(270)
|
(286)
|
(301)
|
(294)
|
(303)
|
(333)
|
(316)
|
(284)
|
(279)
|
(284)
|
(291)
|
(296)
|
(304)
|
(307)
|
(317)
|
(325)
|
(350)
|
(352)
|
(334)
|
(332)
|
(325)
|
(374)
|
(412)
|
(398)
|
(396)
|
(380)
|
(372)
|
(386)
|
(368)
|
(366)
|
(378)
|
(375)
|
(381)
|
(398)
|
(372)
|
(355)
|
|
Research & Development |
(30)
|
(33)
|
(38)
|
(39)
|
(37)
|
(40)
|
(45)
|
(45)
|
(49)
|
(51)
|
(55)
|
(57)
|
(55)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(57)
|
(59)
|
(58)
|
(56)
|
(56)
|
(56)
|
0
|
(66)
|
(77)
|
(78)
|
(78)
|
(77)
|
(77)
|
0
|
(82)
|
(83)
|
(86)
|
(87)
|
(84)
|
(84)
|
(83)
|
(83)
|
|
Depreciation & Amortization |
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
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
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
|
(56)
|
0
|
0
|
0
|
0
|
4
|
0
|
(80)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
27
N/A
|
50
+84%
|
38
-22%
|
56
+46%
|
96
+72%
|
136
+41%
|
156
+15%
|
194
+24%
|
216
+11%
|
229
+6%
|
211
-8%
|
154
-27%
|
180
+17%
|
224
+24%
|
226
+1%
|
219
-3%
|
213
-3%
|
210
-2%
|
212
+1%
|
224
+6%
|
230
+3%
|
226
-2%
|
235
+4%
|
220
-6%
|
218
-1%
|
202
-7%
|
171
-16%
|
200
+17%
|
236
+18%
|
227
-4%
|
211
-7%
|
187
-11%
|
219
+17%
|
214
-3%
|
227
+6%
|
262
+15%
|
215
-18%
|
204
-5%
|
212
+4%
|
179
-15%
|
192
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
0
|
1
|
1
|
2
|
4
|
6
|
8
|
9
|
9
|
7
|
5
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
(0)
|
4
|
(0)
|
(1)
|
5
|
0
|
(10)
|
(8)
|
(8)
|
(10)
|
(10)
|
(8)
|
(8)
|
|
Non-Reccuring Items |
0
|
0
|
3
|
7
|
3
|
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
|
6
|
6
|
0
|
0
|
4
|
6
|
0
|
1
|
3
|
2
|
0
|
|
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)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(4)
|
(2)
|
|
Pre-Tax Income |
28
N/A
|
50
+81%
|
42
-15%
|
64
+51%
|
102
+60%
|
140
+37%
|
163
+16%
|
202
+24%
|
225
+12%
|
238
+6%
|
218
-8%
|
159
-27%
|
182
+15%
|
226
+24%
|
227
+1%
|
220
-3%
|
215
-2%
|
212
-2%
|
215
+1%
|
226
+5%
|
231
+2%
|
228
-1%
|
236
+4%
|
222
-6%
|
219
-1%
|
203
-7%
|
171
-16%
|
200
+17%
|
235
+18%
|
231
-2%
|
217
-6%
|
192
-11%
|
224
+16%
|
212
-5%
|
220
+4%
|
259
+18%
|
206
-20%
|
195
-6%
|
202
+4%
|
169
-16%
|
183
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20)
|
(4)
|
(5)
|
(7)
|
(7)
|
(11)
|
(14)
|
(19)
|
(21)
|
(22)
|
(20)
|
(16)
|
(17)
|
(20)
|
(20)
|
(19)
|
(18)
|
(20)
|
(20)
|
(24)
|
(25)
|
(24)
|
(25)
|
(24)
|
(23)
|
(22)
|
(18)
|
(21)
|
(24)
|
(25)
|
(24)
|
(21)
|
(24)
|
(22)
|
(24)
|
(28)
|
(22)
|
(22)
|
(24)
|
(19)
|
(22)
|
|
Income from Continuing Operations |
8
|
46
|
37
|
57
|
95
|
129
|
148
|
183
|
204
|
216
|
198
|
143
|
166
|
205
|
207
|
201
|
197
|
192
|
194
|
202
|
206
|
203
|
211
|
198
|
196
|
181
|
153
|
179
|
211
|
206
|
193
|
171
|
199
|
191
|
196
|
231
|
184
|
173
|
178
|
149
|
161
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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
|
|
Net Income (Common) |
8
N/A
|
46
+472%
|
37
-19%
|
57
+52%
|
95
+66%
|
129
+36%
|
148
+15%
|
183
+23%
|
204
+11%
|
216
+6%
|
198
-8%
|
143
-28%
|
166
+16%
|
207
+24%
|
209
+1%
|
202
-3%
|
197
-3%
|
192
-3%
|
194
+1%
|
202
+4%
|
206
+2%
|
203
-1%
|
211
+4%
|
198
-6%
|
196
-1%
|
181
-7%
|
153
-16%
|
179
+17%
|
211
+18%
|
206
-2%
|
193
-7%
|
171
-11%
|
199
+16%
|
191
-4%
|
196
+3%
|
231
+18%
|
184
-20%
|
173
-6%
|
178
+3%
|
149
-16%
|
161
+8%
|
|
EPS (Diluted) |
0.04
N/A
|
0.21
+425%
|
0.17
-19%
|
0.25
+47%
|
0.41
+64%
|
0.54
+32%
|
0.61
+13%
|
0.75
+23%
|
0.83
+11%
|
0.88
+6%
|
0.81
-8%
|
0.58
-28%
|
0.67
+16%
|
0.83
+24%
|
0.84
+1%
|
0.82
-2%
|
0.79
-4%
|
0.76
-4%
|
0.77
+1%
|
0.8
+4%
|
0.82
+2%
|
0.81
-1%
|
0.84
+4%
|
0.79
-6%
|
0.78
-1%
|
0.72
-8%
|
0.6
-17%
|
0.71
+18%
|
0.84
+18%
|
0.82
-2%
|
0.77
-6%
|
0.68
-12%
|
0.79
+16%
|
0.76
-4%
|
0.78
+3%
|
0.92
+18%
|
0.73
-21%
|
0.69
-5%
|
0.7
+1%
|
0.59
-16%
|
0.64
+8%
|